{ "ticker": { "uuid": "ac3e5581-0be8-4758-9030-4b8b342741b1", "symbol": "BXP", "name": "BXP, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ac3e5581-0be8-4758-9030-4b8b342741b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac3e5581-0be8-4758-9030-4b8b342741b1/" }, "ticker_metadata": { "id": 611, "uuid": "ac3e5581-0be8-4758-9030-4b8b342741b1", "symbol": "BXP", "name": "BXP, Inc.", "asset_type": "equity", "market_cap": 10827069000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Boston Properties, Inc. is a publicly traded real estate investment trust that invests in office buildings in Boston, Los Angeles, New York City, San Francisco, and Washington, D.C.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ac3e5581-0be8-4758-9030-4b8b342741b1", "symbol": "BXP", "name": "BXP, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ac3e5581-0be8-4758-9030-4b8b342741b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac3e5581-0be8-4758-9030-4b8b342741b1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.24, "quality": 0.7, "momentum": 0.16, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 62.33, "market_cap": 9892550125, "pe_ratio": 31.1746, "earnings_yield": 0.0321, "ebitda_to_ev": 0.0751, "shareholder_yield": 0.0601, "roe": 0.0616, "piotroski_f_score": 5, "momentum_12_1": -0.1592, "volatility_252d": 0.2727 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.654086+00:00", "batch_id": "" }, "size": { "price_close": 62.33, "market_cap": 9892550125, "market_cap_usd": 9892550125, "enterprise_value": 24993776125, "shares_outstanding": 158712500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.1746, "pb_ratio": 1.9201, "ptbv_ratio": 2.2893, "ps_ratio": 2.8352, "pcf_ratio": 8.302, "pfcf_ratio": 5.1587, "ev_ebitda": 13.3091, "ev_ebit": 26.2052, "ev_sales": 7.1632, "ev_fcf": 13.0336, "earnings_yield": 0.0321, "fcf_yield": 0.0767, "price_to_sales": 2.8352, "price_to_book": 1.9201, "price_to_cashflow": 8.302, "ebitda_to_ev": 0.0751, "sales_yield": 0.1396 }, "yield": { "dividend_yield": 0.0601, "buyback_yield": 0, "shareholder_yield": 0.0601, "debt_paydown_yield": null, "total_yield": 0.0601 }, "quality": { "gross_margin": 0.602, "operating_margin": 0.2733, "net_margin": 0.0909, "ebitda_margin": 0.5382, "fcf_margin": 0.5496, "roe": 0.0616, "roa": 0.0126, "roic": 0.0353, "roc_greenblatt": null, "asset_turnover": 0.139, "cash_conversion": 6.0431, "accruals_ratio": -0.0348, "sbc_to_revenue": 0.0134, "piotroski_f_score": 5, "altman_z_score": 0.484, "earnings_stability_5y": 3.7677, "revenue_stability_5y": 0.0868, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0837, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.3741, "net_debt_to_ebitda": 8.0413, "debt_to_assets": 0.622, "interest_coverage": 1.5153, "current_ratio": 0.5886, "quick_ratio": 0.5886, "net_debt": 15101226000, "local_beta": 0.0013, "volatility_252d": 0.2727, "volatility_60d": 0.5528, "max_drawdown_12m": -0.3204, "risk_adjusted_momentum": -0.5838 }, "growth": { "revenue_growth_1y": 0.0162, "revenue_growth_3y_cagr": 0.0386, "revenue_growth_5y_cagr": 0.0472, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3117, "eps_growth_5y_cagr": -0.2052, "fcf_growth_1y": 0.1099, "book_value_growth_1y": -0.0556, "revenue_growth": 0.0162, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0488, "price_return_3m": 0.1932, "price_return_6m": -0.0787, "price_return_9m": -0.1614, "price_return_12m": -0.1181, "price_return_12m_ex1m": -0.1592, "momentum_6m": -0.0787, "momentum_12m": -0.1181, "momentum_12_1": -0.1592, "distance_from_52w_high": -0.1652, "distance_from_52w_low": 0.2283, "relative_strength": -0.2181 }, "raw_ttm": { "revenue_ttm": 3489212000, "gross_profit_ttm": 2100631000, "ebit_ttm": 953773000, "ebitda_ttm": 1877949000, "net_income_ttm": 317327000, "eps_diluted_ttm": 1.9994, "operating_cash_flow_ttm": 1191587000, "capital_expenditure_ttm": 726060000, "fcf_ttm": 1917647000, "dividends_paid_ttm": 594078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629436000, "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_current_liabilities": 1416529000, "net_ppe": null, "total_assets": 25102250000, "total_debt": 15614009000, "total_equity": 5152113000, "net_working_capital": -345501000, "book_value_per_share": 32.4619, "retained_earnings": -1684492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4321196000, "tangible_book_per_share": 27.2266 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 61, "rank_pcf": 34, "rank_ev_ebitda": 57, "rank_ev_ebit": 79, "rank_earnings_yield": 71, "rank_fcf_yield": 52, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 57, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 33, "rank_fcf_margin": 13, "rank_piotroski": 57, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 72 }, "composites": { "value_composite": 76, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 71, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.4099, "os_score": 0.17, "value_percentile": 0.24, "quality_percentile": 0.7, "momentum_percentile": 0.16, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3599, "ticker_id": 611, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.654086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.33, "market_cap": 9892550125, "market_cap_usd": 9892550125, "enterprise_value": 24993776125, "shares_outstanding": 158712500, "fx_rate_to_usd": null, "pe_ratio": 31.17462468, "pb_ratio": 1.92009572, "ptbv_ratio": 2.28930836, "ps_ratio": 2.83518173, "pcf_ratio": 8.30199568, "pfcf_ratio": 5.15869194, "ev_ebitda": 13.30908141, "ev_ebit": 26.20516216, "ev_sales": 7.16315779, "ev_fcf": 13.03356464, "earnings_yield": 0.03207737, "fcf_yield": 0.07672498, "dividend_yield": 0.06005307, "buyback_yield": 0, "shareholder_yield": 0.06005307, "debt_paydown_yield": null, "total_yield": 0.06005307, "gross_margin": 0.60203593, "operating_margin": 0.27334911, "net_margin": 0.09094518, "ebitda_margin": 0.53821579, "fcf_margin": 0.54959315, "roe": 0.06159162, "roa": 0.01264138, "roic": 0.0353191, "roc_greenblatt": null, "asset_turnover": 0.13899997, "cash_conversion": 6.04312586, "accruals_ratio": -0.03482795, "sbc_to_revenue": 0.01339471, "debt_to_equity": 3.37413582, "net_debt_to_ebitda": 8.04133978, "debt_to_assets": 0.62201631, "interest_coverage": 1.51528193, "current_ratio": 0.58862967, "quick_ratio": 0.58862967, "net_debt": 15101226000, "revenue_growth_1y": 0.01622749, "revenue_growth_3y_cagr": 0.03856526, "revenue_growth_5y_cagr": 0.04715782, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.31172525, "eps_growth_5y_cagr": -0.20520059, "fcf_growth_1y": 0.10986824, "book_value_growth_1y": -0.05559953, "piotroski_f_score": 5, "altman_z_score": 0.48401912, "earnings_stability_5y": 3.767679, "revenue_stability_5y": 0.086798, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0487969, "price_return_3m": 0.1932498, "price_return_6m": -0.07872449, "price_return_9m": -0.16143432, "price_return_12m": -0.11814932, "price_return_12m_ex1m": -0.15917879, "distance_from_52w_high": -0.165237, "distance_from_52w_low": 0.22828383, "relative_strength": -0.2181129, "local_beta": 0.0013, "volatility_252d": 0.272675, "volatility_60d": 0.552775, "max_drawdown_12m": -0.32038265, "revenue_ttm": 3489212000, "gross_profit_ttm": 2100631000, "ebit_ttm": 953773000, "ebitda_ttm": 1877949000, "net_income_ttm": 317327000, "eps_diluted_ttm": 1.99938253, "operating_cash_flow_ttm": 1191587000, "capital_expenditure_ttm": 726060000, "fcf_ttm": 1917647000, "dividends_paid_ttm": 594078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629436000, "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_current_liabilities": 1416529000, "net_ppe": null, "total_assets": 25102250000, "total_debt": 15614009000, "total_equity": 5152113000, "net_working_capital": -345501000, "book_value_per_share": 32.46192329, "retained_earnings": -1684492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4321196000, "tangible_book_per_share": 27.22656376, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 61, "rank_pcf": 34, "rank_ev_ebitda": 57, "rank_ev_ebit": 79, "rank_earnings_yield": 71, "rank_fcf_yield": 52, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 57, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 33, "rank_fcf_margin": 13, "rank_piotroski": 57, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 72, "value_composite": 76, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 71, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 62.33, "os": 0.17, "value": 0.24, "quality": 0.7, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.1746, "earnings_yield": 0.0321, "shareholder_yield": 0.0601, "roe": 0.0616, "momentum_12_1": -0.1592, "complete_fields": { "id": 3599, "ticker_id": 611, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.654086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.33, "market_cap": 9892550125, "market_cap_usd": 9892550125, "enterprise_value": 24993776125, "shares_outstanding": 158712500, "fx_rate_to_usd": null, "pe_ratio": 31.17462468, "pb_ratio": 1.92009572, "ptbv_ratio": 2.28930836, "ps_ratio": 2.83518173, "pcf_ratio": 8.30199568, "pfcf_ratio": 5.15869194, "ev_ebitda": 13.30908141, "ev_ebit": 26.20516216, "ev_sales": 7.16315779, "ev_fcf": 13.03356464, "earnings_yield": 0.03207737, "fcf_yield": 0.07672498, "dividend_yield": 0.06005307, "buyback_yield": 0, "shareholder_yield": 0.06005307, "debt_paydown_yield": null, "total_yield": 0.06005307, "gross_margin": 0.60203593, "operating_margin": 0.27334911, "net_margin": 0.09094518, "ebitda_margin": 0.53821579, "fcf_margin": 0.54959315, "roe": 0.06159162, "roa": 0.01264138, "roic": 0.0353191, "roc_greenblatt": null, "asset_turnover": 0.13899997, "cash_conversion": 6.04312586, "accruals_ratio": -0.03482795, "sbc_to_revenue": 0.01339471, "debt_to_equity": 3.37413582, "net_debt_to_ebitda": 8.04133978, "debt_to_assets": 0.62201631, "interest_coverage": 1.51528193, "current_ratio": 0.58862967, "quick_ratio": 0.58862967, "net_debt": 15101226000, "revenue_growth_1y": 0.01622749, "revenue_growth_3y_cagr": 0.03856526, "revenue_growth_5y_cagr": 0.04715782, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.31172525, "eps_growth_5y_cagr": -0.20520059, "fcf_growth_1y": 0.10986824, "book_value_growth_1y": -0.05559953, "piotroski_f_score": 5, "altman_z_score": 0.48401912, "earnings_stability_5y": 3.767679, "revenue_stability_5y": 0.086798, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0487969, "price_return_3m": 0.1932498, "price_return_6m": -0.07872449, "price_return_9m": -0.16143432, "price_return_12m": -0.11814932, "price_return_12m_ex1m": -0.15917879, "distance_from_52w_high": -0.165237, "distance_from_52w_low": 0.22828383, "relative_strength": -0.2181129, "local_beta": 0.0013, "volatility_252d": 0.272675, "volatility_60d": 0.552775, "max_drawdown_12m": -0.32038265, "revenue_ttm": 3489212000, "gross_profit_ttm": 2100631000, "ebit_ttm": 953773000, "ebitda_ttm": 1877949000, "net_income_ttm": 317327000, "eps_diluted_ttm": 1.99938253, "operating_cash_flow_ttm": 1191587000, "capital_expenditure_ttm": 726060000, "fcf_ttm": 1917647000, "dividends_paid_ttm": 594078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 629436000, "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_current_liabilities": 1416529000, "net_ppe": null, "total_assets": 25102250000, "total_debt": 15614009000, "total_equity": 5152113000, "net_working_capital": -345501000, "book_value_per_share": 32.46192329, "retained_earnings": -1684492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4321196000, "tangible_book_per_share": 27.22656376, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 61, "rank_pcf": 34, "rank_ev_ebitda": 57, "rank_ev_ebit": 79, "rank_earnings_yield": 71, "rank_fcf_yield": 52, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 57, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 33, "rank_fcf_margin": 13, "rank_piotroski": 57, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 72, "value_composite": 76, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 94, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 71, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 16609483000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232265, "ticker_id": 611, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1031652000", "ebitda": "1938415773", "netIncome": "276800000", "grossProfit": "2108933000", "depreciation": "None", "totalRevenue": "3482279000", "costOfRevenue": "1373346000", "interestIncome": "715779000", "incomeBeforeTax": "383995000", "interestExpense": "647657000", "operatingIncome": "1940144000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-617354000", "nonInterestIncome": "None", "operatingExpenses": "168789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1373346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "906763773", "sellingGeneralAndAdministrative": "168789000", "netIncomeFromContinuingOperations": "383995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1585000", "currentDebt": "None", "investments": "None", "totalAssets": "26166164000", "longTermDebt": "15859483000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1674995000", "totalLiabilities": "18481462000", "otherCurrentAssets": "249654000", "totalCurrentAssets": "3374672000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043923000", "shortTermInvestments": "None", "currentNetReceivables": "1646812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22791492000", "currentAccountsPayable": "480017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20899879000", "shortLongTermDebtTotal": "17358735000", "totalShareholderEquity": "5147190000", "capitalLeaseObligations": "749252000", "otherCurrentLiabilities": "249098000", "totalCurrentLiabilities": "1479115000", "otherNonCurrentLiabilities": "386074000", "totalNonCurrentLiabilities": "17002347000", "cashAndShortTermInvestments": "1478206000", "commonStockSharesOutstanding": "158869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1478206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276800000", "profitLoss": "None", "dividendPayout": "643107000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1245157000", "capitalExpenditures": "555495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419225000", "cashflowFromInvestment": "-603862000", "stockBasedCompensation": "44334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "912088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "research_and_development": null, "selling_general_admin": 168789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1031652000, "depreciation_amortisation": 906763773, "ebitda": 1938415773, "interest_expense": 647657000, "interest_income": null, "other_non_operating": null, "pretax_income": 383995000, "tax_provision": null, "effective_tax_rate": null, "net_income": 276800000, "net_income_continuing_ops": 383995000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1478206000, "short_term_investments": null, "net_receivables": 1646812000, "inventory": null, "other_current_assets": null, "total_current_assets": 3374672000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22791492000, "total_assets": 26166164000, "short_term_debt": 750000000, "accounts_payable": 480017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1479115000, "long_term_debt": 15859483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17002347000, "total_liabilities": 18481462000, "total_debt": 16609483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1674995000, "total_equity": 5147190000, "shares_outstanding": 158869000, "operating_cash_flow": 1245157000, "stock_based_compensation": 44334000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603862000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419225000, "free_cash_flow": 1800652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1031652000", "ebitda": "1938415773", "netIncome": "276800000", "grossProfit": "2108933000", "depreciation": "None", "totalRevenue": "3482279000", "costOfRevenue": "1373346000", "interestIncome": "715779000", "incomeBeforeTax": "383995000", "interestExpense": "647657000", "operatingIncome": "1940144000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-617354000", "nonInterestIncome": "None", "operatingExpenses": "168789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1373346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "906763773", "sellingGeneralAndAdministrative": "168789000", "netIncomeFromContinuingOperations": "383995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1585000", "currentDebt": "None", "investments": "None", "totalAssets": "26166164000", "longTermDebt": "15859483000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1674995000", "totalLiabilities": "18481462000", "otherCurrentAssets": "249654000", "totalCurrentAssets": "3374672000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043923000", "shortTermInvestments": "None", "currentNetReceivables": "1646812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22791492000", "currentAccountsPayable": "480017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20899879000", "shortLongTermDebtTotal": "17358735000", "totalShareholderEquity": "5147190000", "capitalLeaseObligations": "749252000", "otherCurrentLiabilities": "249098000", "totalCurrentLiabilities": "1479115000", "otherNonCurrentLiabilities": "386074000", "totalNonCurrentLiabilities": "17002347000", "cashAndShortTermInvestments": "1478206000", "commonStockSharesOutstanding": "158869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1478206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276800000", "profitLoss": "None", "dividendPayout": "643107000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1245157000", "capitalExpenditures": "555495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419225000", "cashflowFromInvestment": "-603862000", "stockBasedCompensation": "44334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "912088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 3407719000, "cost_of_revenue": 1322126000, "gross_profit": 2085593000, "ebit": 729305000, "ebitda": 1618758000, "pretax_income": 84188000, "tax_provision": 69916000, "net_income": 14272000, "net_income_to_common": 14272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254882000, "total_current_assets": 3080991000, "total_assets": 26084980000, "short_term_debt": 571252000, "long_term_debt": 15720499000, "total_debt": 16291751000, "total_liabilities": 18137324000, "total_equity": 5413306000, "shares_outstanding": 157793000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1234501000, "capital_expenditure": 447979000, "free_cash_flow": 1682480000, "dividends_paid": 689870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232270, "ticker_id": 611, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "729305000", "ebitda": "1618758000", "netIncome": "14272000", "grossProfit": "2085593000", "depreciation": "None", "totalRevenue": "3407719000", "costOfRevenue": "1322126000", "interestIncome": "60199000", "incomeBeforeTax": "84188000", "interestExpense": "645117000", "operatingIncome": "1021931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69916000", "reportedCurrency": "USD", "netInterestIncome": "-584918000", "nonInterestIncome": "None", "operatingExpenses": "1063662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1322126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "889453000", "sellingGeneralAndAdministrative": "176471000", "netIncomeFromContinuingOperations": "84188000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "26084980000", "longTermDebt": "15720499000", "shortTermDebt": "571252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1419575000", "totalLiabilities": "18137324000", "otherCurrentAssets": "144053000", "totalCurrentAssets": "3080991000", "currentLongTermDebt": "500000000", "longTermInvestments": "1133289000", "shortTermInvestments": "None", "currentNetReceivables": "1682056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23003989000", "currentAccountsPayable": "401874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21050255000", "shortLongTermDebtTotal": "17324154000", "totalShareholderEquity": "5413306000", "capitalLeaseObligations": "763571000", "otherCurrentLiabilities": "229332000", "totalCurrentLiabilities": "1202458000", "otherNonCurrentLiabilities": "450796000", "totalNonCurrentLiabilities": "16934866000", "cashAndShortTermInvestments": "1254882000", "commonStockSharesOutstanding": "157793000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1254882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84188000", "profitLoss": "None", "dividendPayout": "689870000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1234501000", "capitalExpenditures": "447979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274476000", "cashflowFromInvestment": "-1237396000", "stockBasedCompensation": "43949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "889453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3407719000, "cost_of_revenue": 1322126000, "gross_profit": 2085593000, "research_and_development": null, "selling_general_admin": 176471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729305000, "depreciation_amortisation": 889453000, "ebitda": 1618758000, "interest_expense": 645117000, "interest_income": null, "other_non_operating": null, "pretax_income": 84188000, "tax_provision": 69916000, "effective_tax_rate": null, "net_income": 14272000, "net_income_continuing_ops": 84188000, "net_income_to_common": 14272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1254882000, "short_term_investments": null, "net_receivables": 1682056000, "inventory": null, "other_current_assets": null, "total_current_assets": 3080991000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23003989000, "total_assets": 26084980000, "short_term_debt": 571252000, "accounts_payable": 401874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1202458000, "long_term_debt": 15720499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16934866000, "total_liabilities": 18137324000, "total_debt": 16291751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1419575000, "total_equity": 5413306000, "shares_outstanding": 157793000, "operating_cash_flow": 1234501000, "stock_based_compensation": 43949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 447979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1237396000, "dividends_paid": 689870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274476000, "free_cash_flow": 1682480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "729305000", "ebitda": "1618758000", "netIncome": "14272000", "grossProfit": "2085593000", "depreciation": "None", "totalRevenue": "3407719000", "costOfRevenue": "1322126000", "interestIncome": "60199000", "incomeBeforeTax": "84188000", "interestExpense": "645117000", "operatingIncome": "1021931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69916000", "reportedCurrency": "USD", "netInterestIncome": "-584918000", "nonInterestIncome": "None", "operatingExpenses": "1063662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1322126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "889453000", "sellingGeneralAndAdministrative": "176471000", "netIncomeFromContinuingOperations": "84188000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "26084980000", "longTermDebt": "15720499000", "shortTermDebt": "571252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1419575000", "totalLiabilities": "18137324000", "otherCurrentAssets": "144053000", "totalCurrentAssets": "3080991000", "currentLongTermDebt": "500000000", "longTermInvestments": "1133289000", "shortTermInvestments": "None", "currentNetReceivables": "1682056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23003989000", "currentAccountsPayable": "401874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21050255000", "shortLongTermDebtTotal": "17324154000", "totalShareholderEquity": "5413306000", "capitalLeaseObligations": "763571000", "otherCurrentLiabilities": "229332000", "totalCurrentLiabilities": "1202458000", "otherNonCurrentLiabilities": "450796000", "totalNonCurrentLiabilities": "16934866000", "cashAndShortTermInvestments": "1254882000", "commonStockSharesOutstanding": "157793000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1254882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84188000", "profitLoss": "None", "dividendPayout": "689870000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1234501000", "capitalExpenditures": "447979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274476000", "cashflowFromInvestment": "-1237396000", "stockBasedCompensation": "43949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "889453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 3273569000, "cost_of_revenue": 1216172000, "gross_profit": 2057397000, "ebit": 870996000, "ebitda": 1703749000, "pretax_income": 291424000, "tax_provision": 101209001, "net_income": 190215000, "net_income_to_common": 190215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531477000, "total_current_assets": 3194383000, "total_assets": 26026149000, "short_term_debt": 1198301000, "long_term_debt": 15856297000, "total_debt": 17054598000, "total_liabilities": 17833785000, "total_equity": 5885080000, "shares_outstanding": 157201000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1301520000, "capital_expenditure": 482349000, "free_cash_flow": 1783869000, "dividends_paid": 687809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232275, "ticker_id": 611, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "870996000", "ebitda": "1703749000", "netIncome": "190215000", "grossProfit": "2057397000", "depreciation": "None", "totalRevenue": "3273569000", "costOfRevenue": "1216172000", "interestIncome": "54788000", "incomeBeforeTax": "291424000", "interestExpense": "572869000", "operatingIncome": "1038655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101209001", "reportedCurrency": "USD", "netInterestIncome": "-489627000", "nonInterestIncome": "None", "operatingExpenses": "1018742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1216172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832753000", "sellingGeneralAndAdministrative": "187929000", "netIncomeFromContinuingOperations": "293992000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "26026149000", "longTermDebt": "15856297000", "shortTermDebt": "1198301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-816152000", "totalLiabilities": "17833785000", "otherCurrentAssets": "81090000", "totalCurrentAssets": "3194383000", "currentLongTermDebt": "None", "longTermInvestments": "1413656000", "shortTermInvestments": "None", "currentNetReceivables": "1581816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22831766000", "currentAccountsPayable": "458329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20593459000", "shortLongTermDebtTotal": "16624649000", "totalShareholderEquity": "5885080000", "capitalLeaseObligations": "768352000", "otherCurrentLiabilities": "304860000", "totalCurrentLiabilities": "763189000", "otherNonCurrentLiabilities": "445947000", "totalNonCurrentLiabilities": "17070596000", "cashAndShortTermInvestments": "1531477000", "commonStockSharesOutstanding": "157201000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1531477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291424000", "profitLoss": "None", "dividendPayout": "687809000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "1301520000", "capitalExpenditures": "482349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "767916000", "cashflowFromInvestment": "-1193681000", "stockBasedCompensation": "51478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "687809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3273569000, "cost_of_revenue": 1216172000, "gross_profit": 2057397000, "research_and_development": 0.09, "selling_general_admin": 187929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 870996000, "depreciation_amortisation": 832753000, "ebitda": 1703749000, "interest_expense": 572869000, "interest_income": null, "other_non_operating": null, "pretax_income": 291424000, "tax_provision": 101209001, "effective_tax_rate": null, "net_income": 190215000, "net_income_continuing_ops": 293992000, "net_income_to_common": 190215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531477000, "short_term_investments": null, "net_receivables": 1581816000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3194383000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22831766000, "total_assets": 26026149000, "short_term_debt": 1198301000, "accounts_payable": 458329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763189000, "long_term_debt": 15856297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17070596000, "total_liabilities": 17833785000, "total_debt": 17054598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -816152000, "total_equity": 5885080000, "shares_outstanding": 157201000, "operating_cash_flow": 1301520000, "stock_based_compensation": 51478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1193681000, "dividends_paid": 687809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 767916000, "free_cash_flow": 1783869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "870996000", "ebitda": "1703749000", "netIncome": "190215000", "grossProfit": "2057397000", "depreciation": "None", "totalRevenue": "3273569000", "costOfRevenue": "1216172000", "interestIncome": "54788000", "incomeBeforeTax": "291424000", "interestExpense": "572869000", "operatingIncome": "1038655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "101209001", "reportedCurrency": "USD", "netInterestIncome": "-489627000", "nonInterestIncome": "None", "operatingExpenses": "1018742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1216172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832753000", "sellingGeneralAndAdministrative": "187929000", "netIncomeFromContinuingOperations": "293992000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "26026149000", "longTermDebt": "15856297000", "shortTermDebt": "1198301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-816152000", "totalLiabilities": "17833785000", "otherCurrentAssets": "81090000", "totalCurrentAssets": "3194383000", "currentLongTermDebt": "None", "longTermInvestments": "1413656000", "shortTermInvestments": "None", "currentNetReceivables": "1581816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22831766000", "currentAccountsPayable": "458329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20593459000", "shortLongTermDebtTotal": "16624649000", "totalShareholderEquity": "5885080000", "capitalLeaseObligations": "768352000", "otherCurrentLiabilities": "304860000", "totalCurrentLiabilities": "763189000", "otherNonCurrentLiabilities": "445947000", "totalNonCurrentLiabilities": "17070596000", "cashAndShortTermInvestments": "1531477000", "commonStockSharesOutstanding": "157201000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1531477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291424000", "profitLoss": "None", "dividendPayout": "687809000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "1301520000", "capitalExpenditures": "482349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "767916000", "cashflowFromInvestment": "-1193681000", "stockBasedCompensation": "51478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "687809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 3108581000, "cost_of_revenue": 1135548000, "gross_profit": 1973033000, "ebit": 1457723000, "ebitda": 2209925000, "pretax_income": 1020584000, "tax_provision": 437139000, "net_income": 848947000, "net_income_to_common": 848947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 690333000, "total_current_assets": 2186168000, "total_assets": 24207669000, "short_term_debt": 13964357000, "long_term_debt": 14240336000, "total_debt": 28204693000, "total_liabilities": 15837237000, "total_equity": 8370432000, "shares_outstanding": 157137000, "goodwill_and_intangibles": 713971000 }, "cash_flow": { "operating_cash_flow": 1282399000, "capital_expenditure": 398093000, "free_cash_flow": 1680492000, "dividends_paid": 685019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232280, "ticker_id": 611, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1457723000", "ebitda": "2209925000", "netIncome": "848947000", "grossProfit": "1973033000", "depreciation": "None", "totalRevenue": "3108581000", "costOfRevenue": "1135548000", "interestIncome": "11940000", "incomeBeforeTax": "1020584000", "interestExpense": "437139000", "operatingIncome": "1061430000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "437139000", "reportedCurrency": "USD", "netInterestIncome": "-425199000", "nonInterestIncome": "None", "operatingExpenses": "911603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1135548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752202000", "sellingGeneralAndAdministrative": "161828000", "netIncomeFromContinuingOperations": "1020584000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1568000", "currentDebt": "None", "investments": "None", "totalAssets": "24207669000", "longTermDebt": "14240336000", "shortTermDebt": "13964357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "713971000", "reportedCurrency": "USD", "retainedEarnings": "-391356000", "totalLiabilities": "15837237000", "otherCurrentAssets": "46479000", "totalCurrentAssets": "2186168000", "currentLongTermDebt": "None", "longTermInvestments": "1748188000", "shortTermInvestments": "32277000", "currentNetReceivables": "1449356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021501000", "currentAccountsPayable": "417545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19496442000", "shortLongTermDebtTotal": "28454028000", "totalShareholderEquity": "8370432000", "capitalLeaseObligations": "454021000", "otherCurrentLiabilities": "-13689940000", "totalCurrentLiabilities": "691962000", "otherNonCurrentLiabilities": "450918000", "totalNonCurrentLiabilities": "15145275000", "cashAndShortTermInvestments": "690333000", "commonStockSharesOutstanding": "157137000", "intangibleAssetsExcludingGoodwill": "713971000", "cashAndCashEquivalentsAtCarryingValue": "690333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1020584000", "profitLoss": "None", "dividendPayout": "685019000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1282399000", "capitalExpenditures": "398093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556057000", "cashflowFromInvestment": "-1602802000", "stockBasedCompensation": "52026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3108581000, "cost_of_revenue": 1135548000, "gross_profit": 1973033000, "research_and_development": 0.33, "selling_general_admin": 161828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1457723000, "depreciation_amortisation": 752202000, "ebitda": 2209925000, "interest_expense": 437139000, "interest_income": null, "other_non_operating": null, "pretax_income": 1020584000, "tax_provision": 437139000, "effective_tax_rate": null, "net_income": 848947000, "net_income_continuing_ops": 1020584000, "net_income_to_common": 848947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 690333000, "short_term_investments": 32277000, "net_receivables": 1449356000, "inventory": null, "other_current_assets": null, "total_current_assets": 2186168000, "net_ppe": null, "goodwill": null, "intangible_assets": 713971000, "goodwill_and_intangibles": 713971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22021501000, "total_assets": 24207669000, "short_term_debt": 13964357000, "accounts_payable": 417545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691962000, "long_term_debt": 14240336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15145275000, "total_liabilities": 15837237000, "total_debt": 28204693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391356000, "total_equity": 8370432000, "shares_outstanding": 157137000, "operating_cash_flow": 1282399000, "stock_based_compensation": 52026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1602802000, "dividends_paid": 685019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556057000, "free_cash_flow": 1680492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1457723000", "ebitda": "2209925000", "netIncome": "848947000", "grossProfit": "1973033000", "depreciation": "None", "totalRevenue": "3108581000", "costOfRevenue": "1135548000", "interestIncome": "11940000", "incomeBeforeTax": "1020584000", "interestExpense": "437139000", "operatingIncome": "1061430000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "437139000", "reportedCurrency": "USD", "netInterestIncome": "-425199000", "nonInterestIncome": "None", "operatingExpenses": "911603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1135548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752202000", "sellingGeneralAndAdministrative": "161828000", "netIncomeFromContinuingOperations": "1020584000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1568000", "currentDebt": "None", "investments": "None", "totalAssets": "24207669000", "longTermDebt": "14240336000", "shortTermDebt": "13964357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "713971000", "reportedCurrency": "USD", "retainedEarnings": "-391356000", "totalLiabilities": "15837237000", "otherCurrentAssets": "46479000", "totalCurrentAssets": "2186168000", "currentLongTermDebt": "None", "longTermInvestments": "1748188000", "shortTermInvestments": "32277000", "currentNetReceivables": "1449356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22021501000", "currentAccountsPayable": "417545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19496442000", "shortLongTermDebtTotal": "28454028000", "totalShareholderEquity": "8370432000", "capitalLeaseObligations": "454021000", "otherCurrentLiabilities": "-13689940000", "totalCurrentLiabilities": "691962000", "otherNonCurrentLiabilities": "450918000", "totalNonCurrentLiabilities": "15145275000", "cashAndShortTermInvestments": "690333000", "commonStockSharesOutstanding": "157137000", "intangibleAssetsExcludingGoodwill": "713971000", "cashAndCashEquivalentsAtCarryingValue": "690333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1020584000", "profitLoss": "None", "dividendPayout": "685019000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1282399000", "capitalExpenditures": "398093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556057000", "cashflowFromInvestment": "-1602802000", "stockBasedCompensation": "52026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 2888621000, "cost_of_revenue": 1034149000, "gross_profit": 1854472000, "ebit": 1055278000, "ebitda": 1776130000, "pretax_income": 631932000, "tax_provision": 547519000, "net_income": 505195000, "net_income_to_common": 505195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452692000, "total_current_assets": 1886066000, "total_assets": 22365258000, "short_term_debt": 145000000, "long_term_debt": 12751609000, "total_debt": 12896609000, "total_liabilities": 14322462000, "total_equity": 5843588000, "shares_outstanding": 156376000, "goodwill_and_intangibles": 599567000 }, "cash_flow": { "operating_cash_flow": 1133227000, "capital_expenditure": 13614000, "free_cash_flow": 1146841000, "dividends_paid": 683753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232285, "ticker_id": 611, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1055278000", "ebitda": "1776130000", "netIncome": "505195000", "grossProfit": "1854472000", "depreciation": "None", "totalRevenue": "2888621000", "costOfRevenue": "1034149000", "interestIncome": "5704000", "incomeBeforeTax": "631932000", "interestExpense": "423346000", "operatingIncome": "973076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "547519000", "reportedCurrency": "USD", "netInterestIncome": "-417642000", "nonInterestIncome": "None", "operatingExpenses": "881396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-2570000", "costofGoodsAndServicesSold": "1034149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "720852000", "sellingGeneralAndAdministrative": "164060000", "netIncomeFromContinuingOperations": "631932000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1565000", "currentDebt": "None", "investments": "None", "totalAssets": "22365258000", "longTermDebt": "12751609000", "shortTermDebt": "145000000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "599567000", "reportedCurrency": "USD", "retainedEarnings": "-625891000", "totalLiabilities": "14322462000", "otherCurrentAssets": "48466000", "totalCurrentAssets": "1886066000", "currentLongTermDebt": "145000000", "longTermInvestments": "1526629000", "shortTermInvestments": "43632000", "currentNetReceivables": "1384908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20479192000", "currentAccountsPayable": "320775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17715599000", "shortLongTermDebtTotal": "13345591000", "totalShareholderEquity": "5843588000", "capitalLeaseObligations": "448982000", "otherCurrentLiabilities": "264655000", "totalCurrentLiabilities": "730430000", "otherNonCurrentLiabilities": "390418000", "totalNonCurrentLiabilities": "13592032000", "cashAndShortTermInvestments": "452692000", "commonStockSharesOutstanding": "156376000", "intangibleAssetsExcludingGoodwill": "599567000", "cashAndCashEquivalentsAtCarryingValue": "452692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "631932000", "profitLoss": "None", "dividendPayout": "683753000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-186081000", "operatingCashflow": "1133227000", "capitalExpenditures": "13614000", "changeInReceivables": "-4820000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1311442000", "cashflowFromInvestment": "-1039956000", "stockBasedCompensation": "50860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "683753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1218171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "720852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2888621000, "cost_of_revenue": 1034149000, "gross_profit": 1854472000, "research_and_development": 0.22, "selling_general_admin": 164060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1055278000, "depreciation_amortisation": 720852000, "ebitda": 1776130000, "interest_expense": 423346000, "interest_income": null, "other_non_operating": null, "pretax_income": 631932000, "tax_provision": 547519000, "effective_tax_rate": null, "net_income": 505195000, "net_income_continuing_ops": 631932000, "net_income_to_common": 505195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452692000, "short_term_investments": 43632000, "net_receivables": 1384908000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1886066000, "net_ppe": null, "goodwill": null, "intangible_assets": 599567000, "goodwill_and_intangibles": 599567000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20479192000, "total_assets": 22365258000, "short_term_debt": 145000000, "accounts_payable": 320775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730430000, "long_term_debt": 12751609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13592032000, "total_liabilities": 14322462000, "total_debt": 12896609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -625891000, "total_equity": 5843588000, "shares_outstanding": 156376000, "operating_cash_flow": 1133227000, "stock_based_compensation": 50860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1039956000, "dividends_paid": 683753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1311442000, "free_cash_flow": 1146841000, "net_change_in_cash": -1218171000 }, "raw_data": { "income": { "ebit": "1055278000", "ebitda": "1776130000", "netIncome": "505195000", "grossProfit": "1854472000", "depreciation": "None", "totalRevenue": "2888621000", "costOfRevenue": "1034149000", "interestIncome": "5704000", "incomeBeforeTax": "631932000", "interestExpense": "423346000", "operatingIncome": "973076000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "547519000", "reportedCurrency": "USD", "netInterestIncome": "-417642000", "nonInterestIncome": "None", "operatingExpenses": "881396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-2570000", "costofGoodsAndServicesSold": "1034149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "720852000", "sellingGeneralAndAdministrative": "164060000", "netIncomeFromContinuingOperations": "631932000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1565000", "currentDebt": "None", "investments": "None", "totalAssets": "22365258000", "longTermDebt": "12751609000", "shortTermDebt": "145000000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "599567000", "reportedCurrency": "USD", "retainedEarnings": "-625891000", "totalLiabilities": "14322462000", "otherCurrentAssets": "48466000", "totalCurrentAssets": "1886066000", "currentLongTermDebt": "145000000", "longTermInvestments": "1526629000", "shortTermInvestments": "43632000", "currentNetReceivables": "1384908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20479192000", "currentAccountsPayable": "320775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17715599000", "shortLongTermDebtTotal": "13345591000", "totalShareholderEquity": "5843588000", "capitalLeaseObligations": "448982000", "otherCurrentLiabilities": "264655000", "totalCurrentLiabilities": "730430000", "otherNonCurrentLiabilities": "390418000", "totalNonCurrentLiabilities": "13592032000", "cashAndShortTermInvestments": "452692000", "commonStockSharesOutstanding": "156376000", "intangibleAssetsExcludingGoodwill": "599567000", "cashAndCashEquivalentsAtCarryingValue": "452692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "631932000", "profitLoss": "None", "dividendPayout": "683753000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-186081000", "operatingCashflow": "1133227000", "capitalExpenditures": "13614000", "changeInReceivables": "-4820000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1311442000", "cashflowFromInvestment": "-1039956000", "stockBasedCompensation": "50860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "683753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1218171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "720852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 2765686000, "cost_of_revenue": 1030344000, "gross_profit": 1735342000, "ebit": 1450408000, "ebitda": 2136393000, "pretax_income": 1018691000, "tax_provision": 492947000, "net_income": 872727000, "net_income_to_common": 872727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668742000, "total_current_assets": 3015523000, "total_assets": 22858190000, "short_term_debt": 862280000, "long_term_debt": 13047758000, "total_debt": 13910038000, "total_liabilities": 14511681000, "total_equity": 8346509000, "shares_outstanding": 155517000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1156840000, "capital_expenditure": 2551000, "free_cash_flow": 1159391000, "dividends_paid": 688904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232290, "ticker_id": 611, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1450408000", "ebitda": "2136393000", "netIncome": "872727000", "grossProfit": "1735342000", "depreciation": "None", "totalRevenue": "2765686000", "costOfRevenue": "1030344000", "interestIncome": "5953000", "incomeBeforeTax": "1018691000", "interestExpense": "431717000", "operatingIncome": "906853000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "492947000", "reportedCurrency": "USD", "netInterestIncome": "-425764000", "nonInterestIncome": "None", "operatingExpenses": "828489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "545086000", "costofGoodsAndServicesSold": "1030344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "685985000", "sellingGeneralAndAdministrative": "133112000", "netIncomeFromContinuingOperations": "3671156000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1557000", "currentDebt": "None", "investments": "None", "totalAssets": "22858190000", "longTermDebt": "13047758000", "shortTermDebt": "862280000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-509653000", "totalLiabilities": "14511681000", "otherCurrentAssets": "-1893021000", "totalCurrentAssets": "3015523000", "currentLongTermDebt": "None", "longTermInvestments": "1310478000", "shortTermInvestments": "39457000", "currentNetReceivables": "1296194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19842667000", "currentAccountsPayable": "336264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17818807000", "shortLongTermDebtTotal": "13910038000", "totalShareholderEquity": "8346509000", "capitalLeaseObligations": "438205000", "otherCurrentLiabilities": "277370000", "totalCurrentLiabilities": "613634000", "otherNonCurrentLiabilities": "850289000", "totalNonCurrentLiabilities": "13898047000", "cashAndShortTermInvestments": "1668742000", "commonStockSharesOutstanding": "155517000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1668742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1018691000", "profitLoss": "None", "dividendPayout": "688904000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-48689000", "operatingCashflow": "1156840000", "capitalExpenditures": "2551000", "changeInReceivables": "-22550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "484322000", "cashflowFromInvestment": "-613719000", "stockBasedCompensation": "44142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "688904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1027443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1513125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2765686000, "cost_of_revenue": 1030344000, "gross_profit": 1735342000, "research_and_development": 0.35, "selling_general_admin": 133112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1450408000, "depreciation_amortisation": 685985000, "ebitda": 2136393000, "interest_expense": 431717000, "interest_income": null, "other_non_operating": null, "pretax_income": 1018691000, "tax_provision": 492947000, "effective_tax_rate": null, "net_income": 872727000, "net_income_continuing_ops": 3671156000, "net_income_to_common": 872727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1668742000, "short_term_investments": 39457000, "net_receivables": 1296194000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3015523000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19842667000, "total_assets": 22858190000, "short_term_debt": 862280000, "accounts_payable": 336264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613634000, "long_term_debt": 13047758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13898047000, "total_liabilities": 14511681000, "total_debt": 13910038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509653000, "total_equity": 8346509000, "shares_outstanding": 155517000, "operating_cash_flow": 1156840000, "stock_based_compensation": 44142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -613719000, "dividends_paid": 688904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 484322000, "free_cash_flow": 1159391000, "net_change_in_cash": 1027443000 }, "raw_data": { "income": { "ebit": "1450408000", "ebitda": "2136393000", "netIncome": "872727000", "grossProfit": "1735342000", "depreciation": "None", "totalRevenue": "2765686000", "costOfRevenue": "1030344000", "interestIncome": "5953000", "incomeBeforeTax": "1018691000", "interestExpense": "431717000", "operatingIncome": "906853000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "492947000", "reportedCurrency": "USD", "netInterestIncome": "-425764000", "nonInterestIncome": "None", "operatingExpenses": "828489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "545086000", "costofGoodsAndServicesSold": "1030344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "685985000", "sellingGeneralAndAdministrative": "133112000", "netIncomeFromContinuingOperations": "3671156000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1557000", "currentDebt": "None", "investments": "None", "totalAssets": "22858190000", "longTermDebt": "13047758000", "shortTermDebt": "862280000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-509653000", "totalLiabilities": "14511681000", "otherCurrentAssets": "-1893021000", "totalCurrentAssets": "3015523000", "currentLongTermDebt": "None", "longTermInvestments": "1310478000", "shortTermInvestments": "39457000", "currentNetReceivables": "1296194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19842667000", "currentAccountsPayable": "336264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17818807000", "shortLongTermDebtTotal": "13910038000", "totalShareholderEquity": "8346509000", "capitalLeaseObligations": "438205000", "otherCurrentLiabilities": "277370000", "totalCurrentLiabilities": "613634000", "otherNonCurrentLiabilities": "850289000", "totalNonCurrentLiabilities": "13898047000", "cashAndShortTermInvestments": "1668742000", "commonStockSharesOutstanding": "155517000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1668742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1018691000", "profitLoss": "None", "dividendPayout": "688904000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-48689000", "operatingCashflow": "1156840000", "capitalExpenditures": "2551000", "changeInReceivables": "-22550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "484322000", "cashflowFromInvestment": "-613719000", "stockBasedCompensation": "44142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "688904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1027443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1513125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 2960562000, "cost_of_revenue": 1084014000, "gross_profit": 1876548000, "ebit": 1064716000, "ebitda": 1744892000, "pretax_income": 651999000, "tax_provision": 589774000, "net_income": 521534000, "net_income_to_common": 521534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 644950000, "total_current_assets": 1981086000, "total_assets": 21284905000, "short_term_debt": 332490000, "long_term_debt": 11811806000, "total_debt": 12144296000, "total_liabilities": 13270669000, "total_equity": 5684687000, "shares_outstanding": 154883000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181165000, "capital_expenditure": 432387000, "free_cash_flow": 1613552000, "dividends_paid": 666294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232295, "ticker_id": 611, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1064716000", "ebitda": "1744892000", "netIncome": "521534000", "grossProfit": "1876548000", "depreciation": "None", "totalRevenue": "2960562000", "costOfRevenue": "1084014000", "interestIncome": "18939000", "incomeBeforeTax": "651999000", "interestExpense": "412717000", "operatingIncome": "1047621000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "589774000", "reportedCurrency": "USD", "netInterestIncome": "-393778000", "nonInterestIncome": "None", "operatingExpenses": "828927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "43117000", "costofGoodsAndServicesSold": "1084014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680176000", "sellingGeneralAndAdministrative": "151163000", "netIncomeFromContinuingOperations": "3157892000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "21284905000", "longTermDebt": "11811806000", "shortTermDebt": "332490000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-760523000", "totalLiabilities": "13270669000", "otherCurrentAssets": "184541000", "totalCurrentAssets": "1981086000", "currentLongTermDebt": "None", "longTermInvestments": "955647000", "shortTermInvestments": "36747000", "currentNetReceivables": "1151595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19303819000", "currentAccountsPayable": "377553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17622212000", "shortLongTermDebtTotal": "12236028000", "totalShareholderEquity": "5684687000", "capitalLeaseObligations": "424222000", "otherCurrentLiabilities": "260729000", "totalCurrentLiabilities": "638282000", "otherNonCurrentLiabilities": "812216000", "totalNonCurrentLiabilities": "12632387000", "cashAndShortTermInvestments": "644950000", "commonStockSharesOutstanding": "154883000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "644950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "651999000", "profitLoss": "None", "dividendPayout": "666294000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-100943000", "operatingCashflow": "1181165000", "capitalExpenditures": "432387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113379000", "cashflowFromInvestment": "-1015091000", "stockBasedCompensation": "40958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "666294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52695000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1928106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2960562000, "cost_of_revenue": 1084014000, "gross_profit": 1876548000, "research_and_development": 0.22, "selling_general_admin": 151163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1064716000, "depreciation_amortisation": 680176000, "ebitda": 1744892000, "interest_expense": 412717000, "interest_income": null, "other_non_operating": null, "pretax_income": 651999000, "tax_provision": 589774000, "effective_tax_rate": null, "net_income": 521534000, "net_income_continuing_ops": 3157892000, "net_income_to_common": 521534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 644950000, "short_term_investments": 36747000, "net_receivables": 1151595000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1981086000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19303819000, "total_assets": 21284905000, "short_term_debt": 332490000, "accounts_payable": 377553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638282000, "long_term_debt": 11811806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12632387000, "total_liabilities": 13270669000, "total_debt": 12144296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -760523000, "total_equity": 5684687000, "shares_outstanding": 154883000, "operating_cash_flow": 1181165000, "stock_based_compensation": 40958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1015091000, "dividends_paid": 666294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113379000, "free_cash_flow": 1613552000, "net_change_in_cash": 52695000 }, "raw_data": { "income": { "ebit": "1064716000", "ebitda": "1744892000", "netIncome": "521534000", "grossProfit": "1876548000", "depreciation": "None", "totalRevenue": "2960562000", "costOfRevenue": "1084014000", "interestIncome": "18939000", "incomeBeforeTax": "651999000", "interestExpense": "412717000", "operatingIncome": "1047621000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "589774000", "reportedCurrency": "USD", "netInterestIncome": "-393778000", "nonInterestIncome": "None", "operatingExpenses": "828927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "43117000", "costofGoodsAndServicesSold": "1084014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680176000", "sellingGeneralAndAdministrative": "151163000", "netIncomeFromContinuingOperations": "3157892000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "21284905000", "longTermDebt": "11811806000", "shortTermDebt": "332490000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-760523000", "totalLiabilities": "13270669000", "otherCurrentAssets": "184541000", "totalCurrentAssets": "1981086000", "currentLongTermDebt": "None", "longTermInvestments": "955647000", "shortTermInvestments": "36747000", "currentNetReceivables": "1151595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19303819000", "currentAccountsPayable": "377553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17622212000", "shortLongTermDebtTotal": "12236028000", "totalShareholderEquity": "5684687000", "capitalLeaseObligations": "424222000", "otherCurrentLiabilities": "260729000", "totalCurrentLiabilities": "638282000", "otherNonCurrentLiabilities": "812216000", "totalNonCurrentLiabilities": "12632387000", "cashAndShortTermInvestments": "644950000", "commonStockSharesOutstanding": "154883000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "644950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "651999000", "profitLoss": "None", "dividendPayout": "666294000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-100943000", "operatingCashflow": "1181165000", "capitalExpenditures": "432387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113379000", "cashflowFromInvestment": "-1015091000", "stockBasedCompensation": "40958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "666294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52695000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1928106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 2717076000, "cost_of_revenue": 1022604000, "gross_profit": 1694472000, "ebit": 242860000, "ebitda": 2034439000, "pretax_income": 597874000, "tax_provision": 177046000, "net_income": 582849000, "net_income_to_common": 582849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543359000, "total_current_assets": 1760184000, "total_assets": 20256477000, "short_term_debt": 0, "long_term_debt": 11007757000, "total_debt": 11007757000, "total_liabilities": 12042509000, "total_equity": 5883171000, "shares_outstanding": 154682000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1150245000, "capital_expenditure": 399805000, "free_cash_flow": 1550050000, "dividends_paid": 587628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232300, "ticker_id": 611, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242860000", "ebitda": "2034439000", "netIncome": "582849000", "grossProfit": "1694472000", "depreciation": "None", "totalRevenue": "2717076000", "costOfRevenue": "1022604000", "interestIncome": "10823000", "incomeBeforeTax": "597874000", "interestExpense": "378168000", "operatingIncome": "913685000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "177046000", "reportedCurrency": "USD", "netInterestIncome": "-367345000", "nonInterestIncome": "None", "operatingExpenses": "767371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "177046000", "costofGoodsAndServicesSold": "1022604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791579000", "sellingGeneralAndAdministrative": "121722000", "netIncomeFromContinuingOperations": "712563000" }, "balance": { "goodwill": "None", "inventory": "-80943000", "commonStock": "1545000", "currentDebt": "None", "investments": "None", "totalAssets": "20256477000", "longTermDebt": "11007757000", "shortTermDebt": "0", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-675534000", "totalLiabilities": "12042509000", "otherCurrentAssets": "176775000", "totalCurrentAssets": "1760184000", "currentLongTermDebt": "None", "longTermInvestments": "956309000", "shortTermInvestments": "28198000", "currentNetReceivables": "1021525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18496293000", "currentAccountsPayable": "276645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16752119000", "shortLongTermDebtTotal": "11007757000", "totalShareholderEquity": "5883171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254381000", "totalCurrentLiabilities": "531026000", "otherNonCurrentLiabilities": "503726000", "totalNonCurrentLiabilities": "11511483000", "cashAndShortTermInvestments": "543359000", "commonStockSharesOutstanding": "154682000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "543359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "712563000", "profitLoss": "None", "dividendPayout": "587628000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21011000", "operatingCashflow": "1150245000", "capitalExpenditures": "399805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35752000", "cashflowFromInvestment": "-1052175000", "stockBasedCompensation": "40117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "587628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2717076000, "cost_of_revenue": 1022604000, "gross_profit": 1694472000, "research_and_development": 0.26, "selling_general_admin": 121722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242860000, "depreciation_amortisation": 1791579000, "ebitda": 2034439000, "interest_expense": 378168000, "interest_income": null, "other_non_operating": null, "pretax_income": 597874000, "tax_provision": 177046000, "effective_tax_rate": null, "net_income": 582849000, "net_income_continuing_ops": 712563000, "net_income_to_common": 582849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543359000, "short_term_investments": 28198000, "net_receivables": 1021525000, "inventory": -80943000, "other_current_assets": null, "total_current_assets": 1760184000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18496293000, "total_assets": 20256477000, "short_term_debt": 0, "accounts_payable": 276645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531026000, "long_term_debt": 11007757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11511483000, "total_liabilities": 12042509000, "total_debt": 11007757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675534000, "total_equity": 5883171000, "shares_outstanding": 154682000, "operating_cash_flow": 1150245000, "stock_based_compensation": 40117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1052175000, "dividends_paid": 587628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35752000, "free_cash_flow": 1550050000, "net_change_in_cash": 133822000 }, "raw_data": { "income": { "ebit": "242860000", "ebitda": "2034439000", "netIncome": "582849000", "grossProfit": "1694472000", "depreciation": "None", "totalRevenue": "2717076000", "costOfRevenue": "1022604000", "interestIncome": "10823000", "incomeBeforeTax": "597874000", "interestExpense": "378168000", "operatingIncome": "913685000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "177046000", "reportedCurrency": "USD", "netInterestIncome": "-367345000", "nonInterestIncome": "None", "operatingExpenses": "767371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "177046000", "costofGoodsAndServicesSold": "1022604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1791579000", "sellingGeneralAndAdministrative": "121722000", "netIncomeFromContinuingOperations": "712563000" }, "balance": { "goodwill": "None", "inventory": "-80943000", "commonStock": "1545000", "currentDebt": "None", "investments": "None", "totalAssets": "20256477000", "longTermDebt": "11007757000", "shortTermDebt": "0", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-675534000", "totalLiabilities": "12042509000", "otherCurrentAssets": "176775000", "totalCurrentAssets": "1760184000", "currentLongTermDebt": "None", "longTermInvestments": "956309000", "shortTermInvestments": "28198000", "currentNetReceivables": "1021525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18496293000", "currentAccountsPayable": "276645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16752119000", "shortLongTermDebtTotal": "11007757000", "totalShareholderEquity": "5883171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254381000", "totalCurrentLiabilities": "531026000", "otherNonCurrentLiabilities": "503726000", "totalNonCurrentLiabilities": "11511483000", "cashAndShortTermInvestments": "543359000", "commonStockSharesOutstanding": "154682000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "543359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "712563000", "profitLoss": "None", "dividendPayout": "587628000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21011000", "operatingCashflow": "1150245000", "capitalExpenditures": "399805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35752000", "cashflowFromInvestment": "-1052175000", "stockBasedCompensation": "40117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "587628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "645649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15614009000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232263, "ticker_id": 611, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179340000", "ebitda": "407307000", "netIncome": "101576000", "grossProfit": "515214000", "depreciation": "None", "totalRevenue": "872148000", "costOfRevenue": "356934000", "interestIncome": "8885000", "incomeBeforeTax": "133006000", "interestExpense": "152093000", "operatingIncome": "227777000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-143208000", "nonInterestIncome": "None", "operatingExpenses": "287437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227967000", "sellingGeneralAndAdministrative": "59341000", "netIncomeFromContinuingOperations": "133006000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1587000", "currentDebt": "None", "investments": "None", "totalAssets": "25102250000", "longTermDebt": "14864009000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "830917000", "reportedCurrency": "USD", "retainedEarnings": "-1684492000", "totalLiabilities": "17383929000", "otherCurrentAssets": "188819000", "totalCurrentAssets": "833811000", "currentLongTermDebt": "750000000", "longTermInvestments": "896794000", "shortTermInvestments": "42072000", "currentNetReceivables": "90137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24268439000", "currentAccountsPayable": "418443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15971048000", "totalShareholderEquity": "5152113000", "capitalLeaseObligations": "744520000", "otherCurrentLiabilities": "248086000", "totalCurrentLiabilities": "1416529000", "otherNonCurrentLiabilities": "352813000", "totalNonCurrentLiabilities": "15961342000", "cashAndShortTermInvestments": "512783000", "commonStockSharesOutstanding": "158712500", "intangibleAssetsExcludingGoodwill": "830917000", "cashAndCashEquivalentsAtCarryingValue": "512783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133006000", "profitLoss": "None", "dividendPayout": "124089000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156466000", "capitalExpenditures": "288298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1138305000", "cashflowFromInvestment": "5827000", "stockBasedCompensation": "25320000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "research_and_development": null, "selling_general_admin": 59341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179340000, "depreciation_amortisation": 227967000, "ebitda": 407307000, "interest_expense": 152093000, "interest_income": null, "other_non_operating": null, "pretax_income": 133006000, "tax_provision": null, "effective_tax_rate": null, "net_income": 101576000, "net_income_continuing_ops": 133006000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512783000, "short_term_investments": 42072000, "net_receivables": 90137000, "inventory": null, "other_current_assets": null, "total_current_assets": 833811000, "net_ppe": null, "goodwill": null, "intangible_assets": 830917000, "goodwill_and_intangibles": 830917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24268439000, "total_assets": 25102250000, "short_term_debt": 750000000, "accounts_payable": 418443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1416529000, "long_term_debt": 14864009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15961342000, "total_liabilities": 17383929000, "total_debt": 15614009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1684492000, "total_equity": 5152113000, "shares_outstanding": 158712500, "operating_cash_flow": 156466000, "stock_based_compensation": 25320000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5827000, "dividends_paid": 124089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1138305000, "free_cash_flow": 444764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179340000", "ebitda": "407307000", "netIncome": "101576000", "grossProfit": "515214000", "depreciation": "None", "totalRevenue": "872148000", "costOfRevenue": "356934000", "interestIncome": "8885000", "incomeBeforeTax": "133006000", "interestExpense": "152093000", "operatingIncome": "227777000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-143208000", "nonInterestIncome": "None", "operatingExpenses": "287437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227967000", "sellingGeneralAndAdministrative": "59341000", "netIncomeFromContinuingOperations": "133006000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1587000", "currentDebt": "None", "investments": "None", "totalAssets": "25102250000", "longTermDebt": "14864009000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "830917000", "reportedCurrency": "USD", "retainedEarnings": "-1684492000", "totalLiabilities": "17383929000", "otherCurrentAssets": "188819000", "totalCurrentAssets": "833811000", "currentLongTermDebt": "750000000", "longTermInvestments": "896794000", "shortTermInvestments": "42072000", "currentNetReceivables": "90137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24268439000", "currentAccountsPayable": "418443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15971048000", "totalShareholderEquity": "5152113000", "capitalLeaseObligations": "744520000", "otherCurrentLiabilities": "248086000", "totalCurrentLiabilities": "1416529000", "otherNonCurrentLiabilities": "352813000", "totalNonCurrentLiabilities": "15961342000", "cashAndShortTermInvestments": "512783000", "commonStockSharesOutstanding": "158712500", "intangibleAssetsExcludingGoodwill": "830917000", "cashAndCashEquivalentsAtCarryingValue": "512783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133006000", "profitLoss": "None", "dividendPayout": "124089000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156466000", "capitalExpenditures": "288298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1138305000", "cashflowFromInvestment": "5827000", "stockBasedCompensation": "25320000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 16609483000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232264, "ticker_id": 611, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445050000", "ebitda": "681197000", "netIncome": "248486000", "grossProfit": "528241000", "depreciation": "None", "totalRevenue": "877097000", "costOfRevenue": "348856000", "interestIncome": "99185000", "incomeBeforeTax": "294789000", "interestExpense": "150261000", "operatingIncome": "490440000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-150261000", "nonInterestIncome": "None", "operatingExpenses": "37801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236147000", "sellingGeneralAndAdministrative": "37801000", "netIncomeFromContinuingOperations": "294789000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1585000", "currentDebt": "None", "investments": "None", "totalAssets": "26166164000", "longTermDebt": "15859483000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1674995000", "totalLiabilities": "18481462000", "otherCurrentAssets": "249654000", "totalCurrentAssets": "3374672000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043923000", "shortTermInvestments": "None", "currentNetReceivables": "1646812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22791492000", "currentAccountsPayable": "480017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20899879000", "shortLongTermDebtTotal": "17358735000", "totalShareholderEquity": "5147190000", "capitalLeaseObligations": "749252000", "otherCurrentLiabilities": "249098000", "totalCurrentLiabilities": "1479115000", "otherNonCurrentLiabilities": "386074000", "totalNonCurrentLiabilities": "17002347000", "cashAndShortTermInvestments": "1478206000", "commonStockSharesOutstanding": "159115000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1478206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248486000", "profitLoss": "None", "dividendPayout": "123387000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407752000", "capitalExpenditures": "140641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106402000", "cashflowFromInvestment": "317187000", "stockBasedCompensation": "4771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "research_and_development": null, "selling_general_admin": 37801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445050000, "depreciation_amortisation": 236147000, "ebitda": 681197000, "interest_expense": 150261000, "interest_income": null, "other_non_operating": null, "pretax_income": 294789000, "tax_provision": null, "effective_tax_rate": null, "net_income": 248486000, "net_income_continuing_ops": 294789000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1478206000, "short_term_investments": null, "net_receivables": 1646812000, "inventory": null, "other_current_assets": null, "total_current_assets": 3374672000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22791492000, "total_assets": 26166164000, "short_term_debt": 750000000, "accounts_payable": 480017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1479115000, "long_term_debt": 15859483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17002347000, "total_liabilities": 18481462000, "total_debt": 16609483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1674995000, "total_equity": 5147190000, "shares_outstanding": 159115000, "operating_cash_flow": 407752000, "stock_based_compensation": 4771000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 317187000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106402000, "free_cash_flow": 548393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445050000", "ebitda": "681197000", "netIncome": "248486000", "grossProfit": "528241000", "depreciation": "None", "totalRevenue": "877097000", "costOfRevenue": "348856000", "interestIncome": "99185000", "incomeBeforeTax": "294789000", "interestExpense": "150261000", "operatingIncome": "490440000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-150261000", "nonInterestIncome": "None", "operatingExpenses": "37801000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236147000", "sellingGeneralAndAdministrative": "37801000", "netIncomeFromContinuingOperations": "294789000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1585000", "currentDebt": "None", "investments": "None", "totalAssets": "26166164000", "longTermDebt": "15859483000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1674995000", "totalLiabilities": "18481462000", "otherCurrentAssets": "249654000", "totalCurrentAssets": "3374672000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043923000", "shortTermInvestments": "None", "currentNetReceivables": "1646812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22791492000", "currentAccountsPayable": "480017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20899879000", "shortLongTermDebtTotal": "17358735000", "totalShareholderEquity": "5147190000", "capitalLeaseObligations": "749252000", "otherCurrentLiabilities": "249098000", "totalCurrentLiabilities": "1479115000", "otherNonCurrentLiabilities": "386074000", "totalNonCurrentLiabilities": "17002347000", "cashAndShortTermInvestments": "1478206000", "commonStockSharesOutstanding": "159115000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1478206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248486000", "profitLoss": "None", "dividendPayout": "123387000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "407752000", "capitalExpenditures": "140641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106402000", "cashflowFromInvestment": "317187000", "stockBasedCompensation": "4771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 871510000, "cost_of_revenue": 341364000, "gross_profit": 530146000, "ebit": 47459000, "ebitda": 283616000, "pretax_income": -116840000, "tax_provision": null, "net_income": -121712000, "net_income_to_common": -121712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861066000, "total_current_assets": 2721082000, "total_assets": 25999482000, "short_term_debt": 750000000, "long_term_debt": 15854696000, "total_debt": 16604696000, "total_liabilities": 18482700000, "total_equity": 5007565000, "shares_outstanding": 158345000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 274224000, "capital_expenditure": 146075000, "free_cash_flow": 420299000, "dividends_paid": 173302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232266, "ticker_id": 611, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47459000", "ebitda": "283616000", "netIncome": "-121712000", "grossProfit": "530146000", "depreciation": "None", "totalRevenue": "871510000", "costOfRevenue": "341364000", "interestIncome": "7620000", "incomeBeforeTax": "-116840000", "interestExpense": "164299000", "operatingIncome": "253990000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-156679000", "nonInterestIncome": "None", "operatingExpenses": "276156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236157000", "sellingGeneralAndAdministrative": "40009000", "netIncomeFromContinuingOperations": "-116840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "25999482000", "longTermDebt": "15854696000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1812361000", "totalLiabilities": "18482700000", "otherCurrentAssets": "77663000", "totalCurrentAssets": "2721082000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043368000", "shortTermInvestments": "None", "currentNetReceivables": "1782353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23278400000", "currentAccountsPayable": "484798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21294686000", "shortLongTermDebtTotal": "17347695000", "totalShareholderEquity": "5007565000", "capitalLeaseObligations": "742999000", "otherCurrentLiabilities": "243387000", "totalCurrentLiabilities": "1478185000", "otherNonCurrentLiabilities": "406820000", "totalNonCurrentLiabilities": "17004515000", "cashAndShortTermInvestments": "861066000", "commonStockSharesOutstanding": "158345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "861066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116840000", "profitLoss": "None", "dividendPayout": "173302000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274224000", "capitalExpenditures": "146075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512488000", "cashflowFromInvestment": "-375824000", "stockBasedCompensation": "4703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871510000, "cost_of_revenue": 341364000, "gross_profit": 530146000, "research_and_development": null, "selling_general_admin": 40009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47459000, "depreciation_amortisation": 236157000, "ebitda": 283616000, "interest_expense": 164299000, "interest_income": null, "other_non_operating": null, "pretax_income": -116840000, "tax_provision": null, "effective_tax_rate": null, "net_income": -121712000, "net_income_continuing_ops": -116840000, "net_income_to_common": -121712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861066000, "short_term_investments": null, "net_receivables": 1782353000, "inventory": null, "other_current_assets": null, "total_current_assets": 2721082000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23278400000, "total_assets": 25999482000, "short_term_debt": 750000000, "accounts_payable": 484798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478185000, "long_term_debt": 15854696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17004515000, "total_liabilities": 18482700000, "total_debt": 16604696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1812361000, "total_equity": 5007565000, "shares_outstanding": 158345000, "operating_cash_flow": 274224000, "stock_based_compensation": 4703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375824000, "dividends_paid": 173302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512488000, "free_cash_flow": 420299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47459000", "ebitda": "283616000", "netIncome": "-121712000", "grossProfit": "530146000", "depreciation": "None", "totalRevenue": "871510000", "costOfRevenue": "341364000", "interestIncome": "7620000", "incomeBeforeTax": "-116840000", "interestExpense": "164299000", "operatingIncome": "253990000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-156679000", "nonInterestIncome": "None", "operatingExpenses": "276156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236157000", "sellingGeneralAndAdministrative": "40009000", "netIncomeFromContinuingOperations": "-116840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "25999482000", "longTermDebt": "15854696000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1812361000", "totalLiabilities": "18482700000", "otherCurrentAssets": "77663000", "totalCurrentAssets": "2721082000", "currentLongTermDebt": "750000000", "longTermInvestments": "1043368000", "shortTermInvestments": "None", "currentNetReceivables": "1782353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23278400000", "currentAccountsPayable": "484798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21294686000", "shortLongTermDebtTotal": "17347695000", "totalShareholderEquity": "5007565000", "capitalLeaseObligations": "742999000", "otherCurrentLiabilities": "243387000", "totalCurrentLiabilities": "1478185000", "otherNonCurrentLiabilities": "406820000", "totalNonCurrentLiabilities": "17004515000", "cashAndShortTermInvestments": "861066000", "commonStockSharesOutstanding": "158345000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "861066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116840000", "profitLoss": "None", "dividendPayout": "173302000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274224000", "capitalExpenditures": "146075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512488000", "cashflowFromInvestment": "-375824000", "stockBasedCompensation": "4703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 868457000, "cost_of_revenue": 341427000, "gross_profit": 527030000, "ebit": 281924000, "ebitda": 505829000, "pretax_income": 119141000, "tax_provision": null, "net_income": 88977000, "net_income_to_common": 88977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 446953000, "total_current_assets": 2257595000, "total_assets": 25621190000, "short_term_debt": 1715000000, "long_term_debt": 15061005000, "total_debt": 16776005000, "total_liabilities": 17766779000, "total_equity": 5258786000, "shares_outstanding": 158632000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 353145000, "capital_expenditure": 151046000, "free_cash_flow": 504191000, "dividends_paid": 173300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232267, "ticker_id": 611, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281924000", "ebitda": "505829000", "netIncome": "88977000", "grossProfit": "527030000", "depreciation": "None", "totalRevenue": "868457000", "costOfRevenue": "341427000", "interestIncome": "155483000", "incomeBeforeTax": "119141000", "interestExpense": "162783000", "operatingIncome": "256591000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-154720000", "nonInterestIncome": "None", "operatingExpenses": "270439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223905000", "sellingGeneralAndAdministrative": "46620000", "netIncomeFromContinuingOperations": "119141000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "25621190000", "longTermDebt": "15061005000", "shortTermDebt": "1715000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1579770000", "totalLiabilities": "17766779000", "otherCurrentAssets": "1660897000", "totalCurrentAssets": "2257595000", "currentLongTermDebt": "935000000", "longTermInvestments": "1202098000", "shortTermInvestments": "41062000", "currentNetReceivables": "109683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23363595000", "currentAccountsPayable": "480158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21262840000", "shortLongTermDebtTotal": "17340310000", "totalShareholderEquity": "5258786000", "capitalLeaseObligations": "765071000", "otherCurrentLiabilities": "-486293000", "totalCurrentLiabilities": "1708865000", "otherNonCurrentLiabilities": "416838000", "totalNonCurrentLiabilities": "16057914000", "cashAndShortTermInvestments": "446953000", "commonStockSharesOutstanding": "158632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "446953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119141000", "profitLoss": "None", "dividendPayout": "173300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353145000", "capitalExpenditures": "151046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1250000", "cashflowFromInvestment": "-303261000", "stockBasedCompensation": "11943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 868457000, "cost_of_revenue": 341427000, "gross_profit": 527030000, "research_and_development": null, "selling_general_admin": 46620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281924000, "depreciation_amortisation": 223905000, "ebitda": 505829000, "interest_expense": 162783000, "interest_income": null, "other_non_operating": null, "pretax_income": 119141000, "tax_provision": null, "effective_tax_rate": null, "net_income": 88977000, "net_income_continuing_ops": 119141000, "net_income_to_common": 88977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 446953000, "short_term_investments": 41062000, "net_receivables": 109683000, "inventory": null, "other_current_assets": null, "total_current_assets": 2257595000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23363595000, "total_assets": 25621190000, "short_term_debt": 1715000000, "accounts_payable": 480158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1708865000, "long_term_debt": 15061005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16057914000, "total_liabilities": 17766779000, "total_debt": 16776005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1579770000, "total_equity": 5258786000, "shares_outstanding": 158632000, "operating_cash_flow": 353145000, "stock_based_compensation": 11943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303261000, "dividends_paid": 173300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1250000, "free_cash_flow": 504191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281924000", "ebitda": "505829000", "netIncome": "88977000", "grossProfit": "527030000", "depreciation": "None", "totalRevenue": "868457000", "costOfRevenue": "341427000", "interestIncome": "155483000", "incomeBeforeTax": "119141000", "interestExpense": "162783000", "operatingIncome": "256591000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-154720000", "nonInterestIncome": "None", "operatingExpenses": "270439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223905000", "sellingGeneralAndAdministrative": "46620000", "netIncomeFromContinuingOperations": "119141000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "25621190000", "longTermDebt": "15061005000", "shortTermDebt": "1715000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1579770000", "totalLiabilities": "17766779000", "otherCurrentAssets": "1660897000", "totalCurrentAssets": "2257595000", "currentLongTermDebt": "935000000", "longTermInvestments": "1202098000", "shortTermInvestments": "41062000", "currentNetReceivables": "109683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23363595000", "currentAccountsPayable": "480158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21262840000", "shortLongTermDebtTotal": "17340310000", "totalShareholderEquity": "5258786000", "capitalLeaseObligations": "765071000", "otherCurrentLiabilities": "-486293000", "totalCurrentLiabilities": "1708865000", "otherNonCurrentLiabilities": "416838000", "totalNonCurrentLiabilities": "16057914000", "cashAndShortTermInvestments": "446953000", "commonStockSharesOutstanding": "158632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "446953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119141000", "profitLoss": "None", "dividendPayout": "173300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353145000", "capitalExpenditures": "151046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1250000", "cashflowFromInvestment": "-303261000", "stockBasedCompensation": "11943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 865215000, "cost_of_revenue": 339911000, "gross_profit": 525304000, "ebit": 248414000, "ebitda": 470212000, "pretax_income": 86905000, "tax_provision": null, "net_income": 61177000, "net_income_to_common": 61177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398126000, "total_current_assets": 2335259000, "total_assets": 25436521000, "short_term_debt": 1296158000, "long_term_debt": 14871692000, "total_debt": 16167850000, "total_liabilities": 17586680000, "total_equity": 5319942000, "shares_outstanding": 158632000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 210036000, "capital_expenditure": 117733000, "free_cash_flow": 327769000, "dividends_paid": 173118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232268, "ticker_id": 611, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248414000", "ebitda": "470212000", "netIncome": "61177000", "grossProfit": "525304000", "depreciation": "None", "totalRevenue": "865215000", "costOfRevenue": "339911000", "interestIncome": "7750000", "incomeBeforeTax": "86905000", "interestExpense": "163444000", "operatingIncome": "473020000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-155694000", "nonInterestIncome": "None", "operatingExpenses": "52284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221798000", "sellingGeneralAndAdministrative": "52284000", "netIncomeFromContinuingOperations": "86905000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1583000", "currentDebt": "None", "investments": "None", "totalAssets": "25436521000", "longTermDebt": "14871692000", "shortTermDebt": "1296158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1513555000", "totalLiabilities": "17586680000", "otherCurrentAssets": "314300000", "totalCurrentAssets": "2335259000", "currentLongTermDebt": "800000000", "longTermInvestments": "1176042000", "shortTermInvestments": "None", "currentNetReceivables": "1622833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23101262000", "currentAccountsPayable": "398760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21119163000", "shortLongTermDebtTotal": "16435709000", "totalShareholderEquity": "5319942000", "capitalLeaseObligations": "764017000", "otherCurrentLiabilities": "293106000", "totalCurrentLiabilities": "1988024000", "otherNonCurrentLiabilities": "450165000", "totalNonCurrentLiabilities": "15598656000", "cashAndShortTermInvestments": "398126000", "commonStockSharesOutstanding": "158632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "398126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86905000", "profitLoss": "None", "dividendPayout": "173118000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210036000", "capitalExpenditures": "117733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756882000", "cashflowFromInvestment": "-309143000", "stockBasedCompensation": "22917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865215000, "cost_of_revenue": 339911000, "gross_profit": 525304000, "research_and_development": null, "selling_general_admin": 52284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248414000, "depreciation_amortisation": 221798000, "ebitda": 470212000, "interest_expense": 163444000, "interest_income": null, "other_non_operating": null, "pretax_income": 86905000, "tax_provision": null, "effective_tax_rate": null, "net_income": 61177000, "net_income_continuing_ops": 86905000, "net_income_to_common": 61177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398126000, "short_term_investments": null, "net_receivables": 1622833000, "inventory": null, "other_current_assets": null, "total_current_assets": 2335259000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23101262000, "total_assets": 25436521000, "short_term_debt": 1296158000, "accounts_payable": 398760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1988024000, "long_term_debt": 14871692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15598656000, "total_liabilities": 17586680000, "total_debt": 16167850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1513555000, "total_equity": 5319942000, "shares_outstanding": 158632000, "operating_cash_flow": 210036000, "stock_based_compensation": 22917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309143000, "dividends_paid": 173118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -756882000, "free_cash_flow": 327769000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248414000", "ebitda": "470212000", "netIncome": "61177000", "grossProfit": "525304000", "depreciation": "None", "totalRevenue": "865215000", "costOfRevenue": "339911000", "interestIncome": "7750000", "incomeBeforeTax": "86905000", "interestExpense": "163444000", "operatingIncome": "473020000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-155694000", "nonInterestIncome": "None", "operatingExpenses": "52284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221798000", "sellingGeneralAndAdministrative": "52284000", "netIncomeFromContinuingOperations": "86905000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1583000", "currentDebt": "None", "investments": "None", "totalAssets": "25436521000", "longTermDebt": "14871692000", "shortTermDebt": "1296158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1513555000", "totalLiabilities": "17586680000", "otherCurrentAssets": "314300000", "totalCurrentAssets": "2335259000", "currentLongTermDebt": "800000000", "longTermInvestments": "1176042000", "shortTermInvestments": "None", "currentNetReceivables": "1622833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23101262000", "currentAccountsPayable": "398760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21119163000", "shortLongTermDebtTotal": "16435709000", "totalShareholderEquity": "5319942000", "capitalLeaseObligations": "764017000", "otherCurrentLiabilities": "293106000", "totalCurrentLiabilities": "1988024000", "otherNonCurrentLiabilities": "450165000", "totalNonCurrentLiabilities": "15598656000", "cashAndShortTermInvestments": "398126000", "commonStockSharesOutstanding": "158632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "398126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86905000", "profitLoss": "None", "dividendPayout": "173118000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210036000", "capitalExpenditures": "117733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756882000", "cashflowFromInvestment": "-309143000", "stockBasedCompensation": "22917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 858571000, "cost_of_revenue": 333666000, "gross_profit": 524905000, "ebit": -67427000, "ebitda": 163150000, "pretax_income": -237817000, "tax_provision": null, "net_income": -228854000, "net_income_to_common": -228854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254882000, "total_current_assets": 3080991000, "total_assets": 26084980000, "short_term_debt": 571252000, "long_term_debt": 15720499000, "total_debt": 16291751000, "total_liabilities": 18137324000, "total_equity": 5413306000, "shares_outstanding": 157468000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 383746000, "capital_expenditure": 150733000, "free_cash_flow": 534479000, "dividends_paid": 172509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232269, "ticker_id": 611, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67427000", "ebitda": "163150000", "netIncome": "-228854000", "grossProfit": "524905000", "depreciation": "None", "totalRevenue": "858571000", "costOfRevenue": "333666000", "interestIncome": "20452000", "incomeBeforeTax": "-237817000", "interestExpense": "170390000", "operatingIncome": "262667000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-149938000", "nonInterestIncome": "None", "operatingExpenses": "262945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230577000", "sellingGeneralAndAdministrative": "36902000", "netIncomeFromContinuingOperations": "-237817000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "26084980000", "longTermDebt": "15720499000", "shortTermDebt": "571252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1419575000", "totalLiabilities": "18137324000", "otherCurrentAssets": "144053000", "totalCurrentAssets": "3080991000", "currentLongTermDebt": "500000000", "longTermInvestments": "1133289000", "shortTermInvestments": "None", "currentNetReceivables": "1682056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23003989000", "currentAccountsPayable": "401874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21050255000", "shortLongTermDebtTotal": "17324154000", "totalShareholderEquity": "5413306000", "capitalLeaseObligations": "763571000", "otherCurrentLiabilities": "229332000", "totalCurrentLiabilities": "1202458000", "otherNonCurrentLiabilities": "450796000", "totalNonCurrentLiabilities": "16934866000", "cashAndShortTermInvestments": "1254882000", "commonStockSharesOutstanding": "157468000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1254882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237817000", "profitLoss": "None", "dividendPayout": "172509000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383746000", "capitalExpenditures": "150733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133425000", "cashflowFromInvestment": "-386609000", "stockBasedCompensation": "4397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858571000, "cost_of_revenue": 333666000, "gross_profit": 524905000, "research_and_development": null, "selling_general_admin": 36902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67427000, "depreciation_amortisation": 230577000, "ebitda": 163150000, "interest_expense": 170390000, "interest_income": null, "other_non_operating": null, "pretax_income": -237817000, "tax_provision": null, "effective_tax_rate": null, "net_income": -228854000, "net_income_continuing_ops": -237817000, "net_income_to_common": -228854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1254882000, "short_term_investments": null, "net_receivables": 1682056000, "inventory": null, "other_current_assets": null, "total_current_assets": 3080991000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23003989000, "total_assets": 26084980000, "short_term_debt": 571252000, "accounts_payable": 401874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1202458000, "long_term_debt": 15720499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16934866000, "total_liabilities": 18137324000, "total_debt": 16291751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1419575000, "total_equity": 5413306000, "shares_outstanding": 157468000, "operating_cash_flow": 383746000, "stock_based_compensation": 4397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386609000, "dividends_paid": 172509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133425000, "free_cash_flow": 534479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67427000", "ebitda": "163150000", "netIncome": "-228854000", "grossProfit": "524905000", "depreciation": "None", "totalRevenue": "858571000", "costOfRevenue": "333666000", "interestIncome": "20452000", "incomeBeforeTax": "-237817000", "interestExpense": "170390000", "operatingIncome": "262667000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-149938000", "nonInterestIncome": "None", "operatingExpenses": "262945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230577000", "sellingGeneralAndAdministrative": "36902000", "netIncomeFromContinuingOperations": "-237817000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1582000", "currentDebt": "None", "investments": "None", "totalAssets": "26084980000", "longTermDebt": "15720499000", "shortTermDebt": "571252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1419575000", "totalLiabilities": "18137324000", "otherCurrentAssets": "144053000", "totalCurrentAssets": "3080991000", "currentLongTermDebt": "500000000", "longTermInvestments": "1133289000", "shortTermInvestments": "None", "currentNetReceivables": "1682056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23003989000", "currentAccountsPayable": "401874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21050255000", "shortLongTermDebtTotal": "17324154000", "totalShareholderEquity": "5413306000", "capitalLeaseObligations": "763571000", "otherCurrentLiabilities": "229332000", "totalCurrentLiabilities": "1202458000", "otherNonCurrentLiabilities": "450796000", "totalNonCurrentLiabilities": "16934866000", "cashAndShortTermInvestments": "1254882000", "commonStockSharesOutstanding": "157468000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1254882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237817000", "profitLoss": "None", "dividendPayout": "172509000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383746000", "capitalExpenditures": "150733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133425000", "cashflowFromInvestment": "-386609000", "stockBasedCompensation": "4397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 859227000, "cost_of_revenue": 564269000, "gross_profit": 294958000, "ebit": 261512000, "ebitda": 484402000, "pretax_income": 108452000, "tax_provision": 24824000, "net_income": 83628000, "net_income_to_common": 83628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1420475000, "total_current_assets": 1520181000, "total_assets": 26405536000, "short_term_debt": 500000000, "long_term_debt": 15715246000, "total_debt": 16215246000, "total_liabilities": 18123230000, "total_equity": 5759209000, "shares_outstanding": 158213000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 286096000, "capital_expenditure": 112599000, "free_cash_flow": 398695000, "dividends_paid": 172787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232271, "ticker_id": 611, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261512000", "ebitda": "484402000", "netIncome": "83628000", "grossProfit": "294958000", "depreciation": "None", "totalRevenue": "859227000", "costOfRevenue": "564269000", "interestIncome": "14430000", "incomeBeforeTax": "108452000", "interestExpense": "163194000", "operatingIncome": "261512000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24824000", "reportedCurrency": "USD", "netInterestIncome": "-148764000", "nonInterestIncome": "None", "operatingExpenses": "33352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222890000", "sellingGeneralAndAdministrative": "33352000", "netIncomeFromContinuingOperations": "108452000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1580000", "currentDebt": "None", "investments": "None", "totalAssets": "26405536000", "longTermDebt": "15715246000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035710000", "totalLiabilities": "18123230000", "otherCurrentAssets": "51009000", "totalCurrentAssets": "1520181000", "currentLongTermDebt": "500000000", "longTermInvestments": "1461072000", "shortTermInvestments": "-51009000", "currentNetReceivables": "99706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23288700000", "currentAccountsPayable": "444288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20900979000", "shortLongTermDebtTotal": "16977950000", "totalShareholderEquity": "5759209000", "capitalLeaseObligations": "762704000", "otherCurrentLiabilities": "293551000", "totalCurrentLiabilities": "1237839000", "otherNonCurrentLiabilities": "407441000", "totalNonCurrentLiabilities": "16857756000", "cashAndShortTermInvestments": "1420475000", "commonStockSharesOutstanding": "158213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1420475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108452000", "profitLoss": "None", "dividendPayout": "172787000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286096000", "capitalExpenditures": "112599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "745170000", "cashflowFromInvestment": "-297283000", "stockBasedCompensation": "4365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859227000, "cost_of_revenue": 564269000, "gross_profit": 294958000, "research_and_development": null, "selling_general_admin": 33352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261512000, "depreciation_amortisation": 222890000, "ebitda": 484402000, "interest_expense": 163194000, "interest_income": null, "other_non_operating": null, "pretax_income": 108452000, "tax_provision": 24824000, "effective_tax_rate": null, "net_income": 83628000, "net_income_continuing_ops": 108452000, "net_income_to_common": 83628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1420475000, "short_term_investments": -51009000, "net_receivables": 99706000, "inventory": null, "other_current_assets": null, "total_current_assets": 1520181000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23288700000, "total_assets": 26405536000, "short_term_debt": 500000000, "accounts_payable": 444288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1237839000, "long_term_debt": 15715246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16857756000, "total_liabilities": 18123230000, "total_debt": 16215246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1035710000, "total_equity": 5759209000, "shares_outstanding": 158213000, "operating_cash_flow": 286096000, "stock_based_compensation": 4365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -297283000, "dividends_paid": 172787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 745170000, "free_cash_flow": 398695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261512000", "ebitda": "484402000", "netIncome": "83628000", "grossProfit": "294958000", "depreciation": "None", "totalRevenue": "859227000", "costOfRevenue": "564269000", "interestIncome": "14430000", "incomeBeforeTax": "108452000", "interestExpense": "163194000", "operatingIncome": "261512000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "24824000", "reportedCurrency": "USD", "netInterestIncome": "-148764000", "nonInterestIncome": "None", "operatingExpenses": "33352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222890000", "sellingGeneralAndAdministrative": "33352000", "netIncomeFromContinuingOperations": "108452000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1580000", "currentDebt": "None", "investments": "None", "totalAssets": "26405536000", "longTermDebt": "15715246000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035710000", "totalLiabilities": "18123230000", "otherCurrentAssets": "51009000", "totalCurrentAssets": "1520181000", "currentLongTermDebt": "500000000", "longTermInvestments": "1461072000", "shortTermInvestments": "-51009000", "currentNetReceivables": "99706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23288700000", "currentAccountsPayable": "444288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20900979000", "shortLongTermDebtTotal": "16977950000", "totalShareholderEquity": "5759209000", "capitalLeaseObligations": "762704000", "otherCurrentLiabilities": "293551000", "totalCurrentLiabilities": "1237839000", "otherNonCurrentLiabilities": "407441000", "totalNonCurrentLiabilities": "16857756000", "cashAndShortTermInvestments": "1420475000", "commonStockSharesOutstanding": "158213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1420475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108452000", "profitLoss": "None", "dividendPayout": "172787000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286096000", "capitalExpenditures": "112599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "745170000", "cashflowFromInvestment": "-297283000", "stockBasedCompensation": "4365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 850482000, "cost_of_revenue": 331265000, "gross_profit": 519217000, "ebit": 251287000, "ebitda": 470829000, "pretax_income": 106949000, "tax_provision": 27334000, "net_income": 79615000, "net_income_to_common": 79615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 685376000, "total_current_assets": 2340384000, "total_assets": 25474448000, "short_term_debt": 500000000, "long_term_debt": 14867474000, "total_debt": 15367474000, "total_liabilities": 17184205000, "total_equity": 5810778000, "shares_outstanding": 157291000, "goodwill_and_intangibles": 800099000 }, "cash_flow": { "operating_cash_flow": 367064000, "capital_expenditure": 99808000, "free_cash_flow": 466872000, "dividends_paid": 172780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232272, "ticker_id": 611, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251287000", "ebitda": "470829000", "netIncome": "79615000", "grossProfit": "519217000", "depreciation": "None", "totalRevenue": "850482000", "costOfRevenue": "331265000", "interestIncome": "10788000", "incomeBeforeTax": "106949000", "interestExpense": "149642000", "operatingIncome": "251287000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27334000", "reportedCurrency": "USD", "netInterestIncome": "-138854000", "nonInterestIncome": "None", "operatingExpenses": "267799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219542000", "sellingGeneralAndAdministrative": "48257000", "netIncomeFromContinuingOperations": "106949000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1571000", "currentDebt": "None", "investments": "None", "totalAssets": "25474448000", "longTermDebt": "14867474000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "800099000", "reportedCurrency": "USD", "retainedEarnings": "-964518000", "totalLiabilities": "17184205000", "otherCurrentAssets": "52125000", "totalCurrentAssets": "2340384000", "currentLongTermDebt": "500000000", "longTermInvestments": "1455661000", "shortTermInvestments": "12070000", "currentNetReceivables": "1602883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23134064000", "currentAccountsPayable": "372484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16128917000", "totalShareholderEquity": "5810778000", "capitalLeaseObligations": "761443000", "otherCurrentLiabilities": "284279000", "totalCurrentLiabilities": "1156763000", "otherNonCurrentLiabilities": "398525000", "totalNonCurrentLiabilities": "16027442000", "cashAndShortTermInvestments": "685376000", "commonStockSharesOutstanding": "157291000", "intangibleAssetsExcludingGoodwill": "800099000", "cashAndCashEquivalentsAtCarryingValue": "685376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79615000", "profitLoss": "None", "dividendPayout": "172780000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367064000", "capitalExpenditures": "99808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196793000", "cashflowFromInvestment": "-199404000", "stockBasedCompensation": "16314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 850482000, "cost_of_revenue": 331265000, "gross_profit": 519217000, "research_and_development": null, "selling_general_admin": 48257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251287000, "depreciation_amortisation": 219542000, "ebitda": 470829000, "interest_expense": 149642000, "interest_income": null, "other_non_operating": null, "pretax_income": 106949000, "tax_provision": 27334000, "effective_tax_rate": null, "net_income": 79615000, "net_income_continuing_ops": 106949000, "net_income_to_common": 79615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 685376000, "short_term_investments": 12070000, "net_receivables": 1602883000, "inventory": null, "other_current_assets": null, "total_current_assets": 2340384000, "net_ppe": null, "goodwill": null, "intangible_assets": 800099000, "goodwill_and_intangibles": 800099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23134064000, "total_assets": 25474448000, "short_term_debt": 500000000, "accounts_payable": 372484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1156763000, "long_term_debt": 14867474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16027442000, "total_liabilities": 17184205000, "total_debt": 15367474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -964518000, "total_equity": 5810778000, "shares_outstanding": 157291000, "operating_cash_flow": 367064000, "stock_based_compensation": 16314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199404000, "dividends_paid": 172780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196793000, "free_cash_flow": 466872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251287000", "ebitda": "470829000", "netIncome": "79615000", "grossProfit": "519217000", "depreciation": "None", "totalRevenue": "850482000", "costOfRevenue": "331265000", "interestIncome": "10788000", "incomeBeforeTax": "106949000", "interestExpense": "149642000", "operatingIncome": "251287000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27334000", "reportedCurrency": "USD", "netInterestIncome": "-138854000", "nonInterestIncome": "None", "operatingExpenses": "267799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219542000", "sellingGeneralAndAdministrative": "48257000", "netIncomeFromContinuingOperations": "106949000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1571000", "currentDebt": "None", "investments": "None", "totalAssets": "25474448000", "longTermDebt": "14867474000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "800099000", "reportedCurrency": "USD", "retainedEarnings": "-964518000", "totalLiabilities": "17184205000", "otherCurrentAssets": "52125000", "totalCurrentAssets": "2340384000", "currentLongTermDebt": "500000000", "longTermInvestments": "1455661000", "shortTermInvestments": "12070000", "currentNetReceivables": "1602883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23134064000", "currentAccountsPayable": "372484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16128917000", "totalShareholderEquity": "5810778000", "capitalLeaseObligations": "761443000", "otherCurrentLiabilities": "284279000", "totalCurrentLiabilities": "1156763000", "otherNonCurrentLiabilities": "398525000", "totalNonCurrentLiabilities": "16027442000", "cashAndShortTermInvestments": "685376000", "commonStockSharesOutstanding": "157291000", "intangibleAssetsExcludingGoodwill": "800099000", "cashAndCashEquivalentsAtCarryingValue": "685376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79615000", "profitLoss": "None", "dividendPayout": "172780000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367064000", "capitalExpenditures": "99808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196793000", "cashflowFromInvestment": "-199404000", "stockBasedCompensation": "16314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 839439000, "cost_of_revenue": 543181000, "gross_profit": 296258000, "ebit": 246123000, "ebitda": 464839000, "pretax_income": 106604000, "tax_provision": 42368000, "net_income": 79883000, "net_income_to_common": 79883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 701695000, "total_current_assets": 2355972000, "total_assets": 25525978000, "short_term_debt": 1177770000, "long_term_debt": 15362324000, "total_debt": 16540094000, "total_liabilities": 17240265000, "total_equity": 5857699000, "shares_outstanding": 157132000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 197595000, "capital_expenditure": 85464000, "free_cash_flow": 283059000, "dividends_paid": 171794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232273, "ticker_id": 611, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246123000", "ebitda": "464839000", "netIncome": "79883000", "grossProfit": "296258000", "depreciation": "None", "totalRevenue": "839439000", "costOfRevenue": "543181000", "interestIncome": "14529000", "incomeBeforeTax": "106604000", "interestExpense": "161891000", "operatingIncome": "246123000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "42368000", "reportedCurrency": "USD", "netInterestIncome": "-147362000", "nonInterestIncome": "None", "operatingExpenses": "50135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218716000", "sellingGeneralAndAdministrative": "50018000", "netIncomeFromContinuingOperations": "106604000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1570000", "currentDebt": "None", "investments": "None", "totalAssets": "25525978000", "longTermDebt": "15362324000", "shortTermDebt": "1177770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-890177000", "totalLiabilities": "17240265000", "otherCurrentAssets": "64939000", "totalCurrentAssets": "2355972000", "currentLongTermDebt": "None", "longTermInvestments": "1437008000", "shortTermInvestments": "None", "currentNetReceivables": "1589338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23170006000", "currentAccountsPayable": "374681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16155879000", "totalShareholderEquity": "5857699000", "capitalLeaseObligations": "793555000", "otherCurrentLiabilities": "291727000", "totalCurrentLiabilities": "666408000", "otherNonCurrentLiabilities": "417978000", "totalNonCurrentLiabilities": "16573857000", "cashAndShortTermInvestments": "701695000", "commonStockSharesOutstanding": "157132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "701695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79883000", "profitLoss": "None", "dividendPayout": "171794000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197595000", "capitalExpenditures": "85464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-898027000", "cashflowFromInvestment": "-145501000", "stockBasedCompensation": "18873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839439000, "cost_of_revenue": 543181000, "gross_profit": 296258000, "research_and_development": null, "selling_general_admin": 50018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246123000, "depreciation_amortisation": 218716000, "ebitda": 464839000, "interest_expense": 161891000, "interest_income": null, "other_non_operating": null, "pretax_income": 106604000, "tax_provision": 42368000, "effective_tax_rate": null, "net_income": 79883000, "net_income_continuing_ops": 106604000, "net_income_to_common": 79883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 701695000, "short_term_investments": null, "net_receivables": 1589338000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2355972000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23170006000, "total_assets": 25525978000, "short_term_debt": 1177770000, "accounts_payable": 374681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666408000, "long_term_debt": 15362324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16573857000, "total_liabilities": 17240265000, "total_debt": 16540094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -890177000, "total_equity": 5857699000, "shares_outstanding": 157132000, "operating_cash_flow": 197595000, "stock_based_compensation": 18873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145501000, "dividends_paid": 171794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -898027000, "free_cash_flow": 283059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246123000", "ebitda": "464839000", "netIncome": "79883000", "grossProfit": "296258000", "depreciation": "None", "totalRevenue": "839439000", "costOfRevenue": "543181000", "interestIncome": "14529000", "incomeBeforeTax": "106604000", "interestExpense": "161891000", "operatingIncome": "246123000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "42368000", "reportedCurrency": "USD", "netInterestIncome": "-147362000", "nonInterestIncome": "None", "operatingExpenses": "50135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218716000", "sellingGeneralAndAdministrative": "50018000", "netIncomeFromContinuingOperations": "106604000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1570000", "currentDebt": "None", "investments": "None", "totalAssets": "25525978000", "longTermDebt": "15362324000", "shortTermDebt": "1177770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-890177000", "totalLiabilities": "17240265000", "otherCurrentAssets": "64939000", "totalCurrentAssets": "2355972000", "currentLongTermDebt": "None", "longTermInvestments": "1437008000", "shortTermInvestments": "None", "currentNetReceivables": "1589338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23170006000", "currentAccountsPayable": "374681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16155879000", "totalShareholderEquity": "5857699000", "capitalLeaseObligations": "793555000", "otherCurrentLiabilities": "291727000", "totalCurrentLiabilities": "666408000", "otherNonCurrentLiabilities": "417978000", "totalNonCurrentLiabilities": "16573857000", "cashAndShortTermInvestments": "701695000", "commonStockSharesOutstanding": "157132000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "701695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79883000", "profitLoss": "None", "dividendPayout": "171794000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197595000", "capitalExpenditures": "85464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-898027000", "cashflowFromInvestment": "-145501000", "stockBasedCompensation": "18873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 828933000, "cost_of_revenue": 309784000, "gross_profit": 519149000, "ebit": 308235000, "ebitda": 520740000, "pretax_income": 153155000, "tax_provision": 33230000, "net_income": 119925000, "net_income_to_common": 119925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531477000, "total_current_assets": 3254013000, "total_assets": 26026149000, "short_term_debt": 1298660000, "long_term_debt": 15856297000, "total_debt": 17154957000, "total_liabilities": 17842168000, "total_equity": 5876697000, "shares_outstanding": 157276000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 387148000, "capital_expenditure": 120312000, "free_cash_flow": 507460000, "dividends_paid": 172835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232274, "ticker_id": 611, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308235000", "ebitda": "520740000", "netIncome": "119925000", "grossProfit": "519149000", "depreciation": "None", "totalRevenue": "828933000", "costOfRevenue": "309784000", "interestIncome": "20965000", "incomeBeforeTax": "153155000", "interestExpense": "155080000", "operatingIncome": "264290000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33230000", "reportedCurrency": "USD", "netInterestIncome": "-134115000", "nonInterestIncome": "None", "operatingExpenses": "254859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212505000", "sellingGeneralAndAdministrative": "42792000", "netIncomeFromContinuingOperations": "153155000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "26026149000", "longTermDebt": "15856297000", "shortTermDebt": "1298660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-816152000", "totalLiabilities": "17842168000", "otherCurrentAssets": "231213000", "totalCurrentAssets": "3254013000", "currentLongTermDebt": "None", "longTermInvestments": "1413656000", "shortTermInvestments": "None", "currentNetReceivables": "1491323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22772136000", "currentAccountsPayable": "458329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16624649000", "totalShareholderEquity": "5876697000", "capitalLeaseObligations": "768352000", "otherCurrentLiabilities": "304860000", "totalCurrentLiabilities": "2061849000", "otherNonCurrentLiabilities": "445947000", "totalNonCurrentLiabilities": "15780319000", "cashAndShortTermInvestments": "1531477000", "commonStockSharesOutstanding": "157276000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1531477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119925000", "profitLoss": "None", "dividendPayout": "172835000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "66334000", "operatingCashflow": "387148000", "capitalExpenditures": "120312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "613134000", "cashflowFromInvestment": "-318103000", "stockBasedCompensation": "4779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 828933000, "cost_of_revenue": 309784000, "gross_profit": 519149000, "research_and_development": null, "selling_general_admin": 42792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308235000, "depreciation_amortisation": 212505000, "ebitda": 520740000, "interest_expense": 155080000, "interest_income": null, "other_non_operating": null, "pretax_income": 153155000, "tax_provision": 33230000, "effective_tax_rate": null, "net_income": 119925000, "net_income_continuing_ops": 153155000, "net_income_to_common": 119925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531477000, "short_term_investments": null, "net_receivables": 1491323000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3254013000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22772136000, "total_assets": 26026149000, "short_term_debt": 1298660000, "accounts_payable": 458329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2061849000, "long_term_debt": 15856297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15780319000, "total_liabilities": 17842168000, "total_debt": 17154957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -816152000, "total_equity": 5876697000, "shares_outstanding": 157276000, "operating_cash_flow": 387148000, "stock_based_compensation": 4779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318103000, "dividends_paid": 172835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 613134000, "free_cash_flow": 507460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "308235000", "ebitda": "520740000", "netIncome": "119925000", "grossProfit": "519149000", "depreciation": "None", "totalRevenue": "828933000", "costOfRevenue": "309784000", "interestIncome": "20965000", "incomeBeforeTax": "153155000", "interestExpense": "155080000", "operatingIncome": "264290000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33230000", "reportedCurrency": "USD", "netInterestIncome": "-134115000", "nonInterestIncome": "None", "operatingExpenses": "254859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212505000", "sellingGeneralAndAdministrative": "42792000", "netIncomeFromContinuingOperations": "153155000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "26026149000", "longTermDebt": "15856297000", "shortTermDebt": "1298660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-816152000", "totalLiabilities": "17842168000", "otherCurrentAssets": "231213000", "totalCurrentAssets": "3254013000", "currentLongTermDebt": "None", "longTermInvestments": "1413656000", "shortTermInvestments": "None", "currentNetReceivables": "1491323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22772136000", "currentAccountsPayable": "458329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16624649000", "totalShareholderEquity": "5876697000", "capitalLeaseObligations": "768352000", "otherCurrentLiabilities": "304860000", "totalCurrentLiabilities": "2061849000", "otherNonCurrentLiabilities": "445947000", "totalNonCurrentLiabilities": "15780319000", "cashAndShortTermInvestments": "1531477000", "commonStockSharesOutstanding": "157276000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1531477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119925000", "profitLoss": "None", "dividendPayout": "172835000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "66334000", "operatingCashflow": "387148000", "capitalExpenditures": "120312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "613134000", "cashflowFromInvestment": "-318103000", "stockBasedCompensation": "4779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 824283000, "cost_of_revenue": 309212000, "gross_profit": 515071000, "ebit": 44269000, "ebitda": 252277000, "pretax_income": -103543000, "tax_provision": -91461000, "net_income": -111826000, "net_income_to_common": -111826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 882647000, "total_current_assets": 2487604000, "total_assets": 24739148000, "short_term_debt": 1197173000, "long_term_debt": 14961715000, "total_debt": 16158888000, "total_liabilities": 16698784000, "total_equity": 5788083000, "shares_outstanding": 156880000, "goodwill_and_intangibles": 692386000 }, "cash_flow": { "operating_cash_flow": 301189000, "capital_expenditure": 46790000, "free_cash_flow": 347979000, "dividends_paid": 171649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232276, "ticker_id": 611, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44269000", "ebitda": "252277000", "netIncome": "-111826000", "grossProfit": "515071000", "depreciation": "None", "totalRevenue": "824283000", "costOfRevenue": "309212000", "interestIncome": "375629000", "incomeBeforeTax": "-103543000", "interestExpense": "147812000", "operatingIncome": "272320000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-91461000", "reportedCurrency": "USD", "netInterestIncome": "-127097000", "nonInterestIncome": "None", "operatingExpenses": "242751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208008000", "sellingGeneralAndAdministrative": "35316000", "netIncomeFromContinuingOperations": "-103543000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "24739148000", "longTermDebt": "14961715000", "shortTermDebt": "1197173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "692386000", "reportedCurrency": "USD", "retainedEarnings": "-782275000", "totalLiabilities": "16698784000", "otherCurrentAssets": "-1155808000", "totalCurrentAssets": "2487604000", "currentLongTermDebt": "None", "longTermInvestments": "1569631000", "shortTermInvestments": "None", "currentNetReceivables": "1557216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22251544000", "currentAccountsPayable": "462240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19868096000", "shortLongTermDebtTotal": "16412066000", "totalShareholderEquity": "5788083000", "capitalLeaseObligations": "594477000", "otherCurrentLiabilities": "300338000", "totalCurrentLiabilities": "762578000", "otherNonCurrentLiabilities": "380014000", "totalNonCurrentLiabilities": "15936206000", "cashAndShortTermInvestments": "882647000", "commonStockSharesOutstanding": "156880000", "intangibleAssetsExcludingGoodwill": "692386000", "cashAndCashEquivalentsAtCarryingValue": "882647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103543000", "profitLoss": "None", "dividendPayout": "171649000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-73733000", "operatingCashflow": "301189000", "capitalExpenditures": "46790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678577000", "cashflowFromInvestment": "-320714000", "stockBasedCompensation": "5175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 824283000, "cost_of_revenue": 309212000, "gross_profit": 515071000, "research_and_development": null, "selling_general_admin": 35316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44269000, "depreciation_amortisation": 208008000, "ebitda": 252277000, "interest_expense": 147812000, "interest_income": null, "other_non_operating": null, "pretax_income": -103543000, "tax_provision": -91461000, "effective_tax_rate": null, "net_income": -111826000, "net_income_continuing_ops": -103543000, "net_income_to_common": -111826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 882647000, "short_term_investments": null, "net_receivables": 1557216000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2487604000, "net_ppe": null, "goodwill": null, "intangible_assets": 692386000, "goodwill_and_intangibles": 692386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22251544000, "total_assets": 24739148000, "short_term_debt": 1197173000, "accounts_payable": 462240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 762578000, "long_term_debt": 14961715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15936206000, "total_liabilities": 16698784000, "total_debt": 16158888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -782275000, "total_equity": 5788083000, "shares_outstanding": 156880000, "operating_cash_flow": 301189000, "stock_based_compensation": 5175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320714000, "dividends_paid": 171649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -678577000, "free_cash_flow": 347979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44269000", "ebitda": "252277000", "netIncome": "-111826000", "grossProfit": "515071000", "depreciation": "None", "totalRevenue": "824283000", "costOfRevenue": "309212000", "interestIncome": "375629000", "incomeBeforeTax": "-103543000", "interestExpense": "147812000", "operatingIncome": "272320000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-91461000", "reportedCurrency": "USD", "netInterestIncome": "-127097000", "nonInterestIncome": "None", "operatingExpenses": "242751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208008000", "sellingGeneralAndAdministrative": "35316000", "netIncomeFromContinuingOperations": "-103543000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "24739148000", "longTermDebt": "14961715000", "shortTermDebt": "1197173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "692386000", "reportedCurrency": "USD", "retainedEarnings": "-782275000", "totalLiabilities": "16698784000", "otherCurrentAssets": "-1155808000", "totalCurrentAssets": "2487604000", "currentLongTermDebt": "None", "longTermInvestments": "1569631000", "shortTermInvestments": "None", "currentNetReceivables": "1557216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22251544000", "currentAccountsPayable": "462240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19868096000", "shortLongTermDebtTotal": "16412066000", "totalShareholderEquity": "5788083000", "capitalLeaseObligations": "594477000", "otherCurrentLiabilities": "300338000", "totalCurrentLiabilities": "762578000", "otherNonCurrentLiabilities": "380014000", "totalNonCurrentLiabilities": "15936206000", "cashAndShortTermInvestments": "882647000", "commonStockSharesOutstanding": "156880000", "intangibleAssetsExcludingGoodwill": "692386000", "cashAndCashEquivalentsAtCarryingValue": "882647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103543000", "profitLoss": "None", "dividendPayout": "171649000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-73733000", "operatingCashflow": "301189000", "capitalExpenditures": "46790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678577000", "cashflowFromInvestment": "-320714000", "stockBasedCompensation": "5175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "income_statement": { "revenue": 817153000, "cost_of_revenue": 299197000, "gross_profit": 517956000, "ebit": 278657000, "ebitda": 481511000, "pretax_income": 136184000, "tax_provision": 167690000, "net_income": 104299000, "net_income_to_common": 104299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1581575000, "total_current_assets": 3140862000, "total_assets": 25341680000, "short_term_debt": 497426000, "long_term_debt": 15456205000, "total_debt": 15953631000, "total_liabilities": 17048845000, "total_equity": 6040052000, "shares_outstanding": 157218000, "goodwill_and_intangibles": 710820000 }, "cash_flow": { "operating_cash_flow": 379173000, "capital_expenditure": 107812000, "free_cash_flow": 486985000, "dividends_paid": 172055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232277, "ticker_id": 611, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:12.501601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278657000", "ebitda": "481511000", "netIncome": "104299000", "grossProfit": "517956000", "depreciation": "None", "totalRevenue": "817153000", "costOfRevenue": "299197000", "interestIncome": "17343000", "incomeBeforeTax": "136184000", "interestExpense": "142473000", "operatingIncome": "266595000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "167690000", "reportedCurrency": "USD", "netInterestIncome": "-125130000", "nonInterestIncome": "None", "operatingExpenses": "251361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12246000", "costofGoodsAndServicesSold": "299197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202854000", "sellingGeneralAndAdministrative": "48784000", "netIncomeFromContinuingOperations": "136184000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "25341680000", "longTermDebt": "15456205000", "shortTermDebt": "497426000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "710820000", "reportedCurrency": "USD", "retainedEarnings": "-516550000", "totalLiabilities": "17048845000", "otherCurrentAssets": "-1822542000", "totalCurrentAssets": "3140862000", "currentLongTermDebt": "None", "longTermInvestments": "1814440000", "shortTermInvestments": "33481000", "currentNetReceivables": "1512372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22200818000", "currentAccountsPayable": "434574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19598101000", "shortLongTermDebtTotal": "16205505000", "totalShareholderEquity": "6040052000", "capitalLeaseObligations": "456700000", "otherCurrentLiabilities": "282553000", "totalCurrentLiabilities": "717127000", "otherNonCurrentLiabilities": "418813000", "totalNonCurrentLiabilities": "16331718000", "cashAndShortTermInvestments": "1581575000", "commonStockSharesOutstanding": "157218000", "intangibleAssetsExcludingGoodwill": "710820000", "cashAndCashEquivalentsAtCarryingValue": "1581575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136184000", "profitLoss": "None", "dividendPayout": "172055000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7399000", "operatingCashflow": "379173000", "capitalExpenditures": "107812000", "changeInReceivables": "3797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "554307000", "cashflowFromInvestment": "-269272000", "stockBasedCompensation": "15262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "664208000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 817153000, "cost_of_revenue": 299197000, "gross_profit": 517956000, "research_and_development": null, "selling_general_admin": 48784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278657000, "depreciation_amortisation": 202854000, "ebitda": 481511000, "interest_expense": 142473000, "interest_income": null, "other_non_operating": null, "pretax_income": 136184000, "tax_provision": 167690000, "effective_tax_rate": null, "net_income": 104299000, "net_income_continuing_ops": 136184000, "net_income_to_common": 104299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1581575000, "short_term_investments": 33481000, "net_receivables": 1512372000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3140862000, "net_ppe": null, "goodwill": null, "intangible_assets": 710820000, "goodwill_and_intangibles": 710820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22200818000, "total_assets": 25341680000, "short_term_debt": 497426000, "accounts_payable": 434574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717127000, "long_term_debt": 15456205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16331718000, "total_liabilities": 17048845000, "total_debt": 15953631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516550000, "total_equity": 6040052000, "shares_outstanding": 157218000, "operating_cash_flow": 379173000, "stock_based_compensation": 15262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269272000, "dividends_paid": 172055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 554307000, "free_cash_flow": 486985000, "net_change_in_cash": 664208000 }, "raw_data": { "income": { "ebit": "278657000", "ebitda": "481511000", "netIncome": "104299000", "grossProfit": "517956000", "depreciation": "None", "totalRevenue": "817153000", "costOfRevenue": "299197000", "interestIncome": "17343000", "incomeBeforeTax": "136184000", "interestExpense": "142473000", "operatingIncome": "266595000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "167690000", "reportedCurrency": "USD", "netInterestIncome": "-125130000", "nonInterestIncome": "None", "operatingExpenses": "251361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12246000", "costofGoodsAndServicesSold": "299197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202854000", "sellingGeneralAndAdministrative": "48784000", "netIncomeFromContinuingOperations": "136184000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1569000", "currentDebt": "None", "investments": "None", "totalAssets": "25341680000", "longTermDebt": "15456205000", "shortTermDebt": "497426000", "treasuryStock": "-2722000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "710820000", "reportedCurrency": "USD", "retainedEarnings": "-516550000", "totalLiabilities": "17048845000", "otherCurrentAssets": "-1822542000", "totalCurrentAssets": "3140862000", "currentLongTermDebt": "None", "longTermInvestments": "1814440000", "shortTermInvestments": "33481000", "currentNetReceivables": "1512372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22200818000", "currentAccountsPayable": "434574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19598101000", "shortLongTermDebtTotal": "16205505000", "totalShareholderEquity": "6040052000", "capitalLeaseObligations": "456700000", "otherCurrentLiabilities": "282553000", "totalCurrentLiabilities": "717127000", "otherNonCurrentLiabilities": "418813000", "totalNonCurrentLiabilities": "16331718000", "cashAndShortTermInvestments": "1581575000", "commonStockSharesOutstanding": "157218000", "intangibleAssetsExcludingGoodwill": "710820000", "cashAndCashEquivalentsAtCarryingValue": "1581575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136184000", "profitLoss": "None", "dividendPayout": "172055000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7399000", "operatingCashflow": "379173000", "capitalExpenditures": "107812000", "changeInReceivables": "3797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "554307000", "cashflowFromInvestment": "-269272000", "stockBasedCompensation": "15262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "664208000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }