{ "ticker": { "uuid": "acc31f97-14c9-48d9-a5fe-cd366ebae963", "symbol": "BWLP", "name": "BW LPG Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/acc31f97-14c9-48d9-a5fe-cd366ebae963/", "api_url": "https://sharemaestro.com/factors/api/tickers/acc31f97-14c9-48d9-a5fe-cd366ebae963/" }, "ticker_metadata": { "id": 604, "uuid": "acc31f97-14c9-48d9-a5fe-cd366ebae963", "symbol": "BWLP", "name": "BW LPG Limited", "asset_type": "equity", "market_cap": 2975566000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "BW LPG Limited, an investment holding company, engages in ship owning and chartering activities globally. The company is headquartered in Singapore.", "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": "acc31f97-14c9-48d9-a5fe-cd366ebae963", "symbol": "BWLP", "name": "BW LPG Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/acc31f97-14c9-48d9-a5fe-cd366ebae963/", "api_url": "https://sharemaestro.com/factors/api/tickers/acc31f97-14c9-48d9-a5fe-cd366ebae963/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.94, "quality": 0.74, "momentum": 0.92, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 20.5, "market_cap": 3111900000, "pe_ratio": 8.5846, "earnings_yield": 0.1165, "ebitda_to_ev": 0.1982, "shareholder_yield": 0.0719, "roe": 0.1897, "piotroski_f_score": 5, "momentum_12_1": 1.0073, "volatility_252d": 0.4382 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.616402+00:00", "batch_id": "" }, "size": { "price_close": 20.5, "market_cap": 3111900000, "market_cap_usd": 3111900000, "enterprise_value": 3674883816, "shares_outstanding": 151800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.5846, "pb_ratio": 1.6287, "ptbv_ratio": 1.6289, "ps_ratio": 0.866, "pcf_ratio": 5.5635, "pfcf_ratio": 4.6085, "ev_ebitda": 5.0464, "ev_ebit": 7.7681, "ev_sales": 1.0226, "ev_fcf": 5.4422, "earnings_yield": 0.1165, "fcf_yield": 0.1837, "price_to_sales": 0.866, "price_to_book": 1.6287, "price_to_cashflow": 5.5635, "ebitda_to_ev": 0.1982, "sales_yield": 0.9779 }, "yield": { "dividend_yield": 0.0719, "buyback_yield": 0, "shareholder_yield": 0.0719, "debt_paydown_yield": null, "total_yield": 0.0719 }, "quality": { "gross_margin": 0.194, "operating_margin": 0.1316, "net_margin": 0.1009, "ebitda_margin": 0.2026, "fcf_margin": 0.1879, "roe": 0.1897, "roa": 0.1083, "roic": 0.1749, "roc_greenblatt": null, "asset_turnover": 1.0734, "cash_conversion": 1.8628, "accruals_ratio": -0.0588, "sbc_to_revenue": 0.0005, "piotroski_f_score": 5, "altman_z_score": 3.3429, "earnings_stability_5y": 0.5817, "revenue_stability_5y": 0.5972, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2083, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6899, "net_debt_to_ebitda": 0.7731, "debt_to_assets": 0.2501, "interest_coverage": 9.6101, "current_ratio": 1.4705, "quick_ratio": 1.2884, "net_debt": 562983816, "local_beta": 0.0004, "volatility_252d": 0.4382, "volatility_60d": 1.0085, "max_drawdown_12m": -0.2387, "risk_adjusted_momentum": 2.2984 }, "growth": { "revenue_growth_1y": 0.0505, "revenue_growth_3y_cagr": 0.3412, "revenue_growth_5y_cagr": 0.3281, "eps_growth_1y": 0.3855, "eps_growth_3y_cagr": 0.038, "eps_growth_5y_cagr": -0.0143, "fcf_growth_1y": -0.439, "book_value_growth_1y": -0.1045, "revenue_growth": 0.0505, "earnings_growth": 0.3855 }, "momentum": { "price_return_1m": 0.0059, "price_return_3m": 0.249, "price_return_6m": 0.7881, "price_return_9m": 0.4404, "price_return_12m": 1.0191, "price_return_12m_ex1m": 1.0073, "momentum_6m": 0.7881, "momentum_12m": 1.0191, "momentum_12_1": 1.0073, "distance_from_52w_high": -0.0724, "distance_from_52w_low": 0.8624, "relative_strength": 0.9191 }, "raw_ttm": { "revenue_ttm": 3593624145, "gross_profit_ttm": 697288159, "ebit_ttm": 473074787, "ebitda_ttm": 728222809, "net_income_ttm": 362497051, "eps_diluted_ttm": 2.388, "operating_cash_flow_ttm": 559344695, "capital_expenditure_ttm": 115908227, "fcf_ttm": 675252922, "dividends_paid_ttm": 223739611, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49226957, "cash_and_equivalents": 274458168, "total_current_assets": 867707768, "total_current_liabilities": 590090691, "net_ppe": null, "total_assets": 3347997483, "total_debt": 837441984, "total_equity": 1910695243, "net_working_capital": 177500893, "book_value_per_share": 12.5869, "retained_earnings": 687232898, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1910397745, "tangible_book_per_share": 12.585 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 15, "rank_fcf_yield": 19, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 21, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 84, "rank_fcf_margin": 50, "rank_piotroski": 57, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11 }, "composites": { "value_composite": 6, "quality_composite": 26, "momentum_composite": 8, "growth_composite": 72, "yield_composite": 7, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 3, "overall_composite": 3, "quality_value_composite": 0.834, "os_score": 0.97, "value_percentile": 0.94, "quality_percentile": 0.74, "momentum_percentile": 0.92, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 3, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3598, "ticker_id": 604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.616402+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.5, "market_cap": 3111900000, "market_cap_usd": 3111900000, "enterprise_value": 3674883816, "shares_outstanding": 151800000, "fx_rate_to_usd": null, "pe_ratio": 8.58462156, "pb_ratio": 1.62867418, "ptbv_ratio": 1.6289278, "ps_ratio": 0.86595033, "pcf_ratio": 5.56347459, "pfcf_ratio": 4.60849542, "ev_ebitda": 5.04637286, "ev_ebit": 7.76808217, "ev_sales": 1.02261218, "ev_fcf": 5.44223312, "earnings_yield": 0.11648737, "fcf_yield": 0.1837481, "dividend_yield": 0.07189807, "buyback_yield": 0, "shareholder_yield": 0.07189807, "debt_paydown_yield": null, "total_yield": 0.07189807, "gross_margin": 0.1940348, "operating_margin": 0.13164281, "net_margin": 0.10087228, "ebitda_margin": 0.20264301, "fcf_margin": 0.18790305, "roe": 0.18971997, "roa": 0.1082728, "roic": 0.17491269, "roc_greenblatt": null, "asset_turnover": 1.07336525, "cash_conversion": 1.86278184, "accruals_ratio": -0.05879564, "sbc_to_revenue": 0.00051369, "debt_to_equity": 0.68991932, "net_debt_to_ebitda": 0.77309281, "debt_to_assets": 0.2501322, "interest_coverage": 9.61007578, "current_ratio": 1.4704651, "quick_ratio": 1.28836914, "net_debt": 562983816, "revenue_growth_1y": 0.05049965, "revenue_growth_3y_cagr": 0.34124123, "revenue_growth_5y_cagr": 0.32808097, "eps_growth_1y": 0.38548961, "eps_growth_3y_cagr": 0.03798574, "eps_growth_5y_cagr": -0.01433682, "fcf_growth_1y": -0.43902261, "book_value_growth_1y": -0.10446312, "piotroski_f_score": 5, "altman_z_score": 3.34293997, "earnings_stability_5y": 0.581654, "revenue_stability_5y": 0.597241, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00588813, "price_return_3m": 0.24900232, "price_return_6m": 0.78814417, "price_return_9m": 0.44035524, "price_return_12m": 1.01910765, "price_return_12m_ex1m": 1.00728849, "distance_from_52w_high": -0.07239819, "distance_from_52w_low": 0.86236657, "relative_strength": 0.91914407, "local_beta": 0.0004, "volatility_252d": 0.43825, "volatility_60d": 1.008479, "max_drawdown_12m": -0.23872639, "revenue_ttm": 3593624145, "gross_profit_ttm": 697288159, "ebit_ttm": 473074787, "ebitda_ttm": 728222809, "net_income_ttm": 362497051, "eps_diluted_ttm": 2.38799111, "operating_cash_flow_ttm": 559344695, "capital_expenditure_ttm": 115908227, "fcf_ttm": 675252922, "dividends_paid_ttm": 223739611, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49226957, "cash_and_equivalents": 274458168, "total_current_assets": 867707768, "total_current_liabilities": 590090691, "net_ppe": null, "total_assets": 3347997483, "total_debt": 837441984, "total_equity": 1910695243, "net_working_capital": 177500893, "book_value_per_share": 12.58692518, "retained_earnings": 687232898, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1910397745, "tangible_book_per_share": 12.58496538, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 15, "rank_fcf_yield": 19, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 21, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 84, "rank_fcf_margin": 50, "rank_piotroski": 57, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11, "value_composite": 6, "quality_composite": 26, "momentum_composite": 8, "growth_composite": 72, "yield_composite": 7, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 3, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.5, "os": 0.97, "value": 0.94, "quality": 0.74, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 8.5846, "earnings_yield": 0.1165, "shareholder_yield": 0.0719, "roe": 0.1897, "momentum_12_1": 1.0073, "complete_fields": { "id": 3598, "ticker_id": 604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.616402+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.5, "market_cap": 3111900000, "market_cap_usd": 3111900000, "enterprise_value": 3674883816, "shares_outstanding": 151800000, "fx_rate_to_usd": null, "pe_ratio": 8.58462156, "pb_ratio": 1.62867418, "ptbv_ratio": 1.6289278, "ps_ratio": 0.86595033, "pcf_ratio": 5.56347459, "pfcf_ratio": 4.60849542, "ev_ebitda": 5.04637286, "ev_ebit": 7.76808217, "ev_sales": 1.02261218, "ev_fcf": 5.44223312, "earnings_yield": 0.11648737, "fcf_yield": 0.1837481, "dividend_yield": 0.07189807, "buyback_yield": 0, "shareholder_yield": 0.07189807, "debt_paydown_yield": null, "total_yield": 0.07189807, "gross_margin": 0.1940348, "operating_margin": 0.13164281, "net_margin": 0.10087228, "ebitda_margin": 0.20264301, "fcf_margin": 0.18790305, "roe": 0.18971997, "roa": 0.1082728, "roic": 0.17491269, "roc_greenblatt": null, "asset_turnover": 1.07336525, "cash_conversion": 1.86278184, "accruals_ratio": -0.05879564, "sbc_to_revenue": 0.00051369, "debt_to_equity": 0.68991932, "net_debt_to_ebitda": 0.77309281, "debt_to_assets": 0.2501322, "interest_coverage": 9.61007578, "current_ratio": 1.4704651, "quick_ratio": 1.28836914, "net_debt": 562983816, "revenue_growth_1y": 0.05049965, "revenue_growth_3y_cagr": 0.34124123, "revenue_growth_5y_cagr": 0.32808097, "eps_growth_1y": 0.38548961, "eps_growth_3y_cagr": 0.03798574, "eps_growth_5y_cagr": -0.01433682, "fcf_growth_1y": -0.43902261, "book_value_growth_1y": -0.10446312, "piotroski_f_score": 5, "altman_z_score": 3.34293997, "earnings_stability_5y": 0.581654, "revenue_stability_5y": 0.597241, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00588813, "price_return_3m": 0.24900232, "price_return_6m": 0.78814417, "price_return_9m": 0.44035524, "price_return_12m": 1.01910765, "price_return_12m_ex1m": 1.00728849, "distance_from_52w_high": -0.07239819, "distance_from_52w_low": 0.86236657, "relative_strength": 0.91914407, "local_beta": 0.0004, "volatility_252d": 0.43825, "volatility_60d": 1.008479, "max_drawdown_12m": -0.23872639, "revenue_ttm": 3593624145, "gross_profit_ttm": 697288159, "ebit_ttm": 473074787, "ebitda_ttm": 728222809, "net_income_ttm": 362497051, "eps_diluted_ttm": 2.38799111, "operating_cash_flow_ttm": 559344695, "capital_expenditure_ttm": 115908227, "fcf_ttm": 675252922, "dividends_paid_ttm": 223739611, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49226957, "cash_and_equivalents": 274458168, "total_current_assets": 867707768, "total_current_liabilities": 590090691, "net_ppe": null, "total_assets": 3347997483, "total_debt": 837441984, "total_equity": 1910695243, "net_working_capital": 177500893, "book_value_per_share": 12.58692518, "retained_earnings": 687232898, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1910397745, "tangible_book_per_share": 12.58496538, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 42, "rank_ptbv": 35, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 15, "rank_fcf_yield": 19, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 21, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 84, "rank_fcf_margin": 50, "rank_piotroski": 57, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11, "value_composite": 6, "quality_composite": 26, "momentum_composite": 8, "growth_composite": 72, "yield_composite": 7, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 3, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 3687352934, "cost_of_revenue": 3155118294, "gross_profit": 532234639, "ebit": 307130581, "ebitda": 570576680, "pretax_income": 312836389, "tax_provision": 14616050, "net_income": 249430173, "net_income_to_common": 249430173, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241987083, "total_current_assets": 636715334, "total_assets": 3154507303, "short_term_debt": 187012000, "long_term_debt": 730394000, "total_debt": 917406000, "total_liabilities": 1229128680, "total_equity": 1829836275, "shares_outstanding": 151900000, "goodwill_and_intangibles": 355967 }, "cash_flow": { "operating_cash_flow": 543902569, "capital_expenditure": 187649336, "free_cash_flow": 731551905, "dividends_paid": 205725104, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231800, "ticker_id": 604, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307130581", "ebitda": "570576680", "netIncome": "249430173", "grossProfit": "532234639", "depreciation": "None", "totalRevenue": "3687352934", "costOfRevenue": "3155118294", "interestIncome": "10197000", "incomeBeforeTax": "312836389", "interestExpense": "56629861", "operatingIncome": "307130581", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14616050", "reportedCurrency": "USD", "netInterestIncome": "-44817000", "nonInterestIncome": "None", "operatingExpenses": "225104058", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3155118294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263446099", "sellingGeneralAndAdministrative": "76496000", "netIncomeFromContinuingOperations": "289711000" }, "balance": { "goodwill": "355967", "inventory": "123873781", "commonStock": "619811865", "currentDebt": "None", "investments": "None", "totalAssets": "3154507303", "longTermDebt": "730394000", "shortTermDebt": "187012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "605148193", "totalLiabilities": "1229128680", "otherCurrentAssets": "25953650", "totalCurrentAssets": "636715334", "currentLongTermDebt": "122709000", "longTermInvestments": "12011000", "shortTermInvestments": "1596855", "currentNetReceivables": "243303964", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517791969", "currentAccountsPayable": "212649740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990152323", "totalShareholderEquity": "1829836275", "capitalLeaseObligations": "137139000", "otherCurrentLiabilities": "25898717", "totalCurrentLiabilities": "425560457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "803568222", "cashAndShortTermInvestments": "241987083", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241987083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249430173", "profitLoss": "None", "dividendPayout": "205725104", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-48564732", "operatingCashflow": "543902569", "capitalExpenditures": "187649336", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500354994", "cashflowFromInvestment": "-49872035", "stockBasedCompensation": "1753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205725104", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45657786", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263446099", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3687352934, "cost_of_revenue": 3155118294, "gross_profit": 532234639, "research_and_development": null, "selling_general_admin": 76496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307130581, "depreciation_amortisation": 263446099, "ebitda": 570576680, "interest_expense": 56629861, "interest_income": null, "other_non_operating": null, "pretax_income": 312836389, "tax_provision": 14616050, "effective_tax_rate": null, "net_income": 249430173, "net_income_continuing_ops": 289711000, "net_income_to_common": 249430173, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241987083, "short_term_investments": 1596855, "net_receivables": 243303964, "inventory": 123873781, "other_current_assets": null, "total_current_assets": 636715334, "net_ppe": null, "goodwill": 355967, "intangible_assets": null, "goodwill_and_intangibles": 355967, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2517791969, "total_assets": 3154507303, "short_term_debt": 187012000, "accounts_payable": 212649740, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425560457, "long_term_debt": 730394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 803568222, "total_liabilities": 1229128680, "total_debt": 917406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 605148193, "total_equity": 1829836275, "shares_outstanding": 151900000, "operating_cash_flow": 543902569, "stock_based_compensation": 1753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187649336, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49872035, "dividends_paid": 205725104, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500354994, "free_cash_flow": 731551905, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307130581", "ebitda": "570576680", "netIncome": "249430173", "grossProfit": "532234639", "depreciation": "None", "totalRevenue": "3687352934", "costOfRevenue": "3155118294", "interestIncome": "10197000", "incomeBeforeTax": "312836389", "interestExpense": "56629861", "operatingIncome": "307130581", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14616050", "reportedCurrency": "USD", "netInterestIncome": "-44817000", "nonInterestIncome": "None", "operatingExpenses": "225104058", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3155118294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263446099", "sellingGeneralAndAdministrative": "76496000", "netIncomeFromContinuingOperations": "289711000" }, "balance": { "goodwill": "355967", "inventory": "123873781", "commonStock": "619811865", "currentDebt": "None", "investments": "None", "totalAssets": "3154507303", "longTermDebt": "730394000", "shortTermDebt": "187012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "605148193", "totalLiabilities": "1229128680", "otherCurrentAssets": "25953650", "totalCurrentAssets": "636715334", "currentLongTermDebt": "122709000", "longTermInvestments": "12011000", "shortTermInvestments": "1596855", "currentNetReceivables": "243303964", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517791969", "currentAccountsPayable": "212649740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990152323", "totalShareholderEquity": "1829836275", "capitalLeaseObligations": "137139000", "otherCurrentLiabilities": "25898717", "totalCurrentLiabilities": "425560457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "803568222", "cashAndShortTermInvestments": "241987083", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241987083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249430173", "profitLoss": "None", "dividendPayout": "205725104", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-48564732", "operatingCashflow": "543902569", "capitalExpenditures": "187649336", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500354994", "cashflowFromInvestment": "-49872035", "stockBasedCompensation": "1753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205725104", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45657786", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263446099", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 3365848344, "cost_of_revenue": 2811597137, "gross_profit": 554251207, "ebit": 387236986, "ebitda": 578190660, "pretax_income": 401364353, "tax_provision": 28423792, "net_income": 334621566, "net_income_to_common": 334621566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279681000, "total_current_assets": 677929000, "total_assets": 3320420000, "short_term_debt": 401044000, "long_term_debt": 711664000, "total_debt": 1112708000, "total_liabilities": 1382926000, "total_equity": 1805031000, "shares_outstanding": 134188000, "goodwill_and_intangibles": 636000 }, "cash_flow": { "operating_cash_flow": 749144000, "capital_expenditure": 602249000, "free_cash_flow": 1351393000, "dividends_paid": 388461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231805, "ticker_id": 604, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387236986", "ebitda": "578190660", "netIncome": "334621566", "grossProfit": "554251207", "depreciation": "None", "totalRevenue": "3365848344", "costOfRevenue": "2811597137", "interestIncome": "16252000", "incomeBeforeTax": "401364353", "interestExpense": "21431889", "operatingIncome": "387236986", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28423792", "reportedCurrency": "USD", "netInterestIncome": "-6440000", "nonInterestIncome": "None", "operatingExpenses": "167014220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2811597137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190953674", "sellingGeneralAndAdministrative": "30122000", "netIncomeFromContinuingOperations": "394868000" }, "balance": { "goodwill": "None", "inventory": "76706000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3320420000", "longTermDebt": "711664000", "shortTermDebt": "401044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "636000", "reportedCurrency": "USD", "retainedEarnings": "565794000", "totalLiabilities": "1382926000", "otherCurrentAssets": "107569000", "totalCurrentAssets": "677929000", "currentLongTermDebt": "230344000", "longTermInvestments": "23433000", "shortTermInvestments": "2769000", "currentNetReceivables": "211204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642491000", "currentAccountsPayable": "97743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1173296000", "totalShareholderEquity": "1805031000", "capitalLeaseObligations": "231288000", "otherCurrentLiabilities": "126120000", "totalCurrentLiabilities": "610105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772821000", "cashAndShortTermInvestments": "279681000", "commonStockSharesOutstanding": "134188000", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "279681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424963000", "profitLoss": "None", "dividendPayout": "388461000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "111886000", "operatingCashflow": "749144000", "capitalExpenditures": "602249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138067000", "cashflowFromInvestment": "-541214000", "stockBasedCompensation": "2016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3365848344, "cost_of_revenue": 2811597137, "gross_profit": 554251207, "research_and_development": null, "selling_general_admin": 30122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387236986, "depreciation_amortisation": 190953674, "ebitda": 578190660, "interest_expense": 21431889, "interest_income": null, "other_non_operating": null, "pretax_income": 401364353, "tax_provision": 28423792, "effective_tax_rate": null, "net_income": 334621566, "net_income_continuing_ops": 394868000, "net_income_to_common": 334621566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279681000, "short_term_investments": 2769000, "net_receivables": 211204000, "inventory": 76706000, "other_current_assets": null, "total_current_assets": 677929000, "net_ppe": null, "goodwill": null, "intangible_assets": 636000, "goodwill_and_intangibles": 636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2642491000, "total_assets": 3320420000, "short_term_debt": 401044000, "accounts_payable": 97743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610105000, "long_term_debt": 711664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772821000, "total_liabilities": 1382926000, "total_debt": 1112708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 565794000, "total_equity": 1805031000, "shares_outstanding": 134188000, "operating_cash_flow": 749144000, "stock_based_compensation": 2016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 602249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -541214000, "dividends_paid": 388461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138067000, "free_cash_flow": 1351393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387236986", "ebitda": "578190660", "netIncome": "334621566", "grossProfit": "554251207", "depreciation": "None", "totalRevenue": "3365848344", "costOfRevenue": "2811597137", "interestIncome": "16252000", "incomeBeforeTax": "401364353", "interestExpense": "21431889", "operatingIncome": "387236986", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28423792", "reportedCurrency": "USD", "netInterestIncome": "-6440000", "nonInterestIncome": "None", "operatingExpenses": "167014220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2811597137", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190953674", "sellingGeneralAndAdministrative": "30122000", "netIncomeFromContinuingOperations": "394868000" }, "balance": { "goodwill": "None", "inventory": "76706000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3320420000", "longTermDebt": "711664000", "shortTermDebt": "401044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "636000", "reportedCurrency": "USD", "retainedEarnings": "565794000", "totalLiabilities": "1382926000", "otherCurrentAssets": "107569000", "totalCurrentAssets": "677929000", "currentLongTermDebt": "230344000", "longTermInvestments": "23433000", "shortTermInvestments": "2769000", "currentNetReceivables": "211204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642491000", "currentAccountsPayable": "97743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1173296000", "totalShareholderEquity": "1805031000", "capitalLeaseObligations": "231288000", "otherCurrentLiabilities": "126120000", "totalCurrentLiabilities": "610105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772821000", "cashAndShortTermInvestments": "279681000", "commonStockSharesOutstanding": "134188000", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "279681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424963000", "profitLoss": "None", "dividendPayout": "388461000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "111886000", "operatingCashflow": "749144000", "capitalExpenditures": "602249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138067000", "cashflowFromInvestment": "-541214000", "stockBasedCompensation": "2016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202181000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 3058617210, "cost_of_revenue": 2360147817, "gross_profit": 698469393, "ebit": 501267899, "ebitda": 727377100, "pretax_income": 522991227, "tax_provision": 11378985, "net_income": 487700288, "net_income_to_common": 487700288, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287545000, "total_current_assets": 878709000, "total_assets": 2520462000, "short_term_debt": 291908000, "long_term_debt": 199917000, "total_debt": 491825000, "total_liabilities": 934302000, "total_equity": 1469713000, "shares_outstanding": 133033999, "goodwill_and_intangibles": 1242000 }, "cash_flow": { "operating_cash_flow": 513363000, "capital_expenditure": 116679000, "free_cash_flow": 630042000, "dividends_paid": 405493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231810, "ticker_id": 604, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501267899", "ebitda": "727377100", "netIncome": "487700288", "grossProfit": "698469393", "depreciation": "None", "totalRevenue": "3058617210", "costOfRevenue": "2360147817", "interestIncome": "10399000", "incomeBeforeTax": "522991227", "interestExpense": "30656324", "operatingIncome": "501267899", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11378985", "reportedCurrency": "USD", "netInterestIncome": "-19142000", "nonInterestIncome": "None", "operatingExpenses": "197201494", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2360147817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226109201", "sellingGeneralAndAdministrative": "28854000", "netIncomeFromContinuingOperations": "492999000" }, "balance": { "goodwill": "None", "inventory": "188592000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2520462000", "longTermDebt": "199917000", "shortTermDebt": "291908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1242000", "reportedCurrency": "USD", "retainedEarnings": "609479000", "totalLiabilities": "934302000", "otherCurrentAssets": "123349000", "totalCurrentAssets": "878709000", "currentLongTermDebt": "212432000", "longTermInvestments": "301000", "shortTermInvestments": "3271000", "currentNetReceivables": "275952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641753000", "currentAccountsPayable": "222005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "570188000", "totalShareholderEquity": "1469713000", "capitalLeaseObligations": "157839000", "otherCurrentLiabilities": "133333072", "totalCurrentLiabilities": "655343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "278959000", "cashAndShortTermInvestments": "287545000", "commonStockSharesOutstanding": "133033999", "intangibleAssetsExcludingGoodwill": "1242000", "cashAndCashEquivalentsAtCarryingValue": "287545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "503964000", "profitLoss": "None", "dividendPayout": "405493000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52660000", "operatingCashflow": "513363000", "capitalExpenditures": "116679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-645290000", "cashflowFromInvestment": "68568000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3058617210, "cost_of_revenue": 2360147817, "gross_profit": 698469393, "research_and_development": null, "selling_general_admin": 28854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501267899, "depreciation_amortisation": 226109201, "ebitda": 727377100, "interest_expense": 30656324, "interest_income": null, "other_non_operating": null, "pretax_income": 522991227, "tax_provision": 11378985, "effective_tax_rate": null, "net_income": 487700288, "net_income_continuing_ops": 492999000, "net_income_to_common": 487700288, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287545000, "short_term_investments": 3271000, "net_receivables": 275952000, "inventory": 188592000, "other_current_assets": null, "total_current_assets": 878709000, "net_ppe": null, "goodwill": null, "intangible_assets": 1242000, "goodwill_and_intangibles": 1242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641753000, "total_assets": 2520462000, "short_term_debt": 291908000, "accounts_payable": 222005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655343000, "long_term_debt": 199917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278959000, "total_liabilities": 934302000, "total_debt": 491825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 609479000, "total_equity": 1469713000, "shares_outstanding": 133033999, "operating_cash_flow": 513363000, "stock_based_compensation": 1696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68568000, "dividends_paid": 405493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -645290000, "free_cash_flow": 630042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "501267899", "ebitda": "727377100", "netIncome": "487700288", "grossProfit": "698469393", "depreciation": "None", "totalRevenue": "3058617210", "costOfRevenue": "2360147817", "interestIncome": "10399000", "incomeBeforeTax": "522991227", "interestExpense": "30656324", "operatingIncome": "501267899", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11378985", "reportedCurrency": "USD", "netInterestIncome": "-19142000", "nonInterestIncome": "None", "operatingExpenses": "197201494", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2360147817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226109201", "sellingGeneralAndAdministrative": "28854000", "netIncomeFromContinuingOperations": "492999000" }, "balance": { "goodwill": "None", "inventory": "188592000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2520462000", "longTermDebt": "199917000", "shortTermDebt": "291908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1242000", "reportedCurrency": "USD", "retainedEarnings": "609479000", "totalLiabilities": "934302000", "otherCurrentAssets": "123349000", "totalCurrentAssets": "878709000", "currentLongTermDebt": "212432000", "longTermInvestments": "301000", "shortTermInvestments": "3271000", "currentNetReceivables": "275952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641753000", "currentAccountsPayable": "222005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "570188000", "totalShareholderEquity": "1469713000", "capitalLeaseObligations": "157839000", "otherCurrentLiabilities": "133333072", "totalCurrentLiabilities": "655343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "278959000", "cashAndShortTermInvestments": "287545000", "commonStockSharesOutstanding": "133033999", "intangibleAssetsExcludingGoodwill": "1242000", "cashAndCashEquivalentsAtCarryingValue": "287545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "503964000", "profitLoss": "None", "dividendPayout": "405493000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52660000", "operatingCashflow": "513363000", "capitalExpenditures": "116679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-645290000", "cashflowFromInvestment": "68568000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217883000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 1528248651, "cost_of_revenue": 1127945085, "gross_profit": 400303566, "ebit": 242118878, "ebitda": 398487075, "pretax_income": 235053007, "tax_provision": 1050464, "net_income": 223035926, "net_income_to_common": 223035926, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285742107, "total_current_assets": 742683825, "total_assets": 2570933769, "short_term_debt": 237355000, "long_term_debt": 362220000, "total_debt": 599575000, "total_liabilities": 967463344, "total_equity": 1483095902, "shares_outstanding": 135416000, "goodwill_and_intangibles": 1370000 }, "cash_flow": { "operating_cash_flow": 505300000, "capital_expenditure": 46295000, "free_cash_flow": 551595000, "dividends_paid": 126705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231815, "ticker_id": 604, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242118878", "ebitda": "398487075", "netIncome": "223035926", "grossProfit": "400303566", "depreciation": "None", "totalRevenue": "1528248651", "costOfRevenue": "1127945085", "interestIncome": "2526000", "incomeBeforeTax": "235053007", "interestExpense": "31691471", "operatingIncome": "242118878", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1050464", "reportedCurrency": "USD", "netInterestIncome": "-29785000", "nonInterestIncome": "None", "operatingExpenses": "158184687", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127945085", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156368197", "sellingGeneralAndAdministrative": "13891000", "netIncomeFromContinuingOperations": "238577000" }, "balance": { "goodwill": "None", "inventory": "136517792", "commonStock": "1425115", "currentDebt": "None", "investments": "None", "totalAssets": "2570933769", "longTermDebt": "362220000", "shortTermDebt": "237355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1370000", "reportedCurrency": "USD", "retainedEarnings": "559396346", "totalLiabilities": "967463344", "otherCurrentAssets": "147294000", "totalCurrentAssets": "742683825", "currentLongTermDebt": "116153000", "longTermInvestments": "0", "shortTermInvestments": "3285096", "currentNetReceivables": "168484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1828249944", "currentAccountsPayable": "165859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708897851", "totalShareholderEquity": "1483095902", "capitalLeaseObligations": "227483000", "otherCurrentLiabilities": "90296633", "totalCurrentLiabilities": "496010359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "471452985", "cashAndShortTermInvestments": "285742107", "commonStockSharesOutstanding": "135416000", "intangibleAssetsExcludingGoodwill": "1370000", "cashAndCashEquivalentsAtCarryingValue": "285742107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239648000", "profitLoss": "None", "dividendPayout": "126705000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51210000", "operatingCashflow": "505300000", "capitalExpenditures": "46295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522100000", "cashflowFromInvestment": "112549000", "stockBasedCompensation": "1372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1528248651, "cost_of_revenue": 1127945085, "gross_profit": 400303566, "research_and_development": null, "selling_general_admin": 13891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242118878, "depreciation_amortisation": 156368197, "ebitda": 398487075, "interest_expense": 31691471, "interest_income": null, "other_non_operating": null, "pretax_income": 235053007, "tax_provision": 1050464, "effective_tax_rate": null, "net_income": 223035926, "net_income_continuing_ops": 238577000, "net_income_to_common": 223035926, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285742107, "short_term_investments": 3285096, "net_receivables": 168484000, "inventory": 136517792, "other_current_assets": null, "total_current_assets": 742683825, "net_ppe": null, "goodwill": null, "intangible_assets": 1370000, "goodwill_and_intangibles": 1370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1828249944, "total_assets": 2570933769, "short_term_debt": 237355000, "accounts_payable": 165859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496010359, "long_term_debt": 362220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 471452985, "total_liabilities": 967463344, "total_debt": 599575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 559396346, "total_equity": 1483095902, "shares_outstanding": 135416000, "operating_cash_flow": 505300000, "stock_based_compensation": 1372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112549000, "dividends_paid": 126705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -522100000, "free_cash_flow": 551595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242118878", "ebitda": "398487075", "netIncome": "223035926", "grossProfit": "400303566", "depreciation": "None", "totalRevenue": "1528248651", "costOfRevenue": "1127945085", "interestIncome": "2526000", "incomeBeforeTax": "235053007", "interestExpense": "31691471", "operatingIncome": "242118878", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1050464", "reportedCurrency": "USD", "netInterestIncome": "-29785000", "nonInterestIncome": "None", "operatingExpenses": "158184687", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127945085", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156368197", "sellingGeneralAndAdministrative": "13891000", "netIncomeFromContinuingOperations": "238577000" }, "balance": { "goodwill": "None", "inventory": "136517792", "commonStock": "1425115", "currentDebt": "None", "investments": "None", "totalAssets": "2570933769", "longTermDebt": "362220000", "shortTermDebt": "237355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1370000", "reportedCurrency": "USD", "retainedEarnings": "559396346", "totalLiabilities": "967463344", "otherCurrentAssets": "147294000", "totalCurrentAssets": "742683825", "currentLongTermDebt": "116153000", "longTermInvestments": "0", "shortTermInvestments": "3285096", "currentNetReceivables": "168484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1828249944", "currentAccountsPayable": "165859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708897851", "totalShareholderEquity": "1483095902", "capitalLeaseObligations": "227483000", "otherCurrentLiabilities": "90296633", "totalCurrentLiabilities": "496010359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "471452985", "cashAndShortTermInvestments": "285742107", "commonStockSharesOutstanding": "135416000", "intangibleAssetsExcludingGoodwill": "1370000", "cashAndCashEquivalentsAtCarryingValue": "285742107", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239648000", "profitLoss": "None", "dividendPayout": "126705000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51210000", "operatingCashflow": "505300000", "capitalExpenditures": "46295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522100000", "cashflowFromInvestment": "112549000", "stockBasedCompensation": "1372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159425000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 1208894035, "cost_of_revenue": 909188660, "gross_profit": 299705375, "ebit": 147234490, "ebitda": 297401244, "pretax_income": 182052563, "tax_provision": 507376, "net_income": 179988000, "net_income_to_common": 179988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132506232, "total_current_assets": 451812366, "total_assets": 2361311146, "short_term_debt": 128908000, "long_term_debt": 659781000, "total_debt": 788689000, "total_liabilities": 977154192, "total_equity": 1370337347, "shares_outstanding": 138951000, "goodwill_and_intangibles": 1878000 }, "cash_flow": { "operating_cash_flow": 307303000, "capital_expenditure": 187811000, "free_cash_flow": 495114000, "dividends_paid": 99507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231820, "ticker_id": 604, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147234490", "ebitda": "297401244", "netIncome": "179988000", "grossProfit": "299705375", "depreciation": "None", "totalRevenue": "1208894035", "costOfRevenue": "909188660", "interestIncome": "4460000", "incomeBeforeTax": "182052563", "interestExpense": "40215151", "operatingIncome": "147234490", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "507376", "reportedCurrency": "USD", "netInterestIncome": "-36835000", "nonInterestIncome": "None", "operatingExpenses": "152470884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909188660", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150166754", "sellingGeneralAndAdministrative": "14188000", "netIncomeFromContinuingOperations": "186420000" }, "balance": { "goodwill": "None", "inventory": "54515389", "commonStock": "1417216", "currentDebt": "None", "investments": "None", "totalAssets": "2361311146", "longTermDebt": "659781000", "shortTermDebt": "128908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1878000", "reportedCurrency": "USD", "retainedEarnings": "460068975", "totalLiabilities": "977154192", "otherCurrentAssets": "110616000", "totalCurrentAssets": "451812366", "currentLongTermDebt": "82508000", "longTermInvestments": "0", "shortTermInvestments": "3245914", "currentNetReceivables": "169444743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1909498780", "currentAccountsPayable": "38570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873729358", "totalShareholderEquity": "1370337347", "capitalLeaseObligations": "132540000", "otherCurrentLiabilities": "50793548", "totalCurrentLiabilities": "219225091", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757929100", "cashAndShortTermInvestments": "132506232", "commonStockSharesOutstanding": "138951000", "intangibleAssetsExcludingGoodwill": "1878000", "cashAndCashEquivalentsAtCarryingValue": "132506232", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186941000", "profitLoss": "None", "dividendPayout": "99507000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-39096000", "operatingCashflow": "307303000", "capitalExpenditures": "187811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309730000", "cashflowFromInvestment": "75718000", "stockBasedCompensation": "465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1208894035, "cost_of_revenue": 909188660, "gross_profit": 299705375, "research_and_development": null, "selling_general_admin": 14188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147234490, "depreciation_amortisation": 150166754, "ebitda": 297401244, "interest_expense": 40215151, "interest_income": null, "other_non_operating": null, "pretax_income": 182052563, "tax_provision": 507376, "effective_tax_rate": null, "net_income": 179988000, "net_income_continuing_ops": 186420000, "net_income_to_common": 179988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132506232, "short_term_investments": 3245914, "net_receivables": 169444743, "inventory": 54515389, "other_current_assets": null, "total_current_assets": 451812366, "net_ppe": null, "goodwill": null, "intangible_assets": 1878000, "goodwill_and_intangibles": 1878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1909498780, "total_assets": 2361311146, "short_term_debt": 128908000, "accounts_payable": 38570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219225091, "long_term_debt": 659781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757929100, "total_liabilities": 977154192, "total_debt": 788689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 460068975, "total_equity": 1370337347, "shares_outstanding": 138951000, "operating_cash_flow": 307303000, "stock_based_compensation": 465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75718000, "dividends_paid": 99507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -309730000, "free_cash_flow": 495114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147234490", "ebitda": "297401244", "netIncome": "179988000", "grossProfit": "299705375", "depreciation": "None", "totalRevenue": "1208894035", "costOfRevenue": "909188660", "interestIncome": "4460000", "incomeBeforeTax": "182052563", "interestExpense": "40215151", "operatingIncome": "147234490", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "507376", "reportedCurrency": "USD", "netInterestIncome": "-36835000", "nonInterestIncome": "None", "operatingExpenses": "152470884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909188660", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150166754", "sellingGeneralAndAdministrative": "14188000", "netIncomeFromContinuingOperations": "186420000" }, "balance": { "goodwill": "None", "inventory": "54515389", "commonStock": "1417216", "currentDebt": "None", "investments": "None", "totalAssets": "2361311146", "longTermDebt": "659781000", "shortTermDebt": "128908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1878000", "reportedCurrency": "USD", "retainedEarnings": "460068975", "totalLiabilities": "977154192", "otherCurrentAssets": "110616000", "totalCurrentAssets": "451812366", "currentLongTermDebt": "82508000", "longTermInvestments": "0", "shortTermInvestments": "3245914", "currentNetReceivables": "169444743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1909498780", "currentAccountsPayable": "38570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873729358", "totalShareholderEquity": "1370337347", "capitalLeaseObligations": "132540000", "otherCurrentLiabilities": "50793548", "totalCurrentLiabilities": "219225091", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757929100", "cashAndShortTermInvestments": "132506232", "commonStockSharesOutstanding": "138951000", "intangibleAssetsExcludingGoodwill": "1878000", "cashAndCashEquivalentsAtCarryingValue": "132506232", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186941000", "profitLoss": "None", "dividendPayout": "99507000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-39096000", "operatingCashflow": "307303000", "capitalExpenditures": "187811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309730000", "cashflowFromInvestment": "75718000", "stockBasedCompensation": "465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154199000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 892466544, "cost_of_revenue": 454524276, "gross_profit": 437942268, "ebit": 274840036, "ebitda": 442448941, "pretax_income": 268654490, "tax_provision": 548628, "net_income": 268105862, "net_income_to_common": 268105862, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90256000, "total_current_assets": 374704000, "total_assets": 2416631000, "short_term_debt": 171809000, "long_term_debt": 730732000, "total_debt": 902541000, "total_liabilities": 1165061000, "total_equity": 1251570000, "shares_outstanding": 138234000, "goodwill_and_intangibles": 1949000 }, "cash_flow": { "operating_cash_flow": 397755000, "capital_expenditure": 66436000, "free_cash_flow": 464191000, "dividends_paid": 126614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231822, "ticker_id": 604, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274840036", "ebitda": "442448941", "netIncome": "268105862", "grossProfit": "437942268", "depreciation": "None", "totalRevenue": "892466544", "costOfRevenue": "454524276", "interestIncome": "6040000", "incomeBeforeTax": "268654490", "interestExpense": "50993910", "operatingIncome": "274840036", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "548628", "reportedCurrency": "USD", "netInterestIncome": "-40341000", "nonInterestIncome": "None", "operatingExpenses": "163102231", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454524276", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167608905", "sellingGeneralAndAdministrative": "10730000", "netIncomeFromContinuingOperations": "243853000" }, "balance": { "goodwill": "None", "inventory": "15057000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2416631000", "longTermDebt": "730732000", "shortTermDebt": "171809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1949000", "reportedCurrency": "USD", "retainedEarnings": "377528000", "totalLiabilities": "1165061000", "otherCurrentAssets": "75082000", "totalCurrentAssets": "374704000", "currentLongTermDebt": "126791000", "longTermInvestments": "5027000", "shortTermInvestments": "28259000", "currentNetReceivables": "168463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041927000", "currentAccountsPayable": "6418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1044072000", "totalShareholderEquity": "1251570000", "capitalLeaseObligations": "188446000", "otherCurrentLiabilities": "77556000", "totalCurrentLiabilities": "256778000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "908283000", "cashAndShortTermInvestments": "90256000", "commonStockSharesOutstanding": "138234000", "intangibleAssetsExcludingGoodwill": "1949000", "cashAndCashEquivalentsAtCarryingValue": "90256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244352000", "profitLoss": "None", "dividendPayout": "126614000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "25625000", "operatingCashflow": "397755000", "capitalExpenditures": "66436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432806000", "cashflowFromInvestment": "-2118000", "stockBasedCompensation": "227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892466544, "cost_of_revenue": 454524276, "gross_profit": 437942268, "research_and_development": null, "selling_general_admin": 10730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274840036, "depreciation_amortisation": 167608905, "ebitda": 442448941, "interest_expense": 50993910, "interest_income": null, "other_non_operating": null, "pretax_income": 268654490, "tax_provision": 548628, "effective_tax_rate": null, "net_income": 268105862, "net_income_continuing_ops": 243853000, "net_income_to_common": 268105862, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90256000, "short_term_investments": 28259000, "net_receivables": 168463000, "inventory": 15057000, "other_current_assets": null, "total_current_assets": 374704000, "net_ppe": null, "goodwill": null, "intangible_assets": 1949000, "goodwill_and_intangibles": 1949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2041927000, "total_assets": 2416631000, "short_term_debt": 171809000, "accounts_payable": 6418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256778000, "long_term_debt": 730732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 908283000, "total_liabilities": 1165061000, "total_debt": 902541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 377528000, "total_equity": 1251570000, "shares_outstanding": 138234000, "operating_cash_flow": 397755000, "stock_based_compensation": 227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2118000, "dividends_paid": 126614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -432806000, "free_cash_flow": 464191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274840036", "ebitda": "442448941", "netIncome": "268105862", "grossProfit": "437942268", "depreciation": "None", "totalRevenue": "892466544", "costOfRevenue": "454524276", "interestIncome": "6040000", "incomeBeforeTax": "268654490", "interestExpense": "50993910", "operatingIncome": "274840036", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "548628", "reportedCurrency": "USD", "netInterestIncome": "-40341000", "nonInterestIncome": "None", "operatingExpenses": "163102231", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454524276", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167608905", "sellingGeneralAndAdministrative": "10730000", "netIncomeFromContinuingOperations": "243853000" }, "balance": { "goodwill": "None", "inventory": "15057000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2416631000", "longTermDebt": "730732000", "shortTermDebt": "171809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1949000", "reportedCurrency": "USD", "retainedEarnings": "377528000", "totalLiabilities": "1165061000", "otherCurrentAssets": "75082000", "totalCurrentAssets": "374704000", "currentLongTermDebt": "126791000", "longTermInvestments": "5027000", "shortTermInvestments": "28259000", "currentNetReceivables": "168463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041927000", "currentAccountsPayable": "6418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1044072000", "totalShareholderEquity": "1251570000", "capitalLeaseObligations": "188446000", "otherCurrentLiabilities": "77556000", "totalCurrentLiabilities": "256778000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "908283000", "cashAndShortTermInvestments": "90256000", "commonStockSharesOutstanding": "138234000", "intangibleAssetsExcludingGoodwill": "1949000", "cashAndCashEquivalentsAtCarryingValue": "90256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244352000", "profitLoss": "None", "dividendPayout": "126614000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "25625000", "operatingCashflow": "397755000", "capitalExpenditures": "66436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432806000", "cashflowFromInvestment": "-2118000", "stockBasedCompensation": "227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152447000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 818599371, "cost_of_revenue": 396879514, "gross_profit": 421719856, "ebit": 270800602, "ebitda": 397289212, "pretax_income": 276710676, "tax_provision": 2347000, "net_income": 274307580, "net_income_to_common": 274307580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112210000, "total_current_assets": 387980000, "total_assets": 2549356000, "short_term_debt": 191104000, "long_term_debt": null, "total_debt": 191104000, "total_liabilities": 1372043000, "total_equity": 1177313000, "shares_outstanding": 138720000, "goodwill_and_intangibles": 1004000 }, "cash_flow": { "operating_cash_flow": 333754000, "capital_expenditure": 21675000, "free_cash_flow": 355429000, "dividends_paid": 59606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231823, "ticker_id": 604, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270800602", "ebitda": "397289212", "netIncome": "274307580", "grossProfit": "421719856", "depreciation": "None", "totalRevenue": "818599371", "costOfRevenue": "396879514", "interestIncome": "None", "incomeBeforeTax": "276710676", "interestExpense": "59226957", "operatingIncome": "270800602", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2347000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150919254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396879514", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126488610", "sellingGeneralAndAdministrative": "26852000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "40682000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2549356000", "longTermDebt": "None", "shortTermDebt": "191104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1004000", "reportedCurrency": "USD", "retainedEarnings": "260289000", "totalLiabilities": "1372043000", "otherCurrentAssets": "77395000", "totalCurrentAssets": "387980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161376000", "currentAccountsPayable": "7465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277520000", "totalShareholderEquity": "1177313000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69870000", "totalCurrentLiabilities": "269999000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1102044000", "cashAndShortTermInvestments": "112210000", "commonStockSharesOutstanding": "138720000", "intangibleAssetsExcludingGoodwill": "1004000", "cashAndCashEquivalentsAtCarryingValue": "112210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276239000", "profitLoss": "None", "dividendPayout": "59606000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-12667000", "operatingCashflow": "333754000", "capitalExpenditures": "21675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329225000", "cashflowFromInvestment": "38921000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 818599371, "cost_of_revenue": 396879514, "gross_profit": 421719856, "research_and_development": null, "selling_general_admin": 26852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270800602, "depreciation_amortisation": 126488610, "ebitda": 397289212, "interest_expense": 59226957, "interest_income": null, "other_non_operating": null, "pretax_income": 276710676, "tax_provision": 2347000, "effective_tax_rate": null, "net_income": 274307580, "net_income_continuing_ops": null, "net_income_to_common": 274307580, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112210000, "short_term_investments": null, "net_receivables": 171592000, "inventory": 40682000, "other_current_assets": null, "total_current_assets": 387980000, "net_ppe": null, "goodwill": null, "intangible_assets": 1004000, "goodwill_and_intangibles": 1004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2161376000, "total_assets": 2549356000, "short_term_debt": 191104000, "accounts_payable": 7465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269999000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1102044000, "total_liabilities": 1372043000, "total_debt": 191104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 260289000, "total_equity": 1177313000, "shares_outstanding": 138720000, "operating_cash_flow": 333754000, "stock_based_compensation": 214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21675000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38921000, "dividends_paid": 59606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -329225000, "free_cash_flow": 355429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270800602", "ebitda": "397289212", "netIncome": "274307580", "grossProfit": "421719856", "depreciation": "None", "totalRevenue": "818599371", "costOfRevenue": "396879514", "interestIncome": "None", "incomeBeforeTax": "276710676", "interestExpense": "59226957", "operatingIncome": "270800602", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2347000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150919254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396879514", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126488610", "sellingGeneralAndAdministrative": "26852000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "40682000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2549356000", "longTermDebt": "None", "shortTermDebt": "191104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1004000", "reportedCurrency": "USD", "retainedEarnings": "260289000", "totalLiabilities": "1372043000", "otherCurrentAssets": "77395000", "totalCurrentAssets": "387980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161376000", "currentAccountsPayable": "7465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277520000", "totalShareholderEquity": "1177313000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69870000", "totalCurrentLiabilities": "269999000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1102044000", "cashAndShortTermInvestments": "112210000", "commonStockSharesOutstanding": "138720000", "intangibleAssetsExcludingGoodwill": "1004000", "cashAndCashEquivalentsAtCarryingValue": "112210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276239000", "profitLoss": "None", "dividendPayout": "59606000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-12667000", "operatingCashflow": "333754000", "capitalExpenditures": "21675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329225000", "cashflowFromInvestment": "38921000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126273000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 490429140, "cost_of_revenue": 302226109, "gross_profit": 188203030, "ebit": 3193992, "ebitda": 97821886, "pretax_income": -67876564, "tax_provision": 167313, "net_income": -67113315, "net_income_to_common": -67113315, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50075000, "total_current_assets": 188846000, "total_assets": 2259944000, "short_term_debt": 97188000, "long_term_debt": null, "total_debt": 97188000, "total_liabilities": 1276319000, "total_equity": 983143000, "shares_outstanding": 140216000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 89327000, "capital_expenditure": 11766000, "free_cash_flow": 101093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231824, "ticker_id": 604, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3193992", "ebitda": "97821886", "netIncome": "-67113315", "grossProfit": "188203030", "depreciation": "None", "totalRevenue": "490429140", "costOfRevenue": "302226109", "interestIncome": "None", "incomeBeforeTax": "-67876564", "interestExpense": "49210791", "operatingIncome": "3193992", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "167313", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "185009038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302226109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94627894", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "28015000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2259944000", "longTermDebt": "None", "shortTermDebt": "97188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "46055000", "totalLiabilities": "1276319000", "otherCurrentAssets": "41150000", "totalCurrentAssets": "188846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2071098000", "currentAccountsPayable": "6221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1228986000", "totalShareholderEquity": "983143000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30572000", "totalCurrentLiabilities": "173119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1103200000", "cashAndShortTermInvestments": "50075000", "commonStockSharesOutstanding": "140216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72212000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-8591000", "operatingCashflow": "89327000", "capitalExpenditures": "11766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171544000", "cashflowFromInvestment": "75744000", "stockBasedCompensation": "-151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490429140, "cost_of_revenue": 302226109, "gross_profit": 188203030, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3193992, "depreciation_amortisation": 94627894, "ebitda": 97821886, "interest_expense": 49210791, "interest_income": null, "other_non_operating": null, "pretax_income": -67876564, "tax_provision": 167313, "effective_tax_rate": null, "net_income": -67113315, "net_income_continuing_ops": null, "net_income_to_common": -67113315, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50075000, "short_term_investments": null, "net_receivables": 92745000, "inventory": 28015000, "other_current_assets": null, "total_current_assets": 188846000, "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": 2071098000, "total_assets": 2259944000, "short_term_debt": 97188000, "accounts_payable": 6221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173119000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103200000, "total_liabilities": 1276319000, "total_debt": 97188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46055000, "total_equity": 983143000, "shares_outstanding": 140216000, "operating_cash_flow": 89327000, "stock_based_compensation": -151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171544000, "free_cash_flow": 101093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3193992", "ebitda": "97821886", "netIncome": "-67113315", "grossProfit": "188203030", "depreciation": "None", "totalRevenue": "490429140", "costOfRevenue": "302226109", "interestIncome": "None", "incomeBeforeTax": "-67876564", "interestExpense": "49210791", "operatingIncome": "3193992", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "167313", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "185009038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302226109", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94627894", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "28015000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "2259944000", "longTermDebt": "None", "shortTermDebt": "97188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "46055000", "totalLiabilities": "1276319000", "otherCurrentAssets": "41150000", "totalCurrentAssets": "188846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2071098000", "currentAccountsPayable": "6221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1228986000", "totalShareholderEquity": "983143000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30572000", "totalCurrentLiabilities": "173119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1103200000", "cashAndShortTermInvestments": "50075000", "commonStockSharesOutstanding": "140216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72212000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-8591000", "operatingCashflow": "89327000", "capitalExpenditures": "11766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171544000", "cashflowFromInvestment": "75744000", "stockBasedCompensation": "-151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100672000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 842014275, "cost_of_revenue": 561445564, "gross_profit": 280568710, "ebit": 222267454, "ebitda": 282820061, "pretax_income": 212450039, "tax_provision": 24410545, "net_income": 164894642, "net_income_to_common": 164894642, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274458168, "total_current_assets": 867707768, "total_assets": 3347997483, "short_term_debt": 174341984, "long_term_debt": 663100000, "total_debt": 837441984, "total_liabilities": 1318225571, "total_equity": 1910695243, "shares_outstanding": 151800000, "goodwill_and_intangibles": 297498 }, "cash_flow": { "operating_cash_flow": 158363415, "capital_expenditure": 11488615, "free_cash_flow": 169852030, "dividends_paid": 86856174, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231798, "ticker_id": 604, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222267454", "ebitda": "282820061", "netIncome": "164894642", "grossProfit": "280568710", "depreciation": "None", "totalRevenue": "842014275", "costOfRevenue": "561445564", "interestIncome": "1538000", "incomeBeforeTax": "212450039", "interestExpense": "9459086", "operatingIncome": "222267454", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24410545", "reportedCurrency": "USD", "netInterestIncome": "-7886000", "nonInterestIncome": "None", "operatingExpenses": "58301256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561445564", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60552607", "sellingGeneralAndAdministrative": "18498000", "netIncomeFromContinuingOperations": "187342000" }, "balance": { "goodwill": "None", "inventory": "107453132", "commonStock": "623005449", "currentDebt": "None", "investments": "None", "totalAssets": "3347997483", "longTermDebt": "663100000", "shortTermDebt": "174341984", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "297498", "reportedCurrency": "USD", "retainedEarnings": "687232898", "totalLiabilities": "1318225571", "otherCurrentAssets": "284845481", "totalCurrentAssets": "867707768", "currentLongTermDebt": "100823000", "longTermInvestments": "301000", "shortTermInvestments": "14560325", "currentNetReceivables": "186390661", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480289715", "currentAccountsPayable": "204869721", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902375353", "totalShareholderEquity": "1910695243", "capitalLeaseObligations": "133908000", "otherCurrentLiabilities": "210878986", "totalCurrentLiabilities": "590090691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728134880", "cashAndShortTermInvestments": "274458168", "commonStockSharesOutstanding": "151800000", "intangibleAssetsExcludingGoodwill": "297498", "cashAndCashEquivalentsAtCarryingValue": "274458168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164894642", "profitLoss": "None", "dividendPayout": "86856174", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "17036192", "operatingCashflow": "158363415", "capitalExpenditures": "11488615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198380852", "cashflowFromInvestment": "-9717043", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86856174", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60552607", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842014275, "cost_of_revenue": 561445564, "gross_profit": 280568710, "research_and_development": null, "selling_general_admin": 18498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222267454, "depreciation_amortisation": 60552607, "ebitda": 282820061, "interest_expense": 9459086, "interest_income": null, "other_non_operating": null, "pretax_income": 212450039, "tax_provision": 24410545, "effective_tax_rate": null, "net_income": 164894642, "net_income_continuing_ops": 187342000, "net_income_to_common": 164894642, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274458168, "short_term_investments": 14560325, "net_receivables": 186390661, "inventory": 107453132, "other_current_assets": null, "total_current_assets": 867707768, "net_ppe": null, "goodwill": null, "intangible_assets": 297498, "goodwill_and_intangibles": 297498, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2480289715, "total_assets": 3347997483, "short_term_debt": 174341984, "accounts_payable": 204869721, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590090691, "long_term_debt": 663100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 728134880, "total_liabilities": 1318225571, "total_debt": 837441984, "preferred_stock": null, "minority_interest": null, "retained_earnings": 687232898, "total_equity": 1910695243, "shares_outstanding": 151800000, "operating_cash_flow": 158363415, "stock_based_compensation": 448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11488615, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9717043, "dividends_paid": 86856174, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198380852, "free_cash_flow": 169852030, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222267454", "ebitda": "282820061", "netIncome": "164894642", "grossProfit": "280568710", "depreciation": "None", "totalRevenue": "842014275", "costOfRevenue": "561445564", "interestIncome": "1538000", "incomeBeforeTax": "212450039", "interestExpense": "9459086", "operatingIncome": "222267454", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24410545", "reportedCurrency": "USD", "netInterestIncome": "-7886000", "nonInterestIncome": "None", "operatingExpenses": "58301256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561445564", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60552607", "sellingGeneralAndAdministrative": "18498000", "netIncomeFromContinuingOperations": "187342000" }, "balance": { "goodwill": "None", "inventory": "107453132", "commonStock": "623005449", "currentDebt": "None", "investments": "None", "totalAssets": "3347997483", "longTermDebt": "663100000", "shortTermDebt": "174341984", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "297498", "reportedCurrency": "USD", "retainedEarnings": "687232898", "totalLiabilities": "1318225571", "otherCurrentAssets": "284845481", "totalCurrentAssets": "867707768", "currentLongTermDebt": "100823000", "longTermInvestments": "301000", "shortTermInvestments": "14560325", "currentNetReceivables": "186390661", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480289715", "currentAccountsPayable": "204869721", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902375353", "totalShareholderEquity": "1910695243", "capitalLeaseObligations": "133908000", "otherCurrentLiabilities": "210878986", "totalCurrentLiabilities": "590090691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728134880", "cashAndShortTermInvestments": "274458168", "commonStockSharesOutstanding": "151800000", "intangibleAssetsExcludingGoodwill": "297498", "cashAndCashEquivalentsAtCarryingValue": "274458168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164894642", "profitLoss": "None", "dividendPayout": "86856174", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "17036192", "operatingCashflow": "158363415", "capitalExpenditures": "11488615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198380852", "cashflowFromInvestment": "-9717043", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86856174", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60552607", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 732747719, "cost_of_revenue": 559746331, "gross_profit": 173001388, "ebit": 117070075, "ebitda": 181545407, "pretax_income": 129874098, "tax_provision": 6872233, "net_income": 104279057, "net_income_to_common": 104279057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241987083, "total_current_assets": 636715334, "total_assets": 3154507303, "short_term_debt": 187012000, "long_term_debt": 730394000, "total_debt": 917406000, "total_liabilities": 1229128680, "total_equity": 1829836275, "shares_outstanding": 151800000, "goodwill_and_intangibles": 355967 }, "cash_flow": { "operating_cash_flow": 177464280, "capital_expenditure": 11456612, "free_cash_flow": 188920892, "dividends_paid": 61212437, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231799, "ticker_id": 604, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117070075", "ebitda": "181545407", "netIncome": "104279057", "grossProfit": "173001388", "depreciation": "None", "totalRevenue": "732747719", "costOfRevenue": "559746331", "interestIncome": "2253000", "incomeBeforeTax": "129874098", "interestExpense": "12922079", "operatingIncome": "117070075", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6872233", "reportedCurrency": "USD", "netInterestIncome": "-10663000", "nonInterestIncome": "None", "operatingExpenses": "55931312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559746331", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64475332", "sellingGeneralAndAdministrative": "19234000", "netIncomeFromContinuingOperations": "122944000" }, "balance": { "goodwill": "355967", "inventory": "123873781", "commonStock": "619811865", "currentDebt": "None", "investments": "None", "totalAssets": "3154507303", "longTermDebt": "730394000", "shortTermDebt": "187012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "605148193", "totalLiabilities": "1229128680", "otherCurrentAssets": "25953650", "totalCurrentAssets": "636715334", "currentLongTermDebt": "122709000", "longTermInvestments": "12011000", "shortTermInvestments": "1596855", "currentNetReceivables": "243303964", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517791969", "currentAccountsPayable": "212649740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990152323", "totalShareholderEquity": "1829836275", "capitalLeaseObligations": "137139000", "otherCurrentLiabilities": "25898717", "totalCurrentLiabilities": "425560457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "803568222", "cashAndShortTermInvestments": "241987083", "commonStockSharesOutstanding": "151800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241987083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104279057", "profitLoss": "None", "dividendPayout": "61212437", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1626071", "operatingCashflow": "177464280", "capitalExpenditures": "11456612", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287768529", "cashflowFromInvestment": "57159769", "stockBasedCompensation": "367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61212437", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43230365", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64475332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732747719, "cost_of_revenue": 559746331, "gross_profit": 173001388, "research_and_development": null, "selling_general_admin": 19234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117070075, "depreciation_amortisation": 64475332, "ebitda": 181545407, "interest_expense": 12922079, "interest_income": null, "other_non_operating": null, "pretax_income": 129874098, "tax_provision": 6872233, "effective_tax_rate": null, "net_income": 104279057, "net_income_continuing_ops": 122944000, "net_income_to_common": 104279057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241987083, "short_term_investments": 1596855, "net_receivables": 243303964, "inventory": 123873781, "other_current_assets": null, "total_current_assets": 636715334, "net_ppe": null, "goodwill": 355967, "intangible_assets": null, "goodwill_and_intangibles": 355967, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2517791969, "total_assets": 3154507303, "short_term_debt": 187012000, "accounts_payable": 212649740, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425560457, "long_term_debt": 730394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 803568222, "total_liabilities": 1229128680, "total_debt": 917406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 605148193, "total_equity": 1829836275, "shares_outstanding": 151800000, "operating_cash_flow": 177464280, "stock_based_compensation": 367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11456612, "acquisitions": null, "other_investing": null, "investing_cash_flow": 57159769, "dividends_paid": 61212437, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287768529, "free_cash_flow": 188920892, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117070075", "ebitda": "181545407", "netIncome": "104279057", "grossProfit": "173001388", "depreciation": "None", "totalRevenue": "732747719", "costOfRevenue": "559746331", "interestIncome": "2253000", "incomeBeforeTax": "129874098", "interestExpense": "12922079", "operatingIncome": "117070075", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6872233", "reportedCurrency": "USD", "netInterestIncome": "-10663000", "nonInterestIncome": "None", "operatingExpenses": "55931312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559746331", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64475332", "sellingGeneralAndAdministrative": "19234000", "netIncomeFromContinuingOperations": "122944000" }, "balance": { "goodwill": "355967", "inventory": "123873781", "commonStock": "619811865", "currentDebt": "None", "investments": "None", "totalAssets": "3154507303", "longTermDebt": "730394000", "shortTermDebt": "187012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "605148193", "totalLiabilities": "1229128680", "otherCurrentAssets": "25953650", "totalCurrentAssets": "636715334", "currentLongTermDebt": "122709000", "longTermInvestments": "12011000", "shortTermInvestments": "1596855", "currentNetReceivables": "243303964", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2517791969", "currentAccountsPayable": "212649740", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "990152323", "totalShareholderEquity": "1829836275", "capitalLeaseObligations": "137139000", "otherCurrentLiabilities": "25898717", "totalCurrentLiabilities": "425560457", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "803568222", "cashAndShortTermInvestments": "241987083", "commonStockSharesOutstanding": "151800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "241987083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104279057", "profitLoss": "None", "dividendPayout": "61212437", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1626071", "operatingCashflow": "177464280", "capitalExpenditures": "11456612", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287768529", "cashflowFromInvestment": "57159769", "stockBasedCompensation": "367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61212437", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43230365", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64475332", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 954184431, "cost_of_revenue": 828032624, "gross_profit": 126151807, "ebit": 71172331, "ebitda": 137408753, "pretax_income": 60925416, "tax_provision": 3546736, "net_income": 57701202, "net_income_to_common": 57701202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293104000, "total_current_assets": 796161000, "total_assets": 3339552000, "short_term_debt": 227185000, "long_term_debt": 801231000, "total_debt": 1028416000, "total_liabilities": 1406798000, "total_equity": 1786283000, "shares_outstanding": 151900000, "goodwill_and_intangibles": 323000 }, "cash_flow": { "operating_cash_flow": 128798000, "capital_expenditure": 11655000, "free_cash_flow": 140453000, "dividends_paid": 33295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231801, "ticker_id": 604, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71172331", "ebitda": "137408753", "netIncome": "57701202", "grossProfit": "126151807", "depreciation": "None", "totalRevenue": "954184431", "costOfRevenue": "828032624", "interestIncome": "2698000", "incomeBeforeTax": "60925416", "interestExpense": "13743099", "operatingIncome": "71172331", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3546736", "reportedCurrency": "USD", "netInterestIncome": "-10895000", "nonInterestIncome": "None", "operatingExpenses": "54979476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828032624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66236422", "sellingGeneralAndAdministrative": "19281000", "netIncomeFromContinuingOperations": "56752000" }, "balance": { "goodwill": "None", "inventory": "124876000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3339552000", "longTermDebt": "801231000", "shortTermDebt": "227185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "323000", "reportedCurrency": "USD", "retainedEarnings": "558494000", "totalLiabilities": "1406798000", "otherCurrentAssets": "100276000", "totalCurrentAssets": "796161000", "currentLongTermDebt": "164710000", "longTermInvestments": "14641000", "shortTermInvestments": "1597000", "currentNetReceivables": "276308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543391000", "currentAccountsPayable": "240618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092497000", "totalShareholderEquity": "1786283000", "capitalLeaseObligations": "126556000", "otherCurrentLiabilities": "72162000", "totalCurrentLiabilities": "541486000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "865312000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "323000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60260000", "profitLoss": "None", "dividendPayout": "33295000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-88065000", "operatingCashflow": "128798000", "capitalExpenditures": "11655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132500000", "cashflowFromInvestment": "-7244000", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38536", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954184431, "cost_of_revenue": 828032624, "gross_profit": 126151807, "research_and_development": null, "selling_general_admin": 19281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71172331, "depreciation_amortisation": 66236422, "ebitda": 137408753, "interest_expense": 13743099, "interest_income": null, "other_non_operating": null, "pretax_income": 60925416, "tax_provision": 3546736, "effective_tax_rate": null, "net_income": 57701202, "net_income_continuing_ops": 56752000, "net_income_to_common": 57701202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293104000, "short_term_investments": 1597000, "net_receivables": 276308000, "inventory": 124876000, "other_current_assets": null, "total_current_assets": 796161000, "net_ppe": null, "goodwill": null, "intangible_assets": 323000, "goodwill_and_intangibles": 323000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2543391000, "total_assets": 3339552000, "short_term_debt": 227185000, "accounts_payable": 240618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541486000, "long_term_debt": 801231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865312000, "total_liabilities": 1406798000, "total_debt": 1028416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 558494000, "total_equity": 1786283000, "shares_outstanding": 151900000, "operating_cash_flow": 128798000, "stock_based_compensation": 448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7244000, "dividends_paid": 33295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132500000, "free_cash_flow": 140453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71172331", "ebitda": "137408753", "netIncome": "57701202", "grossProfit": "126151807", "depreciation": "None", "totalRevenue": "954184431", "costOfRevenue": "828032624", "interestIncome": "2698000", "incomeBeforeTax": "60925416", "interestExpense": "13743099", "operatingIncome": "71172331", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3546736", "reportedCurrency": "USD", "netInterestIncome": "-10895000", "nonInterestIncome": "None", "operatingExpenses": "54979476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828032624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66236422", "sellingGeneralAndAdministrative": "19281000", "netIncomeFromContinuingOperations": "56752000" }, "balance": { "goodwill": "None", "inventory": "124876000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3339552000", "longTermDebt": "801231000", "shortTermDebt": "227185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "323000", "reportedCurrency": "USD", "retainedEarnings": "558494000", "totalLiabilities": "1406798000", "otherCurrentAssets": "100276000", "totalCurrentAssets": "796161000", "currentLongTermDebt": "164710000", "longTermInvestments": "14641000", "shortTermInvestments": "1597000", "currentNetReceivables": "276308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543391000", "currentAccountsPayable": "240618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092497000", "totalShareholderEquity": "1786283000", "capitalLeaseObligations": "126556000", "otherCurrentLiabilities": "72162000", "totalCurrentLiabilities": "541486000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "865312000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "323000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60260000", "profitLoss": "None", "dividendPayout": "33295000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-88065000", "operatingCashflow": "128798000", "capitalExpenditures": "11655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132500000", "cashflowFromInvestment": "-7244000", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38536", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65513000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 1064677720, "cost_of_revenue": 947111466, "gross_profit": 117566254, "ebit": 62564927, "ebitda": 126448588, "pretax_income": 48006832, "tax_provision": 3704287, "net_income": 35622150, "net_income_to_common": 35622150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321504000, "total_current_assets": 793386000, "total_assets": 3390662000, "short_term_debt": 281890000, "long_term_debt": 810971000, "total_debt": 1092861000, "total_liabilities": 1475730000, "total_equity": 1769127000, "shares_outstanding": 151700000, "goodwill_and_intangibles": 374642 }, "cash_flow": { "operating_cash_flow": 94719000, "capital_expenditure": 81308000, "free_cash_flow": 176027000, "dividends_paid": 42376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231802, "ticker_id": 604, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62564927", "ebitda": "126448588", "netIncome": "35622150", "grossProfit": "117566254", "depreciation": "None", "totalRevenue": "1064677720", "costOfRevenue": "947111466", "interestIncome": "2142000", "incomeBeforeTax": "48006832", "interestExpense": "13102693", "operatingIncome": "62564927", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3704287", "reportedCurrency": "USD", "netInterestIncome": "-10705000", "nonInterestIncome": "None", "operatingExpenses": "55001326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "947111466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63883661", "sellingGeneralAndAdministrative": "17138000", "netIncomeFromContinuingOperations": "43438000" }, "balance": { "goodwill": "None", "inventory": "36874000", "commonStock": "620933000", "currentDebt": "None", "investments": "None", "totalAssets": "3390662000", "longTermDebt": "810971000", "shortTermDebt": "281890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "374642", "reportedCurrency": "USD", "retainedEarnings": "541850000", "totalLiabilities": "1475730000", "otherCurrentAssets": "73932000", "totalCurrentAssets": "793386000", "currentLongTermDebt": "214591000", "longTermInvestments": "17541000", "shortTermInvestments": "1600000", "currentNetReceivables": "359477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2597275000", "currentAccountsPayable": "267246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1135761000", "totalShareholderEquity": "1769127000", "capitalLeaseObligations": "108250000", "otherCurrentLiabilities": "73208000", "totalCurrentLiabilities": "622344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "853386000", "cashAndShortTermInvestments": "321504000", "commonStockSharesOutstanding": "151700000", "intangibleAssetsExcludingGoodwill": "374642", "cashAndCashEquivalentsAtCarryingValue": "321504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47070000", "profitLoss": "None", "dividendPayout": "42376000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59038000", "operatingCashflow": "94719000", "capitalExpenditures": "81308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8173000", "cashflowFromInvestment": "-77113000", "stockBasedCompensation": "583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2739000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1064677720, "cost_of_revenue": 947111466, "gross_profit": 117566254, "research_and_development": null, "selling_general_admin": 17138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62564927, "depreciation_amortisation": 63883661, "ebitda": 126448588, "interest_expense": 13102693, "interest_income": null, "other_non_operating": null, "pretax_income": 48006832, "tax_provision": 3704287, "effective_tax_rate": null, "net_income": 35622150, "net_income_continuing_ops": 43438000, "net_income_to_common": 35622150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321504000, "short_term_investments": 1600000, "net_receivables": 359477000, "inventory": 36874000, "other_current_assets": null, "total_current_assets": 793386000, "net_ppe": null, "goodwill": null, "intangible_assets": 374642, "goodwill_and_intangibles": 374642, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2597275000, "total_assets": 3390662000, "short_term_debt": 281890000, "accounts_payable": 267246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622344000, "long_term_debt": 810971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 853386000, "total_liabilities": 1475730000, "total_debt": 1092861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541850000, "total_equity": 1769127000, "shares_outstanding": 151700000, "operating_cash_flow": 94719000, "stock_based_compensation": 583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77113000, "dividends_paid": 42376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8173000, "free_cash_flow": 176027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62564927", "ebitda": "126448588", "netIncome": "35622150", "grossProfit": "117566254", "depreciation": "None", "totalRevenue": "1064677720", "costOfRevenue": "947111466", "interestIncome": "2142000", "incomeBeforeTax": "48006832", "interestExpense": "13102693", "operatingIncome": "62564927", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3704287", "reportedCurrency": "USD", "netInterestIncome": "-10705000", "nonInterestIncome": "None", "operatingExpenses": "55001326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "947111466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63883661", "sellingGeneralAndAdministrative": "17138000", "netIncomeFromContinuingOperations": "43438000" }, "balance": { "goodwill": "None", "inventory": "36874000", "commonStock": "620933000", "currentDebt": "None", "investments": "None", "totalAssets": "3390662000", "longTermDebt": "810971000", "shortTermDebt": "281890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "374642", "reportedCurrency": "USD", "retainedEarnings": "541850000", "totalLiabilities": "1475730000", "otherCurrentAssets": "73932000", "totalCurrentAssets": "793386000", "currentLongTermDebt": "214591000", "longTermInvestments": "17541000", "shortTermInvestments": "1600000", "currentNetReceivables": "359477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2597275000", "currentAccountsPayable": "267246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1135761000", "totalShareholderEquity": "1769127000", "capitalLeaseObligations": "108250000", "otherCurrentLiabilities": "73208000", "totalCurrentLiabilities": "622344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "853386000", "cashAndShortTermInvestments": "321504000", "commonStockSharesOutstanding": "151700000", "intangibleAssetsExcludingGoodwill": "374642", "cashAndCashEquivalentsAtCarryingValue": "321504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47070000", "profitLoss": "None", "dividendPayout": "42376000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59038000", "operatingCashflow": "94719000", "capitalExpenditures": "81308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8173000", "cashflowFromInvestment": "-77113000", "stockBasedCompensation": "583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2739000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62637000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 906652083, "cost_of_revenue": 798747410, "gross_profit": 107904672, "ebit": 49560909, "ebitda": 116170082, "pretax_income": 70219702, "tax_provision": 199825, "net_income": 48471335, "net_income_to_common": 48471335, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280185000, "total_current_assets": 721970000, "total_assets": 3354231000, "short_term_debt": 278680000, "long_term_debt": 804897000, "total_debt": 1083577000, "total_liabilities": 1439077000, "total_equity": 1778141000, "shares_outstanding": 152000000, "goodwill_and_intangibles": 426000 }, "cash_flow": { "operating_cash_flow": 166242000, "capital_expenditure": 76298000, "free_cash_flow": 242540000, "dividends_paid": 63646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231803, "ticker_id": 604, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49560909", "ebitda": "116170082", "netIncome": "48471335", "grossProfit": "107904672", "depreciation": "None", "totalRevenue": "906652083", "costOfRevenue": "798747410", "interestIncome": "3104000", "incomeBeforeTax": "70219702", "interestExpense": "16467717", "operatingIncome": "49560909", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "199825", "reportedCurrency": "USD", "netInterestIncome": "-12554000", "nonInterestIncome": "None", "operatingExpenses": "58343762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798747410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66609173", "sellingGeneralAndAdministrative": "20843000", "netIncomeFromContinuingOperations": "66577000" }, "balance": { "goodwill": "None", "inventory": "95849000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3354231000", "longTermDebt": "804897000", "shortTermDebt": "278680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "426000", "reportedCurrency": "USD", "retainedEarnings": "548401000", "totalLiabilities": "1439077000", "otherCurrentAssets": "64674000", "totalCurrentAssets": "721970000", "currentLongTermDebt": "129016000", "longTermInvestments": "15781000", "shortTermInvestments": "2769000", "currentNetReceivables": "278493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2632261000", "currentAccountsPayable": "239834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1128152000", "totalShareholderEquity": "1778141000", "capitalLeaseObligations": "194239000", "otherCurrentLiabilities": "52346000", "totalCurrentLiabilities": "589605000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "849472000", "cashAndShortTermInvestments": "280185000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "426000", "cashAndCashEquivalentsAtCarryingValue": "280185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66767000", "profitLoss": "None", "dividendPayout": "63646000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19143000", "operatingCashflow": "166242000", "capitalExpenditures": "76298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130504000", "cashflowFromInvestment": "-6124000", "stockBasedCompensation": "355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 906652083, "cost_of_revenue": 798747410, "gross_profit": 107904672, "research_and_development": null, "selling_general_admin": 20843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49560909, "depreciation_amortisation": 66609173, "ebitda": 116170082, "interest_expense": 16467717, "interest_income": null, "other_non_operating": null, "pretax_income": 70219702, "tax_provision": 199825, "effective_tax_rate": null, "net_income": 48471335, "net_income_continuing_ops": 66577000, "net_income_to_common": 48471335, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280185000, "short_term_investments": 2769000, "net_receivables": 278493000, "inventory": 95849000, "other_current_assets": null, "total_current_assets": 721970000, "net_ppe": null, "goodwill": null, "intangible_assets": 426000, "goodwill_and_intangibles": 426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2632261000, "total_assets": 3354231000, "short_term_debt": 278680000, "accounts_payable": 239834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589605000, "long_term_debt": 804897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849472000, "total_liabilities": 1439077000, "total_debt": 1083577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 548401000, "total_equity": 1778141000, "shares_outstanding": 152000000, "operating_cash_flow": 166242000, "stock_based_compensation": 355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6124000, "dividends_paid": 63646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130504000, "free_cash_flow": 242540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49560909", "ebitda": "116170082", "netIncome": "48471335", "grossProfit": "107904672", "depreciation": "None", "totalRevenue": "906652083", "costOfRevenue": "798747410", "interestIncome": "3104000", "incomeBeforeTax": "70219702", "interestExpense": "16467717", "operatingIncome": "49560909", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "199825", "reportedCurrency": "USD", "netInterestIncome": "-12554000", "nonInterestIncome": "None", "operatingExpenses": "58343762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798747410", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66609173", "sellingGeneralAndAdministrative": "20843000", "netIncomeFromContinuingOperations": "66577000" }, "balance": { "goodwill": "None", "inventory": "95849000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3354231000", "longTermDebt": "804897000", "shortTermDebt": "278680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "426000", "reportedCurrency": "USD", "retainedEarnings": "548401000", "totalLiabilities": "1439077000", "otherCurrentAssets": "64674000", "totalCurrentAssets": "721970000", "currentLongTermDebt": "129016000", "longTermInvestments": "15781000", "shortTermInvestments": "2769000", "currentNetReceivables": "278493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2632261000", "currentAccountsPayable": "239834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1128152000", "totalShareholderEquity": "1778141000", "capitalLeaseObligations": "194239000", "otherCurrentLiabilities": "52346000", "totalCurrentLiabilities": "589605000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "849472000", "cashAndShortTermInvestments": "280185000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "426000", "cashAndCashEquivalentsAtCarryingValue": "280185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66767000", "profitLoss": "None", "dividendPayout": "63646000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19143000", "operatingCashflow": "166242000", "capitalExpenditures": "76298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130504000", "cashflowFromInvestment": "-6124000", "stockBasedCompensation": "355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63334000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 817225258, "cost_of_revenue": 721802921, "gross_profit": 95422337, "ebit": 45345441, "ebitda": 100407555, "pretax_income": 40532627, "tax_provision": 2049489, "net_income": 29898721, "net_income_to_common": 29898721, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279681000, "total_current_assets": 677929000, "total_assets": 3320420000, "short_term_debt": 401044000, "long_term_debt": 711664000, "total_debt": 1112708000, "total_liabilities": 1382926000, "total_equity": 1805031000, "shares_outstanding": 139600000, "goodwill_and_intangibles": 636000 }, "cash_flow": { "operating_cash_flow": 236199000, "capital_expenditure": 518172000, "free_cash_flow": 754371000, "dividends_paid": 61613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231804, "ticker_id": 604, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45345441", "ebitda": "100407555", "netIncome": "29898721", "grossProfit": "95422337", "depreciation": "None", "totalRevenue": "817225258", "costOfRevenue": "721802921", "interestIncome": "3441000", "incomeBeforeTax": "40532627", "interestExpense": "7399858", "operatingIncome": "45345441", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2049489", "reportedCurrency": "USD", "netInterestIncome": "-4199000", "nonInterestIncome": "None", "operatingExpenses": "50076895", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721802921", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55062114", "sellingGeneralAndAdministrative": "25674000", "netIncomeFromContinuingOperations": "39730000" }, "balance": { "goodwill": "None", "inventory": "76706000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3320420000", "longTermDebt": "711664000", "shortTermDebt": "401044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "636000", "reportedCurrency": "USD", "retainedEarnings": "565794000", "totalLiabilities": "1382926000", "otherCurrentAssets": "107569000", "totalCurrentAssets": "677929000", "currentLongTermDebt": "230344000", "longTermInvestments": "23433000", "shortTermInvestments": "2769000", "currentNetReceivables": "211204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642491000", "currentAccountsPayable": "97743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1173296000", "totalShareholderEquity": "1805031000", "capitalLeaseObligations": "231288000", "otherCurrentLiabilities": "109981000", "totalCurrentLiabilities": "610105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772821000", "cashAndShortTermInvestments": "279681000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "279681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41846000", "profitLoss": "None", "dividendPayout": "61613000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "37803000", "operatingCashflow": "236199000", "capitalExpenditures": "518172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "351331000", "cashflowFromInvestment": "-513392000", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 817225258, "cost_of_revenue": 721802921, "gross_profit": 95422337, "research_and_development": null, "selling_general_admin": 25674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45345441, "depreciation_amortisation": 55062114, "ebitda": 100407555, "interest_expense": 7399858, "interest_income": null, "other_non_operating": null, "pretax_income": 40532627, "tax_provision": 2049489, "effective_tax_rate": null, "net_income": 29898721, "net_income_continuing_ops": 39730000, "net_income_to_common": 29898721, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279681000, "short_term_investments": 2769000, "net_receivables": 211204000, "inventory": 76706000, "other_current_assets": null, "total_current_assets": 677929000, "net_ppe": null, "goodwill": null, "intangible_assets": 636000, "goodwill_and_intangibles": 636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2642491000, "total_assets": 3320420000, "short_term_debt": 401044000, "accounts_payable": 97743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610105000, "long_term_debt": 711664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772821000, "total_liabilities": 1382926000, "total_debt": 1112708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 565794000, "total_equity": 1805031000, "shares_outstanding": 139600000, "operating_cash_flow": 236199000, "stock_based_compensation": 377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513392000, "dividends_paid": 61613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 351331000, "free_cash_flow": 754371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45345441", "ebitda": "100407555", "netIncome": "29898721", "grossProfit": "95422337", "depreciation": "None", "totalRevenue": "817225258", "costOfRevenue": "721802921", "interestIncome": "3441000", "incomeBeforeTax": "40532627", "interestExpense": "7399858", "operatingIncome": "45345441", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2049489", "reportedCurrency": "USD", "netInterestIncome": "-4199000", "nonInterestIncome": "None", "operatingExpenses": "50076895", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721802921", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55062114", "sellingGeneralAndAdministrative": "25674000", "netIncomeFromContinuingOperations": "39730000" }, "balance": { "goodwill": "None", "inventory": "76706000", "commonStock": "619868000", "currentDebt": "None", "investments": "None", "totalAssets": "3320420000", "longTermDebt": "711664000", "shortTermDebt": "401044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "636000", "reportedCurrency": "USD", "retainedEarnings": "565794000", "totalLiabilities": "1382926000", "otherCurrentAssets": "107569000", "totalCurrentAssets": "677929000", "currentLongTermDebt": "230344000", "longTermInvestments": "23433000", "shortTermInvestments": "2769000", "currentNetReceivables": "211204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2642491000", "currentAccountsPayable": "97743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1173296000", "totalShareholderEquity": "1805031000", "capitalLeaseObligations": "231288000", "otherCurrentLiabilities": "109981000", "totalCurrentLiabilities": "610105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772821000", "cashAndShortTermInvestments": "279681000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "279681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41846000", "profitLoss": "None", "dividendPayout": "61613000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "37803000", "operatingCashflow": "236199000", "capitalExpenditures": "518172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "351331000", "cashflowFromInvestment": "-513392000", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56849000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 814576889, "cost_of_revenue": 636061708, "gross_profit": 178515180, "ebit": 142011957, "ebitda": 191994305, "pretax_income": 140214875, "tax_provision": 18319912, "net_income": 105917530, "net_income_to_common": 105917530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313497000, "total_current_assets": 875085000, "total_assets": 2531012000, "short_term_debt": 362828000, "long_term_debt": 160119000, "total_debt": 522947000, "total_liabilities": 893704000, "total_equity": 1513708000, "shares_outstanding": 132700000, "goodwill_and_intangibles": 848000 }, "cash_flow": { "operating_cash_flow": 69037837, "capital_expenditure": 84512886, "free_cash_flow": 153550723, "dividends_paid": 86401211, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231806, "ticker_id": 604, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142011957", "ebitda": "191994305", "netIncome": "105917530", "grossProfit": "178515180", "depreciation": "None", "totalRevenue": "814576889", "costOfRevenue": "636061708", "interestIncome": "3388000", "incomeBeforeTax": "140214875", "interestExpense": "4834716", "operatingIncome": "142011957", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18319912", "reportedCurrency": "USD", "netInterestIncome": "-1390000", "nonInterestIncome": "None", "operatingExpenses": "36503223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636061708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49982348", "sellingGeneralAndAdministrative": "10864000", "netIncomeFromContinuingOperations": "120465000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "287253000", "currentDebt": "None", "investments": "None", "totalAssets": "2531012000", "longTermDebt": "160119000", "shortTermDebt": "362828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "848000", "reportedCurrency": "USD", "retainedEarnings": "596540000", "totalLiabilities": "893704000", "otherCurrentAssets": "174600000", "totalCurrentAssets": "875085000", "currentLongTermDebt": "207310000", "longTermInvestments": "29393000", "shortTermInvestments": "2769000", "currentNetReceivables": "269710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655927000", "currentAccountsPayable": "169452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "602203000", "totalShareholderEquity": "1513708000", "capitalLeaseObligations": "234774000", "otherCurrentLiabilities": "102091000", "totalCurrentLiabilities": "654329000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239375000", "cashAndShortTermInvestments": "313497000", "commonStockSharesOutstanding": "132700000", "intangibleAssetsExcludingGoodwill": "848000", "cashAndCashEquivalentsAtCarryingValue": "313497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138570000", "profitLoss": "None", "dividendPayout": "86401211", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-41782782", "operatingCashflow": "69037837", "capitalExpenditures": "84512886", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59708852", "cashflowFromInvestment": "-84574943", "stockBasedCompensation": "567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86401211", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4497595", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814576889, "cost_of_revenue": 636061708, "gross_profit": 178515180, "research_and_development": null, "selling_general_admin": 10864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142011957, "depreciation_amortisation": 49982348, "ebitda": 191994305, "interest_expense": 4834716, "interest_income": null, "other_non_operating": null, "pretax_income": 140214875, "tax_provision": 18319912, "effective_tax_rate": null, "net_income": 105917530, "net_income_continuing_ops": 120465000, "net_income_to_common": 105917530, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313497000, "short_term_investments": 2769000, "net_receivables": 269710000, "inventory": 114509000, "other_current_assets": null, "total_current_assets": 875085000, "net_ppe": null, "goodwill": null, "intangible_assets": 848000, "goodwill_and_intangibles": 848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1655927000, "total_assets": 2531012000, "short_term_debt": 362828000, "accounts_payable": 169452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654329000, "long_term_debt": 160119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239375000, "total_liabilities": 893704000, "total_debt": 522947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 596540000, "total_equity": 1513708000, "shares_outstanding": 132700000, "operating_cash_flow": 69037837, "stock_based_compensation": 567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84512886, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84574943, "dividends_paid": 86401211, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59708852, "free_cash_flow": 153550723, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142011957", "ebitda": "191994305", "netIncome": "105917530", "grossProfit": "178515180", "depreciation": "None", "totalRevenue": "814576889", "costOfRevenue": "636061708", "interestIncome": "3388000", "incomeBeforeTax": "140214875", "interestExpense": "4834716", "operatingIncome": "142011957", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18319912", "reportedCurrency": "USD", "netInterestIncome": "-1390000", "nonInterestIncome": "None", "operatingExpenses": "36503223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636061708", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49982348", "sellingGeneralAndAdministrative": "10864000", "netIncomeFromContinuingOperations": "120465000" }, "balance": { "goodwill": "None", "inventory": "114509000", "commonStock": "287253000", "currentDebt": "None", "investments": "None", "totalAssets": "2531012000", "longTermDebt": "160119000", "shortTermDebt": "362828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "848000", "reportedCurrency": "USD", "retainedEarnings": "596540000", "totalLiabilities": "893704000", "otherCurrentAssets": "174600000", "totalCurrentAssets": "875085000", "currentLongTermDebt": "207310000", "longTermInvestments": "29393000", "shortTermInvestments": "2769000", "currentNetReceivables": "269710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655927000", "currentAccountsPayable": "169452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "602203000", "totalShareholderEquity": "1513708000", "capitalLeaseObligations": "234774000", "otherCurrentLiabilities": "102091000", "totalCurrentLiabilities": "654329000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239375000", "cashAndShortTermInvestments": "313497000", "commonStockSharesOutstanding": "132700000", "intangibleAssetsExcludingGoodwill": "848000", "cashAndCashEquivalentsAtCarryingValue": "313497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138570000", "profitLoss": "None", "dividendPayout": "86401211", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-41782782", "operatingCashflow": "69037837", "capitalExpenditures": "84512886", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59708852", "cashflowFromInvestment": "-84574943", "stockBasedCompensation": "567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86401211", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4497595", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49396000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 882417121, "cost_of_revenue": 748287028, "gross_profit": 134130092, "ebit": 88661633, "ebitda": 135960388, "pretax_income": 89971432, "tax_provision": 4490165, "net_income": 77350645, "net_income_to_common": 77350645, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264294000, "total_current_assets": 638334000, "total_assets": 2236989000, "short_term_debt": 205879000, "long_term_debt": 173270000, "total_debt": 379149000, "total_liabilities": 636097000, "total_equity": 1487183000, "shares_outstanding": 132800000, "goodwill_and_intangibles": 1062820 }, "cash_flow": { "operating_cash_flow": 52849000, "capital_expenditure": 397185, "free_cash_flow": 53246185, "dividends_paid": 131752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231807, "ticker_id": 604, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88661633", "ebitda": "135960388", "netIncome": "77350645", "grossProfit": "134130092", "depreciation": "None", "totalRevenue": "882417121", "costOfRevenue": "748287028", "interestIncome": "4863000", "incomeBeforeTax": "89971432", "interestExpense": "4916026", "operatingIncome": "88661633", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4490165", "reportedCurrency": "USD", "netInterestIncome": "-20000", "nonInterestIncome": "None", "operatingExpenses": "45468459", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748287028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47298755", "sellingGeneralAndAdministrative": "17863000", "netIncomeFromContinuingOperations": "84907000" }, "balance": { "goodwill": "3820", "inventory": "70537000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2236989000", "longTermDebt": "173270000", "shortTermDebt": "205879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1059000", "reportedCurrency": "USD", "retainedEarnings": "575931000", "totalLiabilities": "636097000", "otherCurrentAssets": "30916000", "totalCurrentAssets": "638334000", "currentLongTermDebt": "132072000", "longTermInvestments": "28063000", "shortTermInvestments": "2769000", "currentNetReceivables": "269818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598655000", "currentAccountsPayable": "156855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450125000", "totalShareholderEquity": "1487183000", "capitalLeaseObligations": "144783000", "otherCurrentLiabilities": "21265000", "totalCurrentLiabilities": "391282000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244815000", "cashAndShortTermInvestments": "264294000", "commonStockSharesOutstanding": "132800000", "intangibleAssetsExcludingGoodwill": "1059000", "cashAndCashEquivalentsAtCarryingValue": "264294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89367000", "profitLoss": "None", "dividendPayout": "131752000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25997000", "operatingCashflow": "52849000", "capitalExpenditures": "397185", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141027000", "cashflowFromInvestment": "7076000", "stockBasedCompensation": "409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4456119", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 882417121, "cost_of_revenue": 748287028, "gross_profit": 134130092, "research_and_development": null, "selling_general_admin": 17863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88661633, "depreciation_amortisation": 47298755, "ebitda": 135960388, "interest_expense": 4916026, "interest_income": null, "other_non_operating": null, "pretax_income": 89971432, "tax_provision": 4490165, "effective_tax_rate": null, "net_income": 77350645, "net_income_continuing_ops": 84907000, "net_income_to_common": 77350645, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264294000, "short_term_investments": 2769000, "net_receivables": 269818000, "inventory": 70537000, "other_current_assets": null, "total_current_assets": 638334000, "net_ppe": null, "goodwill": 3820, "intangible_assets": 1059000, "goodwill_and_intangibles": 1062820, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1598655000, "total_assets": 2236989000, "short_term_debt": 205879000, "accounts_payable": 156855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391282000, "long_term_debt": 173270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244815000, "total_liabilities": 636097000, "total_debt": 379149000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 575931000, "total_equity": 1487183000, "shares_outstanding": 132800000, "operating_cash_flow": 52849000, "stock_based_compensation": 409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397185, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7076000, "dividends_paid": 131752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141027000, "free_cash_flow": 53246185, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88661633", "ebitda": "135960388", "netIncome": "77350645", "grossProfit": "134130092", "depreciation": "None", "totalRevenue": "882417121", "costOfRevenue": "748287028", "interestIncome": "4863000", "incomeBeforeTax": "89971432", "interestExpense": "4916026", "operatingIncome": "88661633", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4490165", "reportedCurrency": "USD", "netInterestIncome": "-20000", "nonInterestIncome": "None", "operatingExpenses": "45468459", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748287028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47298755", "sellingGeneralAndAdministrative": "17863000", "netIncomeFromContinuingOperations": "84907000" }, "balance": { "goodwill": "3820", "inventory": "70537000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2236989000", "longTermDebt": "173270000", "shortTermDebt": "205879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1059000", "reportedCurrency": "USD", "retainedEarnings": "575931000", "totalLiabilities": "636097000", "otherCurrentAssets": "30916000", "totalCurrentAssets": "638334000", "currentLongTermDebt": "132072000", "longTermInvestments": "28063000", "shortTermInvestments": "2769000", "currentNetReceivables": "269818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598655000", "currentAccountsPayable": "156855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450125000", "totalShareholderEquity": "1487183000", "capitalLeaseObligations": "144783000", "otherCurrentLiabilities": "21265000", "totalCurrentLiabilities": "391282000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244815000", "cashAndShortTermInvestments": "264294000", "commonStockSharesOutstanding": "132800000", "intangibleAssetsExcludingGoodwill": "1059000", "cashAndCashEquivalentsAtCarryingValue": "264294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89367000", "profitLoss": "None", "dividendPayout": "131752000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25997000", "operatingCashflow": "52849000", "capitalExpenditures": "397185", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141027000", "cashflowFromInvestment": "7076000", "stockBasedCompensation": "409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4456119", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46981000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 1009583197, "cost_of_revenue": 835885746, "gross_profit": 173697450, "ebit": 131025299, "ebitda": 178617570, "pretax_income": 150860354, "tax_provision": 5263293, "net_income": 137972381, "net_income_to_common": 137972381, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328941051, "total_current_assets": 652782840, "total_assets": 2310439243, "short_term_debt": 172995000, "long_term_debt": 186593000, "total_debt": 359588000, "total_liabilities": 641473643, "total_equity": 1552517560, "shares_outstanding": 132000000, "goodwill_and_intangibles": 1269000 }, "cash_flow": { "operating_cash_flow": 405580000, "capital_expenditure": 2473000, "free_cash_flow": 408053000, "dividends_paid": 118387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231808, "ticker_id": 604, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131025299", "ebitda": "178617570", "netIncome": "137972381", "grossProfit": "173697450", "depreciation": "None", "totalRevenue": "1009583197", "costOfRevenue": "835885746", "interestIncome": "4560000", "incomeBeforeTax": "150860354", "interestExpense": "5241906", "operatingIncome": "131025299", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5263293", "reportedCurrency": "USD", "netInterestIncome": "-832000", "nonInterestIncome": "None", "operatingExpenses": "42672151", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835885746", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47592271", "sellingGeneralAndAdministrative": "16733000", "netIncomeFromContinuingOperations": "149766000" }, "balance": { "goodwill": "None", "inventory": "96766708", "commonStock": "1403374", "currentDebt": "None", "investments": "None", "totalAssets": "2310439243", "longTermDebt": "186593000", "shortTermDebt": "172995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1269000", "reportedCurrency": "USD", "retainedEarnings": "632371754", "totalLiabilities": "641473643", "otherCurrentAssets": "37281141", "totalCurrentAssets": "652782840", "currentLongTermDebt": "88442000", "longTermInvestments": "30463000", "shortTermInvestments": "2348648", "currentNetReceivables": "187678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657656403", "currentAccountsPayable": "158863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445649717", "totalShareholderEquity": "1552517560", "capitalLeaseObligations": "169543000", "otherCurrentLiabilities": "24579357", "totalCurrentLiabilities": "369235954", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "272237688", "cashAndShortTermInvestments": "328941051", "commonStockSharesOutstanding": "132000000", "intangibleAssetsExcludingGoodwill": "1269000", "cashAndCashEquivalentsAtCarryingValue": "328941051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155180000", "profitLoss": "None", "dividendPayout": "118387000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "92058000", "operatingCashflow": "405580000", "capitalExpenditures": "2473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295420000", "cashflowFromInvestment": "41777000", "stockBasedCompensation": "663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1009583197, "cost_of_revenue": 835885746, "gross_profit": 173697450, "research_and_development": null, "selling_general_admin": 16733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131025299, "depreciation_amortisation": 47592271, "ebitda": 178617570, "interest_expense": 5241906, "interest_income": null, "other_non_operating": null, "pretax_income": 150860354, "tax_provision": 5263293, "effective_tax_rate": null, "net_income": 137972381, "net_income_continuing_ops": 149766000, "net_income_to_common": 137972381, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328941051, "short_term_investments": 2348648, "net_receivables": 187678000, "inventory": 96766708, "other_current_assets": null, "total_current_assets": 652782840, "net_ppe": null, "goodwill": null, "intangible_assets": 1269000, "goodwill_and_intangibles": 1269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1657656403, "total_assets": 2310439243, "short_term_debt": 172995000, "accounts_payable": 158863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369235954, "long_term_debt": 186593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272237688, "total_liabilities": 641473643, "total_debt": 359588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 632371754, "total_equity": 1552517560, "shares_outstanding": 132000000, "operating_cash_flow": 405580000, "stock_based_compensation": 663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 41777000, "dividends_paid": 118387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295420000, "free_cash_flow": 408053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131025299", "ebitda": "178617570", "netIncome": "137972381", "grossProfit": "173697450", "depreciation": "None", "totalRevenue": "1009583197", "costOfRevenue": "835885746", "interestIncome": "4560000", "incomeBeforeTax": "150860354", "interestExpense": "5241906", "operatingIncome": "131025299", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5263293", "reportedCurrency": "USD", "netInterestIncome": "-832000", "nonInterestIncome": "None", "operatingExpenses": "42672151", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835885746", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47592271", "sellingGeneralAndAdministrative": "16733000", "netIncomeFromContinuingOperations": "149766000" }, "balance": { "goodwill": "None", "inventory": "96766708", "commonStock": "1403374", "currentDebt": "None", "investments": "None", "totalAssets": "2310439243", "longTermDebt": "186593000", "shortTermDebt": "172995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1269000", "reportedCurrency": "USD", "retainedEarnings": "632371754", "totalLiabilities": "641473643", "otherCurrentAssets": "37281141", "totalCurrentAssets": "652782840", "currentLongTermDebt": "88442000", "longTermInvestments": "30463000", "shortTermInvestments": "2348648", "currentNetReceivables": "187678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1657656403", "currentAccountsPayable": "158863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445649717", "totalShareholderEquity": "1552517560", "capitalLeaseObligations": "169543000", "otherCurrentLiabilities": "24579357", "totalCurrentLiabilities": "369235954", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "272237688", "cashAndShortTermInvestments": "328941051", "commonStockSharesOutstanding": "132000000", "intangibleAssetsExcludingGoodwill": "1269000", "cashAndCashEquivalentsAtCarryingValue": "328941051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155180000", "profitLoss": "None", "dividendPayout": "118387000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "92058000", "operatingCashflow": "405580000", "capitalExpenditures": "2473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295420000", "cashflowFromInvestment": "41777000", "stockBasedCompensation": "663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48955000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 937782512, "cost_of_revenue": 694046626, "gross_profit": 243735886, "ebit": 187671570, "ebitda": 245328972, "pretax_income": 182392476, "tax_provision": 10336984, "net_income": 161087866, "net_income_to_common": 161087866, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286692672, "total_current_assets": 876104372, "total_assets": 2512990966, "short_term_debt": 291908000, "long_term_debt": 199917000, "total_debt": 491825000, "total_liabilities": 931532586, "total_equity": 1465356546, "shares_outstanding": 131073895, "goodwill_and_intangibles": 1242000 }, "cash_flow": { "operating_cash_flow": 180964710, "capital_expenditure": 43048853, "free_cash_flow": 224013563, "dividends_paid": 119909142, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231809, "ticker_id": 604, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187671570", "ebitda": "245328972", "netIncome": "161087866", "grossProfit": "243735886", "depreciation": "None", "totalRevenue": "937782512", "costOfRevenue": "694046626", "interestIncome": "2496000", "incomeBeforeTax": "182392476", "interestExpense": "6841339", "operatingIncome": "187671570", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10336984", "reportedCurrency": "USD", "netInterestIncome": "-3937000", "nonInterestIncome": "None", "operatingExpenses": "56064316", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694046626", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57657402", "sellingGeneralAndAdministrative": "4023000", "netIncomeFromContinuingOperations": "161786000" }, "balance": { "goodwill": "None", "inventory": "188032984", "commonStock": "1395850", "currentDebt": "None", "investments": "None", "totalAssets": "2512990966", "longTermDebt": "199917000", "shortTermDebt": "291908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1242000", "reportedCurrency": "USD", "retainedEarnings": "607672411", "totalLiabilities": "931532586", "otherCurrentAssets": "123349000", "totalCurrentAssets": "876104372", "currentLongTermDebt": "212432000", "longTermInvestments": "301000", "shortTermInvestments": "3261304", "currentNetReceivables": "275952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1636886593", "currentAccountsPayable": "222005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568497875", "totalShareholderEquity": "1465356546", "capitalLeaseObligations": "157839000", "otherCurrentLiabilities": "133333072", "totalCurrentLiabilities": "653400463", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "278132122", "cashAndShortTermInvestments": "286692672", "commonStockSharesOutstanding": "131073895", "intangibleAssetsExcludingGoodwill": "1242000", "cashAndCashEquivalentsAtCarryingValue": "286692672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171506000", "profitLoss": "None", "dividendPayout": "119909142", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-61726142", "operatingCashflow": "180964710", "capitalExpenditures": "43048853", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179503537", "cashflowFromInvestment": "-36987222", "stockBasedCompensation": "-1340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119909142", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-542363", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 937782512, "cost_of_revenue": 694046626, "gross_profit": 243735886, "research_and_development": null, "selling_general_admin": 4023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187671570, "depreciation_amortisation": 57657402, "ebitda": 245328972, "interest_expense": 6841339, "interest_income": null, "other_non_operating": null, "pretax_income": 182392476, "tax_provision": 10336984, "effective_tax_rate": null, "net_income": 161087866, "net_income_continuing_ops": 161786000, "net_income_to_common": 161087866, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286692672, "short_term_investments": 3261304, "net_receivables": 275952000, "inventory": 188032984, "other_current_assets": null, "total_current_assets": 876104372, "net_ppe": null, "goodwill": null, "intangible_assets": 1242000, "goodwill_and_intangibles": 1242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1636886593, "total_assets": 2512990966, "short_term_debt": 291908000, "accounts_payable": 222005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653400463, "long_term_debt": 199917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278132122, "total_liabilities": 931532586, "total_debt": 491825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 607672411, "total_equity": 1465356546, "shares_outstanding": 131073895, "operating_cash_flow": 180964710, "stock_based_compensation": -1340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43048853, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36987222, "dividends_paid": 119909142, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179503537, "free_cash_flow": 224013563, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187671570", "ebitda": "245328972", "netIncome": "161087866", "grossProfit": "243735886", "depreciation": "None", "totalRevenue": "937782512", "costOfRevenue": "694046626", "interestIncome": "2496000", "incomeBeforeTax": "182392476", "interestExpense": "6841339", "operatingIncome": "187671570", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10336984", "reportedCurrency": "USD", "netInterestIncome": "-3937000", "nonInterestIncome": "None", "operatingExpenses": "56064316", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694046626", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57657402", "sellingGeneralAndAdministrative": "4023000", "netIncomeFromContinuingOperations": "161786000" }, "balance": { "goodwill": "None", "inventory": "188032984", "commonStock": "1395850", "currentDebt": "None", "investments": "None", "totalAssets": "2512990966", "longTermDebt": "199917000", "shortTermDebt": "291908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1242000", "reportedCurrency": "USD", "retainedEarnings": "607672411", "totalLiabilities": "931532586", "otherCurrentAssets": "123349000", "totalCurrentAssets": "876104372", "currentLongTermDebt": "212432000", "longTermInvestments": "301000", "shortTermInvestments": "3261304", "currentNetReceivables": "275952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1636886593", "currentAccountsPayable": "222005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568497875", "totalShareholderEquity": "1465356546", "capitalLeaseObligations": "157839000", "otherCurrentLiabilities": "133333072", "totalCurrentLiabilities": "653400463", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "278132122", "cashAndShortTermInvestments": "286692672", "commonStockSharesOutstanding": "131073895", "intangibleAssetsExcludingGoodwill": "1242000", "cashAndCashEquivalentsAtCarryingValue": "286692672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171506000", "profitLoss": "None", "dividendPayout": "119909142", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-61726142", "operatingCashflow": "180964710", "capitalExpenditures": "43048853", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179503537", "cashflowFromInvestment": "-36987222", "stockBasedCompensation": "-1340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119909142", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-542363", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54216000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 699231355, "cost_of_revenue": 531005379, "gross_profit": 168225976, "ebit": 126131259, "ebitda": 180291539, "pretax_income": 119985280, "tax_provision": 104866, "net_income": 110721717, "net_income_to_common": 110721717, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297883472, "total_current_assets": 656524394, "total_assets": 2341969027, "short_term_debt": 329773000, "long_term_debt": 213647000, "total_debt": 543420000, "total_liabilities": 828814308, "total_equity": 1398487957, "shares_outstanding": 132199999, "goodwill_and_intangibles": 1439000 }, "cash_flow": { "operating_cash_flow": 77089000, "capital_expenditure": 1788000, "free_cash_flow": 78877000, "dividends_paid": 106127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231811, "ticker_id": 604, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126131259", "ebitda": "180291539", "netIncome": "110721717", "grossProfit": "168225976", "depreciation": "None", "totalRevenue": "699231355", "costOfRevenue": "531005379", "interestIncome": "2957000", "incomeBeforeTax": "119985280", "interestExpense": "8568697", "operatingIncome": "126131259", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104866", "reportedCurrency": "USD", "netInterestIncome": "-5786000", "nonInterestIncome": "None", "operatingExpenses": "42094716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531005379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54160280", "sellingGeneralAndAdministrative": "10801000", "netIncomeFromContinuingOperations": "122319000" }, "balance": { "goodwill": "None", "inventory": "108569147", "commonStock": "1391695", "currentDebt": "None", "investments": "None", "totalAssets": "2341969027", "longTermDebt": "213647000", "shortTermDebt": "329773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1439000", "reportedCurrency": "USD", "retainedEarnings": "560813519", "totalLiabilities": "828814308", "otherCurrentAssets": "-2290606", "totalCurrentAssets": "656524394", "currentLongTermDebt": "197919000", "longTermInvestments": "None", "shortTermInvestments": "3251597", "currentNetReceivables": "246666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685444633", "currentAccountsPayable": "131210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614846097", "totalShareholderEquity": "1398487957", "capitalLeaseObligations": "206949000", "otherCurrentLiabilities": "82319170", "totalCurrentLiabilities": "541107111", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "287707196", "cashAndShortTermInvestments": "297883472", "commonStockSharesOutstanding": "132199999", "intangibleAssetsExcludingGoodwill": "1439000", "cashAndCashEquivalentsAtCarryingValue": "297883472", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122426000", "profitLoss": "None", "dividendPayout": "106127000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-52167000", "operatingCashflow": "77089000", "capitalExpenditures": "1788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140736000", "cashflowFromInvestment": "2642000", "stockBasedCompensation": "1891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699231355, "cost_of_revenue": 531005379, "gross_profit": 168225976, "research_and_development": null, "selling_general_admin": 10801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126131259, "depreciation_amortisation": 54160280, "ebitda": 180291539, "interest_expense": 8568697, "interest_income": null, "other_non_operating": null, "pretax_income": 119985280, "tax_provision": 104866, "effective_tax_rate": null, "net_income": 110721717, "net_income_continuing_ops": 122319000, "net_income_to_common": 110721717, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297883472, "short_term_investments": 3251597, "net_receivables": 246666000, "inventory": 108569147, "other_current_assets": null, "total_current_assets": 656524394, "net_ppe": null, "goodwill": null, "intangible_assets": 1439000, "goodwill_and_intangibles": 1439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1685444633, "total_assets": 2341969027, "short_term_debt": 329773000, "accounts_payable": 131210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541107111, "long_term_debt": 213647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287707196, "total_liabilities": 828814308, "total_debt": 543420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 560813519, "total_equity": 1398487957, "shares_outstanding": 132199999, "operating_cash_flow": 77089000, "stock_based_compensation": 1891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2642000, "dividends_paid": 106127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140736000, "free_cash_flow": 78877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126131259", "ebitda": "180291539", "netIncome": "110721717", "grossProfit": "168225976", "depreciation": "None", "totalRevenue": "699231355", "costOfRevenue": "531005379", "interestIncome": "2957000", "incomeBeforeTax": "119985280", "interestExpense": "8568697", "operatingIncome": "126131259", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104866", "reportedCurrency": "USD", "netInterestIncome": "-5786000", "nonInterestIncome": "None", "operatingExpenses": "42094716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531005379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54160280", "sellingGeneralAndAdministrative": "10801000", "netIncomeFromContinuingOperations": "122319000" }, "balance": { "goodwill": "None", "inventory": "108569147", "commonStock": "1391695", "currentDebt": "None", "investments": "None", "totalAssets": "2341969027", "longTermDebt": "213647000", "shortTermDebt": "329773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1439000", "reportedCurrency": "USD", "retainedEarnings": "560813519", "totalLiabilities": "828814308", "otherCurrentAssets": "-2290606", "totalCurrentAssets": "656524394", "currentLongTermDebt": "197919000", "longTermInvestments": "None", "shortTermInvestments": "3251597", "currentNetReceivables": "246666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685444633", "currentAccountsPayable": "131210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614846097", "totalShareholderEquity": "1398487957", "capitalLeaseObligations": "206949000", "otherCurrentLiabilities": "82319170", "totalCurrentLiabilities": "541107111", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "287707196", "cashAndShortTermInvestments": "297883472", "commonStockSharesOutstanding": "132199999", "intangibleAssetsExcludingGoodwill": "1439000", "cashAndCashEquivalentsAtCarryingValue": "297883472", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122426000", "profitLoss": "None", "dividendPayout": "106127000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-52167000", "operatingCashflow": "77089000", "capitalExpenditures": "1788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140736000", "cashflowFromInvestment": "2642000", "stockBasedCompensation": "1891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55262000", "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": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "income_statement": { "revenue": 457377746, "cost_of_revenue": 355935788, "gross_profit": 101441958, "ebit": 55244370, "ebitda": 108631150, "pretax_income": 77958990, "tax_provision": 14948, "net_income": 78017787, "net_income_to_common": 78017787, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329938190, "total_current_assets": 539939915, "total_assets": 2274108923, "short_term_debt": 199560000, "long_term_debt": 332793000, "total_debt": 532353000, "total_liabilities": 747412244, "total_equity": 1418829931, "shares_outstanding": 133100000, "goodwill_and_intangibles": 1609000 }, "cash_flow": { "operating_cash_flow": 149746000, "capital_expenditure": 68363000, "free_cash_flow": 218109000, "dividends_paid": 125734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 231812, "ticker_id": 604, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:14:25.754882+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55244370", "ebitda": "108631150", "netIncome": "78017787", "grossProfit": "101441958", "depreciation": "None", "totalRevenue": "457377746", "costOfRevenue": "355935788", "interestIncome": "3387000", "incomeBeforeTax": "77958990", "interestExpense": "7672524", "operatingIncome": "55244370", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14948", "reportedCurrency": "USD", "netInterestIncome": "-4312000", "nonInterestIncome": "None", "operatingExpenses": "46197588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355935788", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53386780", "sellingGeneralAndAdministrative": "11029000", "netIncomeFromContinuingOperations": "78213000" }, "balance": { "goodwill": "None", "inventory": "56879019", "commonStock": "1414747", "currentDebt": "None", "investments": "None", "totalAssets": "2274108923", "longTermDebt": "332793000", "shortTermDebt": "199560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1609000", "reportedCurrency": "USD", "retainedEarnings": "563812154", "totalLiabilities": "747412244", "otherCurrentAssets": "None", "totalCurrentAssets": "539939915", "currentLongTermDebt": "78719000", "longTermInvestments": "None", "shortTermInvestments": "3261196", "currentNetReceivables": "147733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734169007", "currentAccountsPayable": "91014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "617776933", "totalShareholderEquity": "1418829931", "capitalLeaseObligations": "208122000", "otherCurrentLiabilities": "35172485", "totalCurrentLiabilities": "327584266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "419827977", "cashAndShortTermInvestments": "329938190", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1609000", "cashAndCashEquivalentsAtCarryingValue": "329938190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78228000", "profitLoss": "None", "dividendPayout": "125734000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "37244000", "operatingCashflow": "149746000", "capitalExpenditures": "68363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240602000", "cashflowFromInvestment": "50512000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457377746, "cost_of_revenue": 355935788, "gross_profit": 101441958, "research_and_development": null, "selling_general_admin": 11029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55244370, "depreciation_amortisation": 53386780, "ebitda": 108631150, "interest_expense": 7672524, "interest_income": null, "other_non_operating": null, "pretax_income": 77958990, "tax_provision": 14948, "effective_tax_rate": null, "net_income": 78017787, "net_income_continuing_ops": 78213000, "net_income_to_common": 78017787, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329938190, "short_term_investments": 3261196, "net_receivables": 147733000, "inventory": 56879019, "other_current_assets": null, "total_current_assets": 539939915, "net_ppe": null, "goodwill": null, "intangible_assets": 1609000, "goodwill_and_intangibles": 1609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1734169007, "total_assets": 2274108923, "short_term_debt": 199560000, "accounts_payable": 91014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327584266, "long_term_debt": 332793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 419827977, "total_liabilities": 747412244, "total_debt": 532353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563812154, "total_equity": 1418829931, "shares_outstanding": 133100000, "operating_cash_flow": 149746000, "stock_based_compensation": 862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50512000, "dividends_paid": 125734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240602000, "free_cash_flow": 218109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55244370", "ebitda": "108631150", "netIncome": "78017787", "grossProfit": "101441958", "depreciation": "None", "totalRevenue": "457377746", "costOfRevenue": "355935788", "interestIncome": "3387000", "incomeBeforeTax": "77958990", "interestExpense": "7672524", "operatingIncome": "55244370", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14948", "reportedCurrency": "USD", "netInterestIncome": "-4312000", "nonInterestIncome": "None", "operatingExpenses": "46197588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355935788", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53386780", "sellingGeneralAndAdministrative": "11029000", "netIncomeFromContinuingOperations": "78213000" }, "balance": { "goodwill": "None", "inventory": "56879019", "commonStock": "1414747", "currentDebt": "None", "investments": "None", "totalAssets": "2274108923", "longTermDebt": "332793000", "shortTermDebt": "199560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1609000", "reportedCurrency": "USD", "retainedEarnings": "563812154", "totalLiabilities": "747412244", "otherCurrentAssets": "None", "totalCurrentAssets": "539939915", "currentLongTermDebt": "78719000", "longTermInvestments": "None", "shortTermInvestments": "3261196", "currentNetReceivables": "147733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734169007", "currentAccountsPayable": "91014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "617776933", "totalShareholderEquity": "1418829931", "capitalLeaseObligations": "208122000", "otherCurrentLiabilities": "35172485", "totalCurrentLiabilities": "327584266", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "419827977", "cashAndShortTermInvestments": "329938190", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1609000", "cashAndCashEquivalentsAtCarryingValue": "329938190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78228000", "profitLoss": "None", "dividendPayout": "125734000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "37244000", "operatingCashflow": "149746000", "capitalExpenditures": "68363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240602000", "cashflowFromInvestment": "50512000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }