{ "ticker": { "uuid": "aeeb5b35-68ab-4c38-a21a-11269d3e5bc1", "symbol": "CMRE", "name": "Costamare Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/aeeb5b35-68ab-4c38-a21a-11269d3e5bc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/aeeb5b35-68ab-4c38-a21a-11269d3e5bc1/" }, "ticker_metadata": { "id": 766, "uuid": "aeeb5b35-68ab-4c38-a21a-11269d3e5bc1", "symbol": "CMRE", "name": "Costamare Inc", "asset_type": "equity", "market_cap": 1908873000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Costamare Inc. owns and leases container ships to shipping companies around the world. The company is headquartered in Monaco.", "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": "aeeb5b35-68ab-4c38-a21a-11269d3e5bc1", "symbol": "CMRE", "name": "Costamare Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/aeeb5b35-68ab-4c38-a21a-11269d3e5bc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/aeeb5b35-68ab-4c38-a21a-11269d3e5bc1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.99, "value": 0.95, "quality": 0.87, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.99, "market_cap": 1928237377.95, "pe_ratio": 5.5916, "earnings_yield": 0.1788, "ebitda_to_ev": 0.2006, "shareholder_yield": 0.0419, "roe": 0.1602, "piotroski_f_score": 7, "momentum_12_1": 0.9934, "volatility_252d": 0.3074 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.045323+00:00", "batch_id": "" }, "size": { "price_close": 15.99, "market_cap": 1928237377.95, "market_cap_usd": 1928237377.95, "enterprise_value": 2839580377.95, "shares_outstanding": 120590205, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.5916, "pb_ratio": 0.8958, "ptbv_ratio": 0.8958, "ps_ratio": 2.2696, "pcf_ratio": 8.8622, "pfcf_ratio": 3.38, "ev_ebitda": 4.9853, "ev_ebit": 6.5365, "ev_sales": 3.3423, "ev_fcf": 4.9775, "earnings_yield": 0.1788, "fcf_yield": 0.2009, "price_to_sales": 2.2696, "price_to_book": 0.8958, "price_to_cashflow": 8.8622, "ebitda_to_ev": 0.2006, "sales_yield": 0.2992 }, "yield": { "dividend_yield": 0.0419, "buyback_yield": 0, "shareholder_yield": 0.0419, "debt_paydown_yield": null, "total_yield": 0.0419 }, "quality": { "gross_margin": 0.5837, "operating_margin": 0.5113, "net_margin": 0.4059, "ebitda_margin": 0.6704, "fcf_margin": 0.6715, "roe": 0.1602, "roa": 0.0879, "roic": 0.1063, "roc_greenblatt": null, "asset_turnover": 0.2165, "cash_conversion": 1.6543, "accruals_ratio": 0.0324, "sbc_to_revenue": 0.0095, "piotroski_f_score": 7, "altman_z_score": 1.709, "earnings_stability_5y": 0.2607, "revenue_stability_5y": 0.5598, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1263, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7901, "net_debt_to_ebitda": 1.6, "debt_to_assets": 0.3807, "interest_coverage": 5.3056, "current_ratio": 1.961, "quick_ratio": 1.9248, "net_debt": 911343000, "local_beta": 0.0005, "volatility_252d": 0.3074, "volatility_60d": 0.7375, "max_drawdown_12m": -0.1304, "risk_adjusted_momentum": 3.2323 }, "growth": { "revenue_growth_1y": -0.5165, "revenue_growth_3y_cagr": -0.0763, "revenue_growth_5y_cagr": 0.1378, "eps_growth_1y": 0.0838, "eps_growth_3y_cagr": -0.1307, "eps_growth_5y_cagr": 1.1023, "fcf_growth_1y": -0.3417, "book_value_growth_1y": -0.1762, "revenue_growth": -0.5165, "earnings_growth": 0.0838 }, "momentum": { "price_return_1m": -0.0925, "price_return_3m": -0.0361, "price_return_6m": 0.0054, "price_return_9m": 0.3562, "price_return_12m": 0.809, "price_return_12m_ex1m": 0.9934, "momentum_6m": 0.0054, "momentum_12m": 0.809, "momentum_12_1": 0.9934, "distance_from_52w_high": -0.0925, "distance_from_52w_low": 0.8051, "relative_strength": 0.7091 }, "raw_ttm": { "revenue_ttm": 849595999, "gross_profit_ttm": 495898999, "ebit_ttm": 434417999, "ebitda_ttm": 569585998, "net_income_ttm": 344846999, "eps_diluted_ttm": 2.8597, "operating_cash_flow_ttm": 217580564, "capital_expenditure_ttm": 352896974, "fcf_ttm": 570477538, "dividends_paid_ttm": 80804704, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81878998, "cash_and_equivalents": 582816000, "total_current_assets": 769101000, "total_current_liabilities": 392206000, "net_ppe": null, "total_assets": 3924958000, "total_debt": 1494159000, "total_equity": 2152515000, "net_working_capital": 48414000, "book_value_per_share": 17.8498, "retained_earnings": 930035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2152508000, "tangible_book_per_share": 17.8498 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 53, "rank_pcf": 37, "rank_ev_ebitda": 12, "rank_ev_ebit": 32, "rank_earnings_yield": 9, "rank_fcf_yield": 16, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 19, "rank_roe": 26, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 35, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 55, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14 }, "composites": { "value_composite": 5, "quality_composite": 13, "momentum_composite": 9, "growth_composite": 69, "yield_composite": 13, "svqf_composite": 5, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 48, "overall_composite": 1, "quality_value_composite": 0.9091, "os_score": 0.99, "value_percentile": 0.95, "quality_percentile": 0.87, "momentum_percentile": 0.91, "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": 9, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 48, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3892, "ticker_id": 766, "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": "2026-06-07T06:52:40.045323+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.99, "market_cap": 1928237377.95, "market_cap_usd": 1928237377.95, "enterprise_value": 2839580377.95, "shares_outstanding": 120590205, "fx_rate_to_usd": null, "pe_ratio": 5.59157361, "pb_ratio": 0.89580671, "ptbv_ratio": 0.89580962, "ps_ratio": 2.26959329, "pcf_ratio": 8.86217658, "pfcf_ratio": 3.38004084, "ev_ebitda": 4.98534091, "ev_ebit": 6.53651641, "ev_sales": 3.34227136, "ev_fcf": 4.97754984, "earnings_yield": 0.17884053, "fcf_yield": 0.20090206, "dividend_yield": 0.04190599, "buyback_yield": 0, "shareholder_yield": 0.04190599, "debt_paydown_yield": null, "total_yield": 0.04190599, "gross_margin": 0.58368801, "operating_margin": 0.51132303, "net_margin": 0.40589527, "ebitda_margin": 0.67041982, "fcf_margin": 0.67146919, "roe": 0.16020655, "roa": 0.08786005, "roic": 0.10634093, "roc_greenblatt": null, "asset_turnover": 0.2164599, "cash_conversion": 1.65429173, "accruals_ratio": 0.03242492, "sbc_to_revenue": 0.00945744, "debt_to_equity": 0.79005164, "net_debt_to_ebitda": 1.60000949, "debt_to_assets": 0.38068153, "interest_coverage": 5.30560961, "current_ratio": 1.96096184, "quick_ratio": 1.92480227, "net_debt": 911343000, "revenue_growth_1y": -0.51650525, "revenue_growth_3y_cagr": -0.0762844, "revenue_growth_5y_cagr": 0.13782961, "eps_growth_1y": 0.08379061, "eps_growth_3y_cagr": -0.1306866, "eps_growth_5y_cagr": 1.10234571, "fcf_growth_1y": -0.34174051, "book_value_growth_1y": -0.17622262, "piotroski_f_score": 7, "altman_z_score": 1.70898808, "earnings_stability_5y": 0.260659, "revenue_stability_5y": 0.55984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09250851, "price_return_3m": -0.03609664, "price_return_6m": 0.00540112, "price_return_9m": 0.35617658, "price_return_12m": 0.80902817, "price_return_12m_ex1m": 0.99343817, "distance_from_52w_high": -0.09250851, "distance_from_52w_low": 0.80508675, "relative_strength": 0.70906459, "local_beta": 0.0005, "volatility_252d": 0.30735, "volatility_60d": 0.737469, "max_drawdown_12m": -0.13039736, "revenue_ttm": 849595999, "gross_profit_ttm": 495898999, "ebit_ttm": 434417999, "ebitda_ttm": 569585998, "net_income_ttm": 344846999, "eps_diluted_ttm": 2.85966011, "operating_cash_flow_ttm": 217580564, "capital_expenditure_ttm": 352896974, "fcf_ttm": 570477538, "dividends_paid_ttm": 80804704, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81878998, "cash_and_equivalents": 582816000, "total_current_assets": 769101000, "total_current_liabilities": 392206000, "net_ppe": null, "total_assets": 3924958000, "total_debt": 1494159000, "total_equity": 2152515000, "net_working_capital": 48414000, "book_value_per_share": 17.84983283, "retained_earnings": 930035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2152508000, "tangible_book_per_share": 17.84977478, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 53, "rank_pcf": 37, "rank_ev_ebitda": 12, "rank_ev_ebit": 32, "rank_earnings_yield": 9, "rank_fcf_yield": 16, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 19, "rank_roe": 26, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 35, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 55, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14, "value_composite": 5, "quality_composite": 13, "momentum_composite": 9, "growth_composite": 69, "yield_composite": 13, "svqf_composite": 5, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 48, "overall_composite": 1, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.99, "os": 0.99, "value": 0.95, "quality": 0.87, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 5.5916, "earnings_yield": 0.1788, "shareholder_yield": 0.0419, "roe": 0.1602, "momentum_12_1": 0.9934, "complete_fields": { "id": 3892, "ticker_id": 766, "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": "2026-06-07T06:52:40.045323+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.99, "market_cap": 1928237377.95, "market_cap_usd": 1928237377.95, "enterprise_value": 2839580377.95, "shares_outstanding": 120590205, "fx_rate_to_usd": null, "pe_ratio": 5.59157361, "pb_ratio": 0.89580671, "ptbv_ratio": 0.89580962, "ps_ratio": 2.26959329, "pcf_ratio": 8.86217658, "pfcf_ratio": 3.38004084, "ev_ebitda": 4.98534091, "ev_ebit": 6.53651641, "ev_sales": 3.34227136, "ev_fcf": 4.97754984, "earnings_yield": 0.17884053, "fcf_yield": 0.20090206, "dividend_yield": 0.04190599, "buyback_yield": 0, "shareholder_yield": 0.04190599, "debt_paydown_yield": null, "total_yield": 0.04190599, "gross_margin": 0.58368801, "operating_margin": 0.51132303, "net_margin": 0.40589527, "ebitda_margin": 0.67041982, "fcf_margin": 0.67146919, "roe": 0.16020655, "roa": 0.08786005, "roic": 0.10634093, "roc_greenblatt": null, "asset_turnover": 0.2164599, "cash_conversion": 1.65429173, "accruals_ratio": 0.03242492, "sbc_to_revenue": 0.00945744, "debt_to_equity": 0.79005164, "net_debt_to_ebitda": 1.60000949, "debt_to_assets": 0.38068153, "interest_coverage": 5.30560961, "current_ratio": 1.96096184, "quick_ratio": 1.92480227, "net_debt": 911343000, "revenue_growth_1y": -0.51650525, "revenue_growth_3y_cagr": -0.0762844, "revenue_growth_5y_cagr": 0.13782961, "eps_growth_1y": 0.08379061, "eps_growth_3y_cagr": -0.1306866, "eps_growth_5y_cagr": 1.10234571, "fcf_growth_1y": -0.34174051, "book_value_growth_1y": -0.17622262, "piotroski_f_score": 7, "altman_z_score": 1.70898808, "earnings_stability_5y": 0.260659, "revenue_stability_5y": 0.55984, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09250851, "price_return_3m": -0.03609664, "price_return_6m": 0.00540112, "price_return_9m": 0.35617658, "price_return_12m": 0.80902817, "price_return_12m_ex1m": 0.99343817, "distance_from_52w_high": -0.09250851, "distance_from_52w_low": 0.80508675, "relative_strength": 0.70906459, "local_beta": 0.0005, "volatility_252d": 0.30735, "volatility_60d": 0.737469, "max_drawdown_12m": -0.13039736, "revenue_ttm": 849595999, "gross_profit_ttm": 495898999, "ebit_ttm": 434417999, "ebitda_ttm": 569585998, "net_income_ttm": 344846999, "eps_diluted_ttm": 2.85966011, "operating_cash_flow_ttm": 217580564, "capital_expenditure_ttm": 352896974, "fcf_ttm": 570477538, "dividends_paid_ttm": 80804704, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81878998, "cash_and_equivalents": 582816000, "total_current_assets": 769101000, "total_current_liabilities": 392206000, "net_ppe": null, "total_assets": 3924958000, "total_debt": 1494159000, "total_equity": 2152515000, "net_working_capital": 48414000, "book_value_per_share": 17.84983283, "retained_earnings": 930035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2152508000, "tangible_book_per_share": 17.84977478, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 17, "rank_ptbv": 14, "rank_ps": 53, "rank_pcf": 37, "rank_ev_ebitda": 12, "rank_ev_ebit": 32, "rank_earnings_yield": 9, "rank_fcf_yield": 16, "rank_dividend_yield": 18, "rank_shareholder_yield": 18, "rank_total_yield": 19, "rank_roe": 26, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 35, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 55, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14, "value_composite": 5, "quality_composite": 13, "momentum_composite": 9, "growth_composite": 69, "yield_composite": 13, "svqf_composite": 5, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 48, "overall_composite": 1, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 877900000, "cost_of_revenue": 375067000, "gross_profit": 502832999, "ebit": 453921000, "ebitda": 603253000, "pretax_income": 396547000, "tax_provision": null, "net_income": 364575000, "net_income_to_common": 364575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527970000, "total_current_assets": 690668000, "total_assets": 3862662000, "short_term_debt": 268130999, "long_term_debt": 1246707000, "total_debt": 1514837999, "total_liabilities": 1703706000, "total_equity": 2086194000, "shares_outstanding": 120198853, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 541252000, "capital_expenditure": 68971000, "free_cash_flow": 610223000, "dividends_paid": 79286999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239571, "ticker_id": 766, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "453921000", "ebitda": "603253000", "netIncome": "364575000", "grossProfit": "502832999", "depreciation": "None", "totalRevenue": "877900000", "costOfRevenue": "375067000", "interestIncome": "19317000", "incomeBeforeTax": "396547000", "interestExpense": "91358999", "operatingIncome": "453921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-81514000", "nonInterestIncome": "None", "operatingExpenses": "48912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149332000", "sellingGeneralAndAdministrative": "48912000", "netIncomeFromContinuingOperations": "396547000" }, "balance": { "goodwill": "None", "inventory": "14121000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3862662000", "longTermDebt": "1246707000", "shortTermDebt": "268130999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "868733000", "totalLiabilities": "1703706000", "otherCurrentAssets": "105066000", "totalCurrentAssets": "690668000", "currentLongTermDebt": "268131000", "longTermInvestments": "320797000", "shortTermInvestments": "19276000", "currentNetReceivables": "24235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3171993999", "currentAccountsPayable": "11267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1514837999", "totalShareholderEquity": "2086194000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76543000", "totalCurrentLiabilities": "398568000", "otherNonCurrentLiabilities": "15225000", "totalNonCurrentLiabilities": "1305138000", "cashAndShortTermInvestments": "527970000", "commonStockSharesOutstanding": "120198853", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392122000", "profitLoss": "None", "dividendPayout": "79286999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-964999", "operatingCashflow": "541252000", "capitalExpenditures": "68971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586008999", "cashflowFromInvestment": "-162902000", "stockBasedCompensation": "6979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79286999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877900000, "cost_of_revenue": 375067000, "gross_profit": 502832999, "research_and_development": null, "selling_general_admin": 48912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 453921000, "depreciation_amortisation": 149332000, "ebitda": 603253000, "interest_expense": 91358999, "interest_income": null, "other_non_operating": null, "pretax_income": 396547000, "tax_provision": null, "effective_tax_rate": null, "net_income": 364575000, "net_income_continuing_ops": 396547000, "net_income_to_common": 364575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527970000, "short_term_investments": 19276000, "net_receivables": 24235000, "inventory": 14121000, "other_current_assets": null, "total_current_assets": 690668000, "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": 3171993999, "total_assets": 3862662000, "short_term_debt": 268130999, "accounts_payable": 11267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398568000, "long_term_debt": 1246707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305138000, "total_liabilities": 1703706000, "total_debt": 1514837999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 868733000, "total_equity": 2086194000, "shares_outstanding": 120198853, "operating_cash_flow": 541252000, "stock_based_compensation": 6979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162902000, "dividends_paid": 79286999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -586008999, "free_cash_flow": 610223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "453921000", "ebitda": "603253000", "netIncome": "364575000", "grossProfit": "502832999", "depreciation": "None", "totalRevenue": "877900000", "costOfRevenue": "375067000", "interestIncome": "19317000", "incomeBeforeTax": "396547000", "interestExpense": "91358999", "operatingIncome": "453921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-81514000", "nonInterestIncome": "None", "operatingExpenses": "48912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149332000", "sellingGeneralAndAdministrative": "48912000", "netIncomeFromContinuingOperations": "396547000" }, "balance": { "goodwill": "None", "inventory": "14121000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3862662000", "longTermDebt": "1246707000", "shortTermDebt": "268130999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "868733000", "totalLiabilities": "1703706000", "otherCurrentAssets": "105066000", "totalCurrentAssets": "690668000", "currentLongTermDebt": "268131000", "longTermInvestments": "320797000", "shortTermInvestments": "19276000", "currentNetReceivables": "24235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3171993999", "currentAccountsPayable": "11267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1514837999", "totalShareholderEquity": "2086194000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76543000", "totalCurrentLiabilities": "398568000", "otherNonCurrentLiabilities": "15225000", "totalNonCurrentLiabilities": "1305138000", "cashAndShortTermInvestments": "527970000", "commonStockSharesOutstanding": "120198853", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392122000", "profitLoss": "None", "dividendPayout": "79286999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-964999", "operatingCashflow": "541252000", "capitalExpenditures": "68971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586008999", "cashflowFromInvestment": "-162902000", "stockBasedCompensation": "6979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79286999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149332000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 2083894000, "cost_of_revenue": 1527233000, "gross_profit": 556661000, "ebit": 456291000, "ebitda": 619872000, "pretax_income": 316334000, "tax_provision": null, "net_income": 319919000, "net_income_to_common": 319919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704633000, "total_current_assets": 1040216000, "total_assets": 5148687000, "short_term_debt": 546914000, "long_term_debt": 1716204000, "total_debt": 2263118000, "total_liabilities": 2580081000, "total_equity": 2513514000, "shares_outstanding": 119299000, "goodwill_and_intangibles": 74000 }, "cash_flow": { "operating_cash_flow": 537716000, "capital_expenditure": 280483000, "free_cash_flow": 818199000, "dividends_paid": 74147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239576, "ticker_id": 766, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456291000", "ebitda": "619872000", "netIncome": "319919000", "grossProfit": "556661000", "depreciation": "None", "totalRevenue": "2083894000", "costOfRevenue": "1527233000", "interestIncome": "33185000", "incomeBeforeTax": "316334000", "interestExpense": "150293000", "operatingIncome": "462261000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123192000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163581000", "sellingGeneralAndAdministrative": "33467000", "netIncomeFromContinuingOperations": "316334000" }, "balance": { "goodwill": "None", "inventory": "57656000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5148687000", "longTermDebt": "1716204000", "shortTermDebt": "546914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74000", "reportedCurrency": "USD", "retainedEarnings": "1279605000", "totalLiabilities": "2580081000", "otherCurrentAssets": "140786000", "totalCurrentAssets": "1040216000", "currentLongTermDebt": "317865000", "longTermInvestments": "228822000", "shortTermInvestments": "61808000", "currentNetReceivables": "75333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108471000", "currentAccountsPayable": "49425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350542000", "totalShareholderEquity": "2513514000", "capitalLeaseObligations": "316473000", "otherCurrentLiabilities": "101408000", "totalCurrentLiabilities": "745560000", "otherNonCurrentLiabilities": "11099000", "totalNonCurrentLiabilities": "1834521000", "cashAndShortTermInvestments": "704633000", "commonStockSharesOutstanding": "119299000", "intangibleAssetsExcludingGoodwill": "74000", "cashAndCashEquivalentsAtCarryingValue": "704633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316334000", "profitLoss": "None", "dividendPayout": "74147000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3610000", "operatingCashflow": "537716000", "capitalExpenditures": "280483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-505477000", "cashflowFromInvestment": "-79507000", "stockBasedCompensation": "8427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2083894000, "cost_of_revenue": 1527233000, "gross_profit": 556661000, "research_and_development": null, "selling_general_admin": 33467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456291000, "depreciation_amortisation": 163581000, "ebitda": 619872000, "interest_expense": 150293000, "interest_income": null, "other_non_operating": null, "pretax_income": 316334000, "tax_provision": null, "effective_tax_rate": null, "net_income": 319919000, "net_income_continuing_ops": 316334000, "net_income_to_common": 319919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704633000, "short_term_investments": 61808000, "net_receivables": 75333000, "inventory": 57656000, "other_current_assets": null, "total_current_assets": 1040216000, "net_ppe": null, "goodwill": null, "intangible_assets": 74000, "goodwill_and_intangibles": 74000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4108471000, "total_assets": 5148687000, "short_term_debt": 546914000, "accounts_payable": 49425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745560000, "long_term_debt": 1716204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834521000, "total_liabilities": 2580081000, "total_debt": 2263118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1279605000, "total_equity": 2513514000, "shares_outstanding": 119299000, "operating_cash_flow": 537716000, "stock_based_compensation": 8427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79507000, "dividends_paid": 74147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -505477000, "free_cash_flow": 818199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "456291000", "ebitda": "619872000", "netIncome": "319919000", "grossProfit": "556661000", "depreciation": "None", "totalRevenue": "2083894000", "costOfRevenue": "1527233000", "interestIncome": "33185000", "incomeBeforeTax": "316334000", "interestExpense": "150293000", "operatingIncome": "462261000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-123192000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163581000", "sellingGeneralAndAdministrative": "33467000", "netIncomeFromContinuingOperations": "316334000" }, "balance": { "goodwill": "None", "inventory": "57656000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5148687000", "longTermDebt": "1716204000", "shortTermDebt": "546914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74000", "reportedCurrency": "USD", "retainedEarnings": "1279605000", "totalLiabilities": "2580081000", "otherCurrentAssets": "140786000", "totalCurrentAssets": "1040216000", "currentLongTermDebt": "317865000", "longTermInvestments": "228822000", "shortTermInvestments": "61808000", "currentNetReceivables": "75333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108471000", "currentAccountsPayable": "49425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350542000", "totalShareholderEquity": "2513514000", "capitalLeaseObligations": "316473000", "otherCurrentLiabilities": "101408000", "totalCurrentLiabilities": "745560000", "otherNonCurrentLiabilities": "11099000", "totalNonCurrentLiabilities": "1834521000", "cashAndShortTermInvestments": "704633000", "commonStockSharesOutstanding": "119299000", "intangibleAssetsExcludingGoodwill": "74000", "cashAndCashEquivalentsAtCarryingValue": "704633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316334000", "profitLoss": "None", "dividendPayout": "74147000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3610000", "operatingCashflow": "537716000", "capitalExpenditures": "280483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-505477000", "cashflowFromInvestment": "-79507000", "stockBasedCompensation": "8427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163581000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 1511406000, "cost_of_revenue": 1074985000, "gross_profit": 436421000, "ebit": 533142000, "ebitda": 699285000, "pretax_income": 381019000, "tax_provision": -5494000, "net_income": 385749000, "net_income_to_common": 385749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 745544000, "total_current_assets": 1117661000, "total_assets": 5287022000, "short_term_debt": 510704000, "long_term_debt": 1999193000, "total_debt": 2509897000, "total_liabilities": 2847633000, "total_equity": 2382531000, "shares_outstanding": 120299172, "goodwill_and_intangibles": 269000 }, "cash_flow": { "operating_cash_flow": 331368000, "capital_expenditure": 282326000, "free_cash_flow": 613694000, "dividends_paid": 71867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239581, "ticker_id": 766, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "533142000", "ebitda": "699285000", "netIncome": "385749000", "grossProfit": "436421000", "depreciation": "None", "totalRevenue": "1511406000", "costOfRevenue": "1074985000", "interestIncome": "30407000", "incomeBeforeTax": "381019000", "interestExpense": "152123000", "operatingIncome": "468008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5494000", "reportedCurrency": "USD", "netInterestIncome": "-115888000", "nonInterestIncome": "None", "operatingExpenses": "-31587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166143000", "sellingGeneralAndAdministrative": "24216000", "netIncomeFromContinuingOperations": "470520000" }, "balance": { "goodwill": "None", "inventory": "61266000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5287022000", "longTermDebt": "1999193000", "shortTermDebt": "510704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "269000", "reportedCurrency": "USD", "retainedEarnings": "1045932000", "totalLiabilities": "2847633000", "otherCurrentAssets": "160364000", "totalCurrentAssets": "1117661000", "currentLongTermDebt": "347027000", "longTermInvestments": "211708000", "shortTermInvestments": "67474000", "currentNetReceivables": "83013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4169361000", "currentAccountsPayable": "46769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2647837000", "totalShareholderEquity": "2382531000", "capitalLeaseObligations": "301617000", "otherCurrentLiabilities": "53120000", "totalCurrentLiabilities": "662770000", "otherNonCurrentLiabilities": "9184000", "totalNonCurrentLiabilities": "2184863000", "cashAndShortTermInvestments": "745544000", "commonStockSharesOutstanding": "120299172", "intangibleAssetsExcludingGoodwill": "269000", "cashAndCashEquivalentsAtCarryingValue": "745544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385749000", "profitLoss": "None", "dividendPayout": "71867000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-32975000", "operatingCashflow": "331368000", "capitalExpenditures": "282326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396815000", "cashflowFromInvestment": "79093000", "stockBasedCompensation": "5850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1511406000, "cost_of_revenue": 1074985000, "gross_profit": 436421000, "research_and_development": null, "selling_general_admin": 24216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 533142000, "depreciation_amortisation": 166143000, "ebitda": 699285000, "interest_expense": 152123000, "interest_income": null, "other_non_operating": null, "pretax_income": 381019000, "tax_provision": -5494000, "effective_tax_rate": null, "net_income": 385749000, "net_income_continuing_ops": 470520000, "net_income_to_common": 385749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 745544000, "short_term_investments": 67474000, "net_receivables": 83013000, "inventory": 61266000, "other_current_assets": null, "total_current_assets": 1117661000, "net_ppe": null, "goodwill": null, "intangible_assets": 269000, "goodwill_and_intangibles": 269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4169361000, "total_assets": 5287022000, "short_term_debt": 510704000, "accounts_payable": 46769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662770000, "long_term_debt": 1999193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2184863000, "total_liabilities": 2847633000, "total_debt": 2509897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1045932000, "total_equity": 2382531000, "shares_outstanding": 120299172, "operating_cash_flow": 331368000, "stock_based_compensation": 5850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 79093000, "dividends_paid": 71867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396815000, "free_cash_flow": 613694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "533142000", "ebitda": "699285000", "netIncome": "385749000", "grossProfit": "436421000", "depreciation": "None", "totalRevenue": "1511406000", "costOfRevenue": "1074985000", "interestIncome": "30407000", "incomeBeforeTax": "381019000", "interestExpense": "152123000", "operatingIncome": "468008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5494000", "reportedCurrency": "USD", "netInterestIncome": "-115888000", "nonInterestIncome": "None", "operatingExpenses": "-31587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166143000", "sellingGeneralAndAdministrative": "24216000", "netIncomeFromContinuingOperations": "470520000" }, "balance": { "goodwill": "None", "inventory": "61266000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5287022000", "longTermDebt": "1999193000", "shortTermDebt": "510704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "269000", "reportedCurrency": "USD", "retainedEarnings": "1045932000", "totalLiabilities": "2847633000", "otherCurrentAssets": "160364000", "totalCurrentAssets": "1117661000", "currentLongTermDebt": "347027000", "longTermInvestments": "211708000", "shortTermInvestments": "67474000", "currentNetReceivables": "83013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4169361000", "currentAccountsPayable": "46769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2647837000", "totalShareholderEquity": "2382531000", "capitalLeaseObligations": "301617000", "otherCurrentLiabilities": "53120000", "totalCurrentLiabilities": "662770000", "otherNonCurrentLiabilities": "9184000", "totalNonCurrentLiabilities": "2184863000", "cashAndShortTermInvestments": "745544000", "commonStockSharesOutstanding": "120299172", "intangibleAssetsExcludingGoodwill": "269000", "cashAndCashEquivalentsAtCarryingValue": "745544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385749000", "profitLoss": "None", "dividendPayout": "71867000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-32975000", "operatingCashflow": "331368000", "capitalExpenditures": "282326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396815000", "cashflowFromInvestment": "79093000", "stockBasedCompensation": "5850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166143000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 1113859000, "cost_of_revenue": 513202000, "gross_profit": 600657000, "ebit": 661897000, "ebitda": 828093000, "pretax_income": 554692000, "tax_provision": -166196000, "net_income": 554955000, "net_income_to_common": 554955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718049000, "total_current_assets": 1014622000, "total_assets": 4896229000, "short_term_debt": 320114000, "long_term_debt": 2264507000, "total_debt": 2584621000, "total_liabilities": 2735792000, "total_equity": 2156950000, "shares_outstanding": 122964358, "goodwill_and_intangibles": 468000 }, "cash_flow": { "operating_cash_flow": 581593000, "capital_expenditure": 61895000, "free_cash_flow": 643488000, "dividends_paid": 119548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239586, "ticker_id": 766, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "661897000", "ebitda": "828093000", "netIncome": "554955000", "grossProfit": "600657000", "depreciation": "None", "totalRevenue": "1113859000", "costOfRevenue": "513202000", "interestIncome": "5956000", "incomeBeforeTax": "554692000", "interestExpense": "107205000", "operatingIncome": "662246000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-166196000", "reportedCurrency": "USD", "netInterestIncome": "-116277000", "nonInterestIncome": "None", "operatingExpenses": "-61589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166196000", "sellingGeneralAndAdministrative": "19529000", "netIncomeFromContinuingOperations": "554692000" }, "balance": { "goodwill": "None", "inventory": "28039000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "4896229000", "longTermDebt": "2264507000", "shortTermDebt": "320114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "468000", "reportedCurrency": "USD", "retainedEarnings": "746658000", "totalLiabilities": "2735792000", "otherCurrentAssets": "101444000", "totalCurrentAssets": "1014622000", "currentLongTermDebt": "320114000", "longTermInvestments": "20971000", "shortTermInvestments": "120014000", "currentNetReceivables": "47076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3881607000", "currentAccountsPayable": "18155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3666861000", "shortLongTermDebtTotal": "2584621000", "totalShareholderEquity": "2156950000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "59594000", "totalCurrentLiabilities": "423090000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312702000", "cashAndShortTermInvestments": "718049000", "commonStockSharesOutstanding": "122964358", "intangibleAssetsExcludingGoodwill": "468000", "cashAndCashEquivalentsAtCarryingValue": "718049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554692000", "profitLoss": "None", "dividendPayout": "119548000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6674000", "operatingCashflow": "581593000", "capitalExpenditures": "61895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166051000", "cashflowFromInvestment": "42488000", "stockBasedCompensation": "7089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1113859000, "cost_of_revenue": 513202000, "gross_profit": 600657000, "research_and_development": null, "selling_general_admin": 19529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 661897000, "depreciation_amortisation": 166196000, "ebitda": 828093000, "interest_expense": 107205000, "interest_income": null, "other_non_operating": null, "pretax_income": 554692000, "tax_provision": -166196000, "effective_tax_rate": null, "net_income": 554955000, "net_income_continuing_ops": 554692000, "net_income_to_common": 554955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 718049000, "short_term_investments": 120014000, "net_receivables": 47076000, "inventory": 28039000, "other_current_assets": null, "total_current_assets": 1014622000, "net_ppe": null, "goodwill": null, "intangible_assets": 468000, "goodwill_and_intangibles": 468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3881607000, "total_assets": 4896229000, "short_term_debt": 320114000, "accounts_payable": 18155000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423090000, "long_term_debt": 2264507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312702000, "total_liabilities": 2735792000, "total_debt": 2584621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746658000, "total_equity": 2156950000, "shares_outstanding": 122964358, "operating_cash_flow": 581593000, "stock_based_compensation": 7089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42488000, "dividends_paid": 119548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166051000, "free_cash_flow": 643488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "661897000", "ebitda": "828093000", "netIncome": "554955000", "grossProfit": "600657000", "depreciation": "None", "totalRevenue": "1113859000", "costOfRevenue": "513202000", "interestIncome": "5956000", "incomeBeforeTax": "554692000", "interestExpense": "107205000", "operatingIncome": "662246000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-166196000", "reportedCurrency": "USD", "netInterestIncome": "-116277000", "nonInterestIncome": "None", "operatingExpenses": "-61589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166196000", "sellingGeneralAndAdministrative": "19529000", "netIncomeFromContinuingOperations": "554692000" }, "balance": { "goodwill": "None", "inventory": "28039000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "4896229000", "longTermDebt": "2264507000", "shortTermDebt": "320114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "468000", "reportedCurrency": "USD", "retainedEarnings": "746658000", "totalLiabilities": "2735792000", "otherCurrentAssets": "101444000", "totalCurrentAssets": "1014622000", "currentLongTermDebt": "320114000", "longTermInvestments": "20971000", "shortTermInvestments": "120014000", "currentNetReceivables": "47076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3881607000", "currentAccountsPayable": "18155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3666861000", "shortLongTermDebtTotal": "2584621000", "totalShareholderEquity": "2156950000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "59594000", "totalCurrentLiabilities": "423090000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2312702000", "cashAndShortTermInvestments": "718049000", "commonStockSharesOutstanding": "122964358", "intangibleAssetsExcludingGoodwill": "468000", "cashAndCashEquivalentsAtCarryingValue": "718049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554692000", "profitLoss": "None", "dividendPayout": "119548000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6674000", "operatingCashflow": "581593000", "capitalExpenditures": "61895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166051000", "cashflowFromInvestment": "42488000", "stockBasedCompensation": "7089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166196000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 793639000, "cost_of_revenue": 351772000, "gross_profit": 441867000, "ebit": 506917000, "ebitda": 643451000, "pretax_income": 435121000, "tax_provision": -33004000, "net_income": 435121000, "net_income_to_common": 435121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276002000, "total_current_assets": 426124000, "total_assets": 4407041000, "short_term_debt": 289041000, "long_term_debt": 2169718000, "total_debt": 2458759000, "total_liabilities": 2681142000, "total_equity": 1725899000, "shares_outstanding": 123070730, "goodwill_and_intangibles": 667000 }, "cash_flow": { "operating_cash_flow": 466494000, "capital_expenditure": 992093000, "free_cash_flow": 1458587000, "dividends_paid": 71263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239591, "ticker_id": 766, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "506917000", "ebitda": "643451000", "netIncome": "435121000", "grossProfit": "441867000", "depreciation": "None", "totalRevenue": "793639000", "costOfRevenue": "351772000", "interestIncome": "1587000", "incomeBeforeTax": "435121000", "interestExpense": "71796000", "operatingIncome": "441350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-33004000", "reportedCurrency": "USD", "netInterestIncome": "-84460000", "nonInterestIncome": "None", "operatingExpenses": "517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136534000", "sellingGeneralAndAdministrative": "16819000", "netIncomeFromContinuingOperations": "435121000" }, "balance": { "goodwill": "None", "inventory": "21365000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "4407041000", "longTermDebt": "2169718000", "shortTermDebt": "289041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "667000", "reportedCurrency": "USD", "retainedEarnings": "341482000", "totalLiabilities": "2681142000", "otherCurrentAssets": "96448000", "totalCurrentAssets": "426124000", "currentLongTermDebt": "272365000", "longTermInvestments": "19872000", "shortTermInvestments": "0", "currentNetReceivables": "32309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3980917000", "currentAccountsPayable": "18865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3841495000", "shortLongTermDebtTotal": "2558448000", "totalShareholderEquity": "1725899000", "capitalLeaseObligations": "116365000", "otherCurrentLiabilities": "38291000", "totalCurrentLiabilities": "370027000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2311115000", "cashAndShortTermInvestments": "276002000", "commonStockSharesOutstanding": "123070730", "intangibleAssetsExcludingGoodwill": "667000", "cashAndCashEquivalentsAtCarryingValue": "276002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "435121000", "profitLoss": "None", "dividendPayout": "71263000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9917000", "operatingCashflow": "466494000", "capitalExpenditures": "992093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "482594000", "cashflowFromInvestment": "-787456000", "stockBasedCompensation": "7414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 793639000, "cost_of_revenue": 351772000, "gross_profit": 441867000, "research_and_development": null, "selling_general_admin": 16819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 506917000, "depreciation_amortisation": 136534000, "ebitda": 643451000, "interest_expense": 71796000, "interest_income": null, "other_non_operating": null, "pretax_income": 435121000, "tax_provision": -33004000, "effective_tax_rate": null, "net_income": 435121000, "net_income_continuing_ops": 435121000, "net_income_to_common": 435121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276002000, "short_term_investments": 0, "net_receivables": 32309000, "inventory": 21365000, "other_current_assets": null, "total_current_assets": 426124000, "net_ppe": null, "goodwill": null, "intangible_assets": 667000, "goodwill_and_intangibles": 667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3980917000, "total_assets": 4407041000, "short_term_debt": 289041000, "accounts_payable": 18865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370027000, "long_term_debt": 2169718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2311115000, "total_liabilities": 2681142000, "total_debt": 2458759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 341482000, "total_equity": 1725899000, "shares_outstanding": 123070730, "operating_cash_flow": 466494000, "stock_based_compensation": 7414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 992093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -787456000, "dividends_paid": 71263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 482594000, "free_cash_flow": 1458587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "506917000", "ebitda": "643451000", "netIncome": "435121000", "grossProfit": "441867000", "depreciation": "None", "totalRevenue": "793639000", "costOfRevenue": "351772000", "interestIncome": "1587000", "incomeBeforeTax": "435121000", "interestExpense": "71796000", "operatingIncome": "441350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-33004000", "reportedCurrency": "USD", "netInterestIncome": "-84460000", "nonInterestIncome": "None", "operatingExpenses": "517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136534000", "sellingGeneralAndAdministrative": "16819000", "netIncomeFromContinuingOperations": "435121000" }, "balance": { "goodwill": "None", "inventory": "21365000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "4407041000", "longTermDebt": "2169718000", "shortTermDebt": "289041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "667000", "reportedCurrency": "USD", "retainedEarnings": "341482000", "totalLiabilities": "2681142000", "otherCurrentAssets": "96448000", "totalCurrentAssets": "426124000", "currentLongTermDebt": "272365000", "longTermInvestments": "19872000", "shortTermInvestments": "0", "currentNetReceivables": "32309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3980917000", "currentAccountsPayable": "18865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3841495000", "shortLongTermDebtTotal": "2558448000", "totalShareholderEquity": "1725899000", "capitalLeaseObligations": "116365000", "otherCurrentLiabilities": "38291000", "totalCurrentLiabilities": "370027000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2311115000", "cashAndShortTermInvestments": "276002000", "commonStockSharesOutstanding": "123070730", "intangibleAssetsExcludingGoodwill": "667000", "cashAndCashEquivalentsAtCarryingValue": "276002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "435121000", "profitLoss": "None", "dividendPayout": "71263000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9917000", "operatingCashflow": "466494000", "capitalExpenditures": "992093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "482594000", "cashflowFromInvestment": "-787456000", "stockBasedCompensation": "7414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136534000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 460319000, "cost_of_revenue": 248698000, "gross_profit": 211621000, "ebit": 72129000, "ebitda": 181021000, "pretax_income": 8877000, "tax_provision": 80628000, "net_income": 8877000, "net_income_to_common": 8877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148920000, "total_current_assets": 192050000, "total_assets": 3010516000, "short_term_debt": 163632000, "long_term_debt": 1305076000, "total_debt": 1468708000, "total_liabilities": 1661696000, "total_equity": 1348820000, "shares_outstanding": 120696130, "goodwill_and_intangibles": 839000 }, "cash_flow": { "operating_cash_flow": 274284000, "capital_expenditure": 101917000, "free_cash_flow": 376201000, "dividends_paid": 65470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239596, "ticker_id": 766, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72129000", "ebitda": "181021000", "netIncome": "8877000", "grossProfit": "211621000", "depreciation": "None", "totalRevenue": "460319000", "costOfRevenue": "248698000", "interestIncome": "1827000", "incomeBeforeTax": "8877000", "interestExpense": "67379000", "operatingIncome": "60328000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "80628000", "reportedCurrency": "USD", "netInterestIncome": "-66875000", "nonInterestIncome": "None", "operatingExpenses": "151293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108892000", "sellingGeneralAndAdministrative": "11015000", "netIncomeFromContinuingOperations": "8877000" }, "balance": { "goodwill": "None", "inventory": "10455000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3010516000", "longTermDebt": "1305076000", "shortTermDebt": "163632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "839000", "reportedCurrency": "USD", "retainedEarnings": "-9721000", "totalLiabilities": "1661696000", "otherCurrentAssets": "21729000", "totalCurrentAssets": "192050000", "currentLongTermDebt": "147137000", "longTermInvestments": "78227000", "shortTermInvestments": "None", "currentNetReceivables": "10946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2818466000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649608000", "shortLongTermDebtTotal": "1585074000", "totalShareholderEquity": "1348820000", "capitalLeaseObligations": "132861000", "otherCurrentLiabilities": "23867000", "totalCurrentLiabilities": "206974000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1454722000", "cashAndShortTermInvestments": "148920000", "commonStockSharesOutstanding": "120696130", "intangibleAssetsExcludingGoodwill": "839000", "cashAndCashEquivalentsAtCarryingValue": "148920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8877000", "profitLoss": "None", "dividendPayout": "65470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "91000", "operatingCashflow": "274284000", "capitalExpenditures": "101917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241862000", "cashflowFromInvestment": "-36397000", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460319000, "cost_of_revenue": 248698000, "gross_profit": 211621000, "research_and_development": null, "selling_general_admin": 11015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72129000, "depreciation_amortisation": 108892000, "ebitda": 181021000, "interest_expense": 67379000, "interest_income": null, "other_non_operating": null, "pretax_income": 8877000, "tax_provision": 80628000, "effective_tax_rate": null, "net_income": 8877000, "net_income_continuing_ops": 8877000, "net_income_to_common": 8877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148920000, "short_term_investments": null, "net_receivables": 10946000, "inventory": 10455000, "other_current_assets": null, "total_current_assets": 192050000, "net_ppe": null, "goodwill": null, "intangible_assets": 839000, "goodwill_and_intangibles": 839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2818466000, "total_assets": 3010516000, "short_term_debt": 163632000, "accounts_payable": 7582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206974000, "long_term_debt": 1305076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1454722000, "total_liabilities": 1661696000, "total_debt": 1468708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9721000, "total_equity": 1348820000, "shares_outstanding": 120696130, "operating_cash_flow": 274284000, "stock_based_compensation": 3655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36397000, "dividends_paid": 65470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241862000, "free_cash_flow": 376201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72129000", "ebitda": "181021000", "netIncome": "8877000", "grossProfit": "211621000", "depreciation": "None", "totalRevenue": "460319000", "costOfRevenue": "248698000", "interestIncome": "1827000", "incomeBeforeTax": "8877000", "interestExpense": "67379000", "operatingIncome": "60328000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "80628000", "reportedCurrency": "USD", "netInterestIncome": "-66875000", "nonInterestIncome": "None", "operatingExpenses": "151293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108892000", "sellingGeneralAndAdministrative": "11015000", "netIncomeFromContinuingOperations": "8877000" }, "balance": { "goodwill": "None", "inventory": "10455000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3010516000", "longTermDebt": "1305076000", "shortTermDebt": "163632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "839000", "reportedCurrency": "USD", "retainedEarnings": "-9721000", "totalLiabilities": "1661696000", "otherCurrentAssets": "21729000", "totalCurrentAssets": "192050000", "currentLongTermDebt": "147137000", "longTermInvestments": "78227000", "shortTermInvestments": "None", "currentNetReceivables": "10946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2818466000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649608000", "shortLongTermDebtTotal": "1585074000", "totalShareholderEquity": "1348820000", "capitalLeaseObligations": "132861000", "otherCurrentLiabilities": "23867000", "totalCurrentLiabilities": "206974000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1454722000", "cashAndShortTermInvestments": "148920000", "commonStockSharesOutstanding": "120696130", "intangibleAssetsExcludingGoodwill": "839000", "cashAndCashEquivalentsAtCarryingValue": "148920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8877000", "profitLoss": "None", "dividendPayout": "65470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "91000", "operatingCashflow": "274284000", "capitalExpenditures": "101917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241862000", "cashflowFromInvestment": "-36397000", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108892000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 478109000, "cost_of_revenue": 249084000, "gross_profit": 229025000, "ebit": 184829000, "ebitda": 298482000, "pretax_income": 98999000, "tax_provision": -12493000, "net_income": 98999000, "net_income_to_common": 98999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155840000, "total_current_assets": 197244000, "total_assets": 3011958000, "short_term_debt": 227555000, "long_term_debt": 1206405000, "total_debt": 1433960000, "total_liabilities": 1601230000, "total_equity": 1410728000, "shares_outstanding": 115747452, "goodwill_and_intangibles": 2060000 }, "cash_flow": { "operating_cash_flow": 250394000, "capital_expenditure": 61975000, "free_cash_flow": 312369000, "dividends_paid": 58655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239601, "ticker_id": 766, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184829000", "ebitda": "298482000", "netIncome": "98999000", "grossProfit": "229025000", "depreciation": "None", "totalRevenue": "478109000", "costOfRevenue": "249084000", "interestIncome": "3349000", "incomeBeforeTax": "98999000", "interestExpense": "90892000", "operatingIncome": "173123000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-12493000", "reportedCurrency": "USD", "netInterestIncome": "-87543000", "nonInterestIncome": "None", "operatingExpenses": "55902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113653000", "sellingGeneralAndAdministrative": "9430000", "netIncomeFromContinuingOperations": "98999000" }, "balance": { "goodwill": "1030000", "inventory": "10546000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3011958000", "longTermDebt": "1206405000", "shortTermDebt": "227555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1030000", "reportedCurrency": "USD", "retainedEarnings": "60578000", "totalLiabilities": "1601230000", "otherCurrentAssets": "14086000", "totalCurrentAssets": "197244000", "currentLongTermDebt": "210745000", "longTermInvestments": "111681000", "shortTermInvestments": "None", "currentNetReceivables": "16772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814714000", "currentAccountsPayable": "6215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2620259000", "shortLongTermDebtTotal": "1553885000", "totalShareholderEquity": "1410728000", "capitalLeaseObligations": "136735000", "otherCurrentLiabilities": "22377000", "totalCurrentLiabilities": "266534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1334696000", "cashAndShortTermInvestments": "155840000", "commonStockSharesOutstanding": "115747452", "intangibleAssetsExcludingGoodwill": "1030000", "cashAndCashEquivalentsAtCarryingValue": "155840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98999000", "profitLoss": "None", "dividendPayout": "58655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "474000", "operatingCashflow": "250394000", "capitalExpenditures": "61975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212107000", "cashflowFromInvestment": "-8858000", "stockBasedCompensation": "3879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478109000, "cost_of_revenue": 249084000, "gross_profit": 229025000, "research_and_development": null, "selling_general_admin": 9430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184829000, "depreciation_amortisation": 113653000, "ebitda": 298482000, "interest_expense": 90892000, "interest_income": null, "other_non_operating": null, "pretax_income": 98999000, "tax_provision": -12493000, "effective_tax_rate": null, "net_income": 98999000, "net_income_continuing_ops": 98999000, "net_income_to_common": 98999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155840000, "short_term_investments": null, "net_receivables": 16772000, "inventory": 10546000, "other_current_assets": null, "total_current_assets": 197244000, "net_ppe": null, "goodwill": 1030000, "intangible_assets": 1030000, "goodwill_and_intangibles": 2060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2814714000, "total_assets": 3011958000, "short_term_debt": 227555000, "accounts_payable": 6215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266534000, "long_term_debt": 1206405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1334696000, "total_liabilities": 1601230000, "total_debt": 1433960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60578000, "total_equity": 1410728000, "shares_outstanding": 115747452, "operating_cash_flow": 250394000, "stock_based_compensation": 3879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8858000, "dividends_paid": 58655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212107000, "free_cash_flow": 312369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184829000", "ebitda": "298482000", "netIncome": "98999000", "grossProfit": "229025000", "depreciation": "None", "totalRevenue": "478109000", "costOfRevenue": "249084000", "interestIncome": "3349000", "incomeBeforeTax": "98999000", "interestExpense": "90892000", "operatingIncome": "173123000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-12493000", "reportedCurrency": "USD", "netInterestIncome": "-87543000", "nonInterestIncome": "None", "operatingExpenses": "55902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113653000", "sellingGeneralAndAdministrative": "9430000", "netIncomeFromContinuingOperations": "98999000" }, "balance": { "goodwill": "1030000", "inventory": "10546000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3011958000", "longTermDebt": "1206405000", "shortTermDebt": "227555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1030000", "reportedCurrency": "USD", "retainedEarnings": "60578000", "totalLiabilities": "1601230000", "otherCurrentAssets": "14086000", "totalCurrentAssets": "197244000", "currentLongTermDebt": "210745000", "longTermInvestments": "111681000", "shortTermInvestments": "None", "currentNetReceivables": "16772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814714000", "currentAccountsPayable": "6215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2620259000", "shortLongTermDebtTotal": "1553885000", "totalShareholderEquity": "1410728000", "capitalLeaseObligations": "136735000", "otherCurrentLiabilities": "22377000", "totalCurrentLiabilities": "266534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1334696000", "cashAndShortTermInvestments": "155840000", "commonStockSharesOutstanding": "115747452", "intangibleAssetsExcludingGoodwill": "1030000", "cashAndCashEquivalentsAtCarryingValue": "155840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98999000", "profitLoss": "None", "dividendPayout": "58655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "474000", "operatingCashflow": "250394000", "capitalExpenditures": "61975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212107000", "cashflowFromInvestment": "-8858000", "stockBasedCompensation": "3879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113653000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 380397000, "cost_of_revenue": 231320000, "gross_profit": 149077000, "ebit": 119180000, "ebitda": 222731000, "pretax_income": 67239000, "tax_provision": 10688000, "net_income": 67239000, "net_income_to_common": 67239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113714000, "total_current_assets": 170768000, "total_assets": 3050811000, "short_term_debt": 183461000, "long_term_debt": 1159244000, "total_debt": 1342705000, "total_liabilities": 1693687000, "total_equity": 1357124000, "shares_outstanding": 110395134, "goodwill_and_intangibles": 2444000 }, "cash_flow": { "operating_cash_flow": 140800, "capital_expenditure": 142993000, "free_cash_flow": 143133800, "dividends_paid": 49143000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239606, "ticker_id": 766, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119180000", "ebitda": "222731000", "netIncome": "67239000", "grossProfit": "149077000", "depreciation": "None", "totalRevenue": "380397000", "costOfRevenue": "231320000", "interestIncome": "3454000", "incomeBeforeTax": "67239000", "interestExpense": "63992000", "operatingIncome": "117158000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10688000", "reportedCurrency": "USD", "netInterestIncome": "-60464000", "nonInterestIncome": "None", "operatingExpenses": "28696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103551000", "sellingGeneralAndAdministrative": "9163000", "netIncomeFromContinuingOperations": "67239000" }, "balance": { "goodwill": "1222000", "inventory": "11020000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3050811000", "longTermDebt": "1159244000", "shortTermDebt": "183461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1222000", "reportedCurrency": "USD", "retainedEarnings": "38734000", "totalLiabilities": "1693687000", "otherCurrentAssets": "29252000", "totalCurrentAssets": "170768000", "currentLongTermDebt": "149162000", "longTermInvestments": "131082000", "shortTermInvestments": "3514000", "currentNetReceivables": "16782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2880043000", "currentAccountsPayable": "8586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2608687000", "shortLongTermDebtTotal": "1647738000", "totalShareholderEquity": "1357124000", "capitalLeaseObligations": "339332000", "otherCurrentLiabilities": "20190000", "totalCurrentLiabilities": "224669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1469018000", "cashAndShortTermInvestments": "113714000", "commonStockSharesOutstanding": "110395134", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "113714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67239000", "profitLoss": "None", "dividendPayout": "49143000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-134000", "operatingCashflow": "140800", "capitalExpenditures": "142993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80533000", "cashflowFromInvestment": "-112600", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49143000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "441452500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380397000, "cost_of_revenue": 231320000, "gross_profit": 149077000, "research_and_development": null, "selling_general_admin": 9163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119180000, "depreciation_amortisation": 103551000, "ebitda": 222731000, "interest_expense": 63992000, "interest_income": null, "other_non_operating": null, "pretax_income": 67239000, "tax_provision": 10688000, "effective_tax_rate": null, "net_income": 67239000, "net_income_continuing_ops": 67239000, "net_income_to_common": 67239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113714000, "short_term_investments": 3514000, "net_receivables": 16782000, "inventory": 11020000, "other_current_assets": null, "total_current_assets": 170768000, "net_ppe": null, "goodwill": 1222000, "intangible_assets": 1222000, "goodwill_and_intangibles": 2444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2880043000, "total_assets": 3050811000, "short_term_debt": 183461000, "accounts_payable": 8586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224669000, "long_term_debt": 1159244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469018000, "total_liabilities": 1693687000, "total_debt": 1342705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38734000, "total_equity": 1357124000, "shares_outstanding": 110395134, "operating_cash_flow": 140800, "stock_based_compensation": 3755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112600, "dividends_paid": 49143000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80533000, "free_cash_flow": 143133800, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119180000", "ebitda": "222731000", "netIncome": "67239000", "grossProfit": "149077000", "depreciation": "None", "totalRevenue": "380397000", "costOfRevenue": "231320000", "interestIncome": "3454000", "incomeBeforeTax": "67239000", "interestExpense": "63992000", "operatingIncome": "117158000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10688000", "reportedCurrency": "USD", "netInterestIncome": "-60464000", "nonInterestIncome": "None", "operatingExpenses": "28696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103551000", "sellingGeneralAndAdministrative": "9163000", "netIncomeFromContinuingOperations": "67239000" }, "balance": { "goodwill": "1222000", "inventory": "11020000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3050811000", "longTermDebt": "1159244000", "shortTermDebt": "183461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1222000", "reportedCurrency": "USD", "retainedEarnings": "38734000", "totalLiabilities": "1693687000", "otherCurrentAssets": "29252000", "totalCurrentAssets": "170768000", "currentLongTermDebt": "149162000", "longTermInvestments": "131082000", "shortTermInvestments": "3514000", "currentNetReceivables": "16782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2880043000", "currentAccountsPayable": "8586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2608687000", "shortLongTermDebtTotal": "1647738000", "totalShareholderEquity": "1357124000", "capitalLeaseObligations": "339332000", "otherCurrentLiabilities": "20190000", "totalCurrentLiabilities": "224669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1469018000", "cashAndShortTermInvestments": "113714000", "commonStockSharesOutstanding": "110395134", "intangibleAssetsExcludingGoodwill": "1222000", "cashAndCashEquivalentsAtCarryingValue": "113714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67239000", "profitLoss": "None", "dividendPayout": "49143000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-134000", "operatingCashflow": "140800", "capitalExpenditures": "142993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80533000", "cashflowFromInvestment": "-112600", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49143000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "441452500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96288000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 201557999, "cost_of_revenue": 98429999, "gross_profit": 103127999, "ebit": 88125999, "ebitda": 126438998, "pretax_income": 81898999, "tax_provision": null, "net_income": 80399999, "net_income_to_common": 80399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582816000, "total_current_assets": 769101000, "total_assets": 3924958000, "short_term_debt": 254335000, "long_term_debt": 1239824000, "total_debt": 1494159000, "total_liabilities": 1700598000, "total_equity": 2152515000, "shares_outstanding": 120590205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112403000, "capital_expenditure": 86909000, "free_cash_flow": 199312000, "dividends_paid": 21469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239569, "ticker_id": 766, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88125999", "ebitda": "126438998", "netIncome": "80399999", "grossProfit": "103127999", "depreciation": "None", "totalRevenue": "201557999", "costOfRevenue": "98429999", "interestIncome": "3831000", "incomeBeforeTax": "81898999", "interestExpense": "18951999", "operatingIncome": "88125999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15121000", "nonInterestIncome": "None", "operatingExpenses": "15001999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98429999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38312999", "sellingGeneralAndAdministrative": "7668000", "netIncomeFromContinuingOperations": "81899000" }, "balance": { "goodwill": "None", "inventory": "14182000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3924958000", "longTermDebt": "1239824000", "shortTermDebt": "254335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "930035000", "totalLiabilities": "1700598000", "otherCurrentAssets": "123026000", "totalCurrentAssets": "769101000", "currentLongTermDebt": "254335000", "longTermInvestments": "318215000", "shortTermInvestments": "19441000", "currentNetReceivables": "29636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155857000", "currentAccountsPayable": "14272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1494159000", "totalShareholderEquity": "2152515000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78089000", "totalCurrentLiabilities": "392206000", "otherNonCurrentLiabilities": "27178000", "totalNonCurrentLiabilities": "1308391999", "cashAndShortTermInvestments": "582816000", "commonStockSharesOutstanding": "120590205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "582816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81899000", "profitLoss": "None", "dividendPayout": "21469000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-61000", "operatingCashflow": "112403000", "capitalExpenditures": "86909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43084000", "cashflowFromInvestment": "-14614000", "stockBasedCompensation": "2528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201557999, "cost_of_revenue": 98429999, "gross_profit": 103127999, "research_and_development": null, "selling_general_admin": 7668000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88125999, "depreciation_amortisation": 38312999, "ebitda": 126438998, "interest_expense": 18951999, "interest_income": null, "other_non_operating": null, "pretax_income": 81898999, "tax_provision": null, "effective_tax_rate": null, "net_income": 80399999, "net_income_continuing_ops": 81899000, "net_income_to_common": 80399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582816000, "short_term_investments": 19441000, "net_receivables": 29636000, "inventory": 14182000, "other_current_assets": null, "total_current_assets": 769101000, "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": 3155857000, "total_assets": 3924958000, "short_term_debt": 254335000, "accounts_payable": 14272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392206000, "long_term_debt": 1239824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308391999, "total_liabilities": 1700598000, "total_debt": 1494159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 930035000, "total_equity": 2152515000, "shares_outstanding": 120590205, "operating_cash_flow": 112403000, "stock_based_compensation": 2528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14614000, "dividends_paid": 21469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43084000, "free_cash_flow": 199312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88125999", "ebitda": "126438998", "netIncome": "80399999", "grossProfit": "103127999", "depreciation": "None", "totalRevenue": "201557999", "costOfRevenue": "98429999", "interestIncome": "3831000", "incomeBeforeTax": "81898999", "interestExpense": "18951999", "operatingIncome": "88125999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15121000", "nonInterestIncome": "None", "operatingExpenses": "15001999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98429999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38312999", "sellingGeneralAndAdministrative": "7668000", "netIncomeFromContinuingOperations": "81899000" }, "balance": { "goodwill": "None", "inventory": "14182000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3924958000", "longTermDebt": "1239824000", "shortTermDebt": "254335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "930035000", "totalLiabilities": "1700598000", "otherCurrentAssets": "123026000", "totalCurrentAssets": "769101000", "currentLongTermDebt": "254335000", "longTermInvestments": "318215000", "shortTermInvestments": "19441000", "currentNetReceivables": "29636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155857000", "currentAccountsPayable": "14272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1494159000", "totalShareholderEquity": "2152515000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78089000", "totalCurrentLiabilities": "392206000", "otherNonCurrentLiabilities": "27178000", "totalNonCurrentLiabilities": "1308391999", "cashAndShortTermInvestments": "582816000", "commonStockSharesOutstanding": "120590205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "582816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81899000", "profitLoss": "None", "dividendPayout": "21469000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-61000", "operatingCashflow": "112403000", "capitalExpenditures": "86909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43084000", "cashflowFromInvestment": "-14614000", "stockBasedCompensation": "2528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32840000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 211972000, "cost_of_revenue": 97909000, "gross_profit": 114063000, "ebit": 100701000, "ebitda": 139391000, "pretax_income": 79150000, "tax_provision": null, "net_income": 77844000, "net_income_to_common": 77844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527970000, "total_current_assets": 690668000, "total_assets": 3862662000, "short_term_debt": 268130999, "long_term_debt": 1246707000, "total_debt": 1514837999, "total_liabilities": 1703706000, "total_equity": 2086194000, "shares_outstanding": 120198853, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112344564, "capital_expenditure": 18516974, "free_cash_flow": 130861538, "dividends_paid": 19588704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239570, "ticker_id": 766, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100701000", "ebitda": "139391000", "netIncome": "77844000", "grossProfit": "114063000", "depreciation": "None", "totalRevenue": "211972000", "costOfRevenue": "97909000", "interestIncome": "3797000", "incomeBeforeTax": "79150000", "interestExpense": "17637999", "operatingIncome": "100701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22666000", "nonInterestIncome": "None", "operatingExpenses": "13362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38690000", "sellingGeneralAndAdministrative": "13362000", "netIncomeFromContinuingOperations": "79150000" }, "balance": { "goodwill": "None", "inventory": "14121000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3862662000", "longTermDebt": "1246707000", "shortTermDebt": "268130999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "868733000", "totalLiabilities": "1703706000", "otherCurrentAssets": "105066000", "totalCurrentAssets": "690668000", "currentLongTermDebt": "268131000", "longTermInvestments": "320797000", "shortTermInvestments": "19276000", "currentNetReceivables": "24235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3171993999", "currentAccountsPayable": "11267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1514837999", "totalShareholderEquity": "2086194000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76543000", "totalCurrentLiabilities": "398568000", "otherNonCurrentLiabilities": "15225000", "totalNonCurrentLiabilities": "1305138000", "cashAndShortTermInvestments": "527970000", "commonStockSharesOutstanding": "120198853", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77843999", "profitLoss": "None", "dividendPayout": "19588704", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "617823", "operatingCashflow": "112344564", "capitalExpenditures": "18516974", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83040553", "cashflowFromInvestment": "-25494659", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19588704", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38689999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211972000, "cost_of_revenue": 97909000, "gross_profit": 114063000, "research_and_development": null, "selling_general_admin": 13362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100701000, "depreciation_amortisation": 38690000, "ebitda": 139391000, "interest_expense": 17637999, "interest_income": null, "other_non_operating": null, "pretax_income": 79150000, "tax_provision": null, "effective_tax_rate": null, "net_income": 77844000, "net_income_continuing_ops": 79150000, "net_income_to_common": 77844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527970000, "short_term_investments": 19276000, "net_receivables": 24235000, "inventory": 14121000, "other_current_assets": null, "total_current_assets": 690668000, "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": 3171993999, "total_assets": 3862662000, "short_term_debt": 268130999, "accounts_payable": 11267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398568000, "long_term_debt": 1246707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305138000, "total_liabilities": 1703706000, "total_debt": 1514837999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 868733000, "total_equity": 2086194000, "shares_outstanding": 120198853, "operating_cash_flow": 112344564, "stock_based_compensation": 2362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18516974, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25494659, "dividends_paid": 19588704, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83040553, "free_cash_flow": 130861538, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100701000", "ebitda": "139391000", "netIncome": "77844000", "grossProfit": "114063000", "depreciation": "None", "totalRevenue": "211972000", "costOfRevenue": "97909000", "interestIncome": "3797000", "incomeBeforeTax": "79150000", "interestExpense": "17637999", "operatingIncome": "100701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22666000", "nonInterestIncome": "None", "operatingExpenses": "13362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38690000", "sellingGeneralAndAdministrative": "13362000", "netIncomeFromContinuingOperations": "79150000" }, "balance": { "goodwill": "None", "inventory": "14121000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3862662000", "longTermDebt": "1246707000", "shortTermDebt": "268130999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "868733000", "totalLiabilities": "1703706000", "otherCurrentAssets": "105066000", "totalCurrentAssets": "690668000", "currentLongTermDebt": "268131000", "longTermInvestments": "320797000", "shortTermInvestments": "19276000", "currentNetReceivables": "24235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3171993999", "currentAccountsPayable": "11267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1514837999", "totalShareholderEquity": "2086194000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76543000", "totalCurrentLiabilities": "398568000", "otherNonCurrentLiabilities": "15225000", "totalNonCurrentLiabilities": "1305138000", "cashAndShortTermInvestments": "527970000", "commonStockSharesOutstanding": "120198853", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77843999", "profitLoss": "None", "dividendPayout": "19588704", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "617823", "operatingCashflow": "112344564", "capitalExpenditures": "18516974", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83040553", "cashflowFromInvestment": "-25494659", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19588704", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38689999", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 225168000, "cost_of_revenue": 63143000, "gross_profit": 162025000, "ebit": 117213000, "ebitda": 138645000, "pretax_income": 99351000, "tax_provision": null, "net_income": 97909000, "net_income_to_common": 97909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525256000, "total_current_assets": 663827000, "total_assets": 3860967000, "short_term_debt": 272074000, "long_term_debt": 1310196000, "total_debt": 1582270000, "total_liabilities": 1762988000, "total_equity": 2025829000, "shares_outstanding": 120276106, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 135621000, "capital_expenditure": 104683000, "free_cash_flow": 240304000, "dividends_paid": 19720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239572, "ticker_id": 766, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117213000", "ebitda": "138645000", "netIncome": "97909000", "grossProfit": "162025000", "depreciation": "None", "totalRevenue": "225168000", "costOfRevenue": "63143000", "interestIncome": "3741000", "incomeBeforeTax": "99351000", "interestExpense": "23033000", "operatingIncome": "117770000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17862000", "nonInterestIncome": "None", "operatingExpenses": "44255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21432000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "99351000" }, "balance": { "goodwill": "None", "inventory": "14698000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3860967000", "longTermDebt": "1310196000", "shortTermDebt": "272074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "809968000", "totalLiabilities": "1762988000", "otherCurrentAssets": "97266000", "totalCurrentAssets": "663827000", "currentLongTermDebt": "272074000", "longTermInvestments": "330809000", "shortTermInvestments": "53412000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3197140000", "currentAccountsPayable": "8326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1582270000", "totalShareholderEquity": "2025829000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "69988000", "totalCurrentLiabilities": "394565000", "otherNonCurrentLiabilities": "14196000", "totalNonCurrentLiabilities": "1368423000", "cashAndShortTermInvestments": "525256000", "commonStockSharesOutstanding": "120276106", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99351000", "profitLoss": "None", "dividendPayout": "19720000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "135621000", "capitalExpenditures": "104683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27140000", "cashflowFromInvestment": "-44499000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225168000, "cost_of_revenue": 63143000, "gross_profit": 162025000, "research_and_development": null, "selling_general_admin": 11297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117213000, "depreciation_amortisation": 21432000, "ebitda": 138645000, "interest_expense": 23033000, "interest_income": null, "other_non_operating": null, "pretax_income": 99351000, "tax_provision": null, "effective_tax_rate": null, "net_income": 97909000, "net_income_continuing_ops": 99351000, "net_income_to_common": 97909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525256000, "short_term_investments": 53412000, "net_receivables": 26607000, "inventory": 14698000, "other_current_assets": null, "total_current_assets": 663827000, "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": 3197140000, "total_assets": 3860967000, "short_term_debt": 272074000, "accounts_payable": 8326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394565000, "long_term_debt": 1310196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1368423000, "total_liabilities": 1762988000, "total_debt": 1582270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 809968000, "total_equity": 2025829000, "shares_outstanding": 120276106, "operating_cash_flow": 135621000, "stock_based_compensation": 1782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44499000, "dividends_paid": 19720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27140000, "free_cash_flow": 240304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117213000", "ebitda": "138645000", "netIncome": "97909000", "grossProfit": "162025000", "depreciation": "None", "totalRevenue": "225168000", "costOfRevenue": "63143000", "interestIncome": "3741000", "incomeBeforeTax": "99351000", "interestExpense": "23033000", "operatingIncome": "117770000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17862000", "nonInterestIncome": "None", "operatingExpenses": "44255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21432000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "99351000" }, "balance": { "goodwill": "None", "inventory": "14698000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3860967000", "longTermDebt": "1310196000", "shortTermDebt": "272074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "809968000", "totalLiabilities": "1762988000", "otherCurrentAssets": "97266000", "totalCurrentAssets": "663827000", "currentLongTermDebt": "272074000", "longTermInvestments": "330809000", "shortTermInvestments": "53412000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3197140000", "currentAccountsPayable": "8326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1582270000", "totalShareholderEquity": "2025829000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "69988000", "totalCurrentLiabilities": "394565000", "otherNonCurrentLiabilities": "14196000", "totalNonCurrentLiabilities": "1368423000", "cashAndShortTermInvestments": "525256000", "commonStockSharesOutstanding": "120276106", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99351000", "profitLoss": "None", "dividendPayout": "19720000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "135621000", "capitalExpenditures": "104683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27140000", "cashflowFromInvestment": "-44499000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32669000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 210898000, "cost_of_revenue": 94215000, "gross_profit": 116683000, "ebit": 128378000, "ebitda": 165111000, "pretax_income": 106122000, "tax_provision": null, "net_income": 88694000, "net_income_to_common": 88694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442703000, "total_current_assets": 618925000, "total_assets": 3739101000, "short_term_debt": 282229000, "long_term_debt": 1306520000, "total_debt": 1588749000, "total_liabilities": 1719981000, "total_equity": 1948048000, "shares_outstanding": 120118000, "goodwill_and_intangibles": 7000 }, "cash_flow": { "operating_cash_flow": -142788000, "capital_expenditure": 142788000, "free_cash_flow": 0, "dividends_paid": 20027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239573, "ticker_id": 766, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128378000", "ebitda": "165111000", "netIncome": "88694000", "grossProfit": "116683000", "depreciation": "None", "totalRevenue": "210898000", "costOfRevenue": "94215000", "interestIncome": "5478000", "incomeBeforeTax": "106122000", "interestExpense": "22256000", "operatingIncome": "105149000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16778000", "nonInterestIncome": "None", "operatingExpenses": "11534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36733000", "sellingGeneralAndAdministrative": "11534000", "netIncomeFromContinuingOperations": "106122000" }, "balance": { "goodwill": "None", "inventory": "14132000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3739101000", "longTermDebt": "1306520000", "shortTermDebt": "282229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7000", "reportedCurrency": "USD", "retainedEarnings": "731120000", "totalLiabilities": "1719981000", "otherCurrentAssets": "65246000", "totalCurrentAssets": "618925000", "currentLongTermDebt": "282229000", "longTermInvestments": "313328000", "shortTermInvestments": "67967000", "currentNetReceivables": "28877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3120176000", "currentAccountsPayable": "10609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588749000", "totalShareholderEquity": "1948048000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50787000", "totalCurrentLiabilities": "369179000", "otherNonCurrentLiabilities": "32107000", "totalNonCurrentLiabilities": "1350802000", "cashAndShortTermInvestments": "442703000", "commonStockSharesOutstanding": "120118000", "intangibleAssetsExcludingGoodwill": "7000", "cashAndCashEquivalentsAtCarryingValue": "442703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105160000", "profitLoss": "None", "dividendPayout": "20027000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2572000", "operatingCashflow": "-142788000", "capitalExpenditures": "142788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54038000", "cashflowFromInvestment": "-1593000", "stockBasedCompensation": "1363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210898000, "cost_of_revenue": 94215000, "gross_profit": 116683000, "research_and_development": null, "selling_general_admin": 11534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128378000, "depreciation_amortisation": 36733000, "ebitda": 165111000, "interest_expense": 22256000, "interest_income": null, "other_non_operating": null, "pretax_income": 106122000, "tax_provision": null, "effective_tax_rate": null, "net_income": 88694000, "net_income_continuing_ops": 106122000, "net_income_to_common": 88694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442703000, "short_term_investments": 67967000, "net_receivables": 28877000, "inventory": 14132000, "other_current_assets": null, "total_current_assets": 618925000, "net_ppe": null, "goodwill": null, "intangible_assets": 7000, "goodwill_and_intangibles": 7000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3120176000, "total_assets": 3739101000, "short_term_debt": 282229000, "accounts_payable": 10609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369179000, "long_term_debt": 1306520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1350802000, "total_liabilities": 1719981000, "total_debt": 1588749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 731120000, "total_equity": 1948048000, "shares_outstanding": 120118000, "operating_cash_flow": -142788000, "stock_based_compensation": 1363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1593000, "dividends_paid": 20027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54038000, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128378000", "ebitda": "165111000", "netIncome": "88694000", "grossProfit": "116683000", "depreciation": "None", "totalRevenue": "210898000", "costOfRevenue": "94215000", "interestIncome": "5478000", "incomeBeforeTax": "106122000", "interestExpense": "22256000", "operatingIncome": "105149000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16778000", "nonInterestIncome": "None", "operatingExpenses": "11534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36733000", "sellingGeneralAndAdministrative": "11534000", "netIncomeFromContinuingOperations": "106122000" }, "balance": { "goodwill": "None", "inventory": "14132000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "3739101000", "longTermDebt": "1306520000", "shortTermDebt": "282229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7000", "reportedCurrency": "USD", "retainedEarnings": "731120000", "totalLiabilities": "1719981000", "otherCurrentAssets": "65246000", "totalCurrentAssets": "618925000", "currentLongTermDebt": "282229000", "longTermInvestments": "313328000", "shortTermInvestments": "67967000", "currentNetReceivables": "28877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3120176000", "currentAccountsPayable": "10609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588749000", "totalShareholderEquity": "1948048000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50787000", "totalCurrentLiabilities": "369179000", "otherNonCurrentLiabilities": "32107000", "totalNonCurrentLiabilities": "1350802000", "cashAndShortTermInvestments": "442703000", "commonStockSharesOutstanding": "120118000", "intangibleAssetsExcludingGoodwill": "7000", "cashAndCashEquivalentsAtCarryingValue": "442703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105160000", "profitLoss": "None", "dividendPayout": "20027000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2572000", "operatingCashflow": "-142788000", "capitalExpenditures": "142788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54038000", "cashflowFromInvestment": "-1593000", "stockBasedCompensation": "1363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36733000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 446226000, "cost_of_revenue": 311158000, "gross_profit": 135068000, "ebit": 107670000, "ebitda": 129275000, "pretax_income": 100843000, "tax_provision": null, "net_income": 100128000, "net_income_to_common": 100128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 767830000, "total_current_assets": 1122436000, "total_assets": 5127810000, "short_term_debt": 550157000, "long_term_debt": 1666517000, "total_debt": 2216674000, "total_liabilities": 2483319000, "total_equity": 2589819000, "shares_outstanding": 119960000, "goodwill_and_intangibles": 31000 }, "cash_flow": { "operating_cash_flow": 143082000, "capital_expenditure": 5806000, "free_cash_flow": 148888000, "dividends_paid": 20027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239574, "ticker_id": 766, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "129275000", "netIncome": "100128000", "grossProfit": "135068000", "depreciation": "None", "totalRevenue": "446226000", "costOfRevenue": "311158000", "interestIncome": "6481000", "incomeBeforeTax": "100843000", "interestExpense": "28432000", "operatingIncome": "107670000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-21951000", "nonInterestIncome": "None", "operatingExpenses": "27398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8802000", "netIncomeFromContinuingOperations": "100843000" }, "balance": { "goodwill": "None", "inventory": "56060000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5127810000", "longTermDebt": "1666517000", "shortTermDebt": "550157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31000", "reportedCurrency": "USD", "retainedEarnings": "1360708000", "totalLiabilities": "2483319000", "otherCurrentAssets": "177488000", "totalCurrentAssets": "1122436000", "currentLongTermDebt": "335056000", "longTermInvestments": "221934000", "shortTermInvestments": "50972000", "currentNetReceivables": "70086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4005374000", "currentAccountsPayable": "42653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2278006000", "totalShareholderEquity": "2589819000", "capitalLeaseObligations": "276433000", "otherCurrentLiabilities": "87135000", "totalCurrentLiabilities": "724871000", "otherNonCurrentLiabilities": "17405000", "totalNonCurrentLiabilities": "1758448000", "cashAndShortTermInvestments": "767830000", "commonStockSharesOutstanding": "119960000", "intangibleAssetsExcludingGoodwill": "31000", "cashAndCashEquivalentsAtCarryingValue": "767830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100843000", "profitLoss": "None", "dividendPayout": "20027000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1596000", "operatingCashflow": "143082000", "capitalExpenditures": "5806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54443000", "cashflowFromInvestment": "1481000", "stockBasedCompensation": "1472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446226000, "cost_of_revenue": 311158000, "gross_profit": 135068000, "research_and_development": null, "selling_general_admin": 8802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107670000, "depreciation_amortisation": null, "ebitda": 129275000, "interest_expense": 28432000, "interest_income": null, "other_non_operating": null, "pretax_income": 100843000, "tax_provision": null, "effective_tax_rate": null, "net_income": 100128000, "net_income_continuing_ops": 100843000, "net_income_to_common": 100128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 767830000, "short_term_investments": 50972000, "net_receivables": 70086000, "inventory": 56060000, "other_current_assets": null, "total_current_assets": 1122436000, "net_ppe": null, "goodwill": null, "intangible_assets": 31000, "goodwill_and_intangibles": 31000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4005374000, "total_assets": 5127810000, "short_term_debt": 550157000, "accounts_payable": 42653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724871000, "long_term_debt": 1666517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758448000, "total_liabilities": 2483319000, "total_debt": 2216674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1360708000, "total_equity": 2589819000, "shares_outstanding": 119960000, "operating_cash_flow": 143082000, "stock_based_compensation": 1472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1481000, "dividends_paid": 20027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54443000, "free_cash_flow": 148888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "129275000", "netIncome": "100128000", "grossProfit": "135068000", "depreciation": "None", "totalRevenue": "446226000", "costOfRevenue": "311158000", "interestIncome": "6481000", "incomeBeforeTax": "100843000", "interestExpense": "28432000", "operatingIncome": "107670000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-21951000", "nonInterestIncome": "None", "operatingExpenses": "27398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "8802000", "netIncomeFromContinuingOperations": "100843000" }, "balance": { "goodwill": "None", "inventory": "56060000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5127810000", "longTermDebt": "1666517000", "shortTermDebt": "550157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31000", "reportedCurrency": "USD", "retainedEarnings": "1360708000", "totalLiabilities": "2483319000", "otherCurrentAssets": "177488000", "totalCurrentAssets": "1122436000", "currentLongTermDebt": "335056000", "longTermInvestments": "221934000", "shortTermInvestments": "50972000", "currentNetReceivables": "70086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4005374000", "currentAccountsPayable": "42653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2278006000", "totalShareholderEquity": "2589819000", "capitalLeaseObligations": "276433000", "otherCurrentLiabilities": "87135000", "totalCurrentLiabilities": "724871000", "otherNonCurrentLiabilities": "17405000", "totalNonCurrentLiabilities": "1758448000", "cashAndShortTermInvestments": "767830000", "commonStockSharesOutstanding": "119960000", "intangibleAssetsExcludingGoodwill": "31000", "cashAndCashEquivalentsAtCarryingValue": "767830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100843000", "profitLoss": "None", "dividendPayout": "20027000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1596000", "operatingCashflow": "143082000", "capitalExpenditures": "5806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54443000", "cashflowFromInvestment": "1481000", "stockBasedCompensation": "1472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41676000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 548403000, "cost_of_revenue": 392929000, "gross_profit": 155474000, "ebit": 63725000, "ebitda": 105160000, "pretax_income": 31916000, "tax_provision": null, "net_income": 34972000, "net_income_to_common": 34972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704633000, "total_current_assets": 1040216000, "total_assets": 5148687000, "short_term_debt": 546914000, "long_term_debt": 1716204000, "total_debt": 2263118000, "total_liabilities": 2580081000, "total_equity": 2513514000, "shares_outstanding": 119805639, "goodwill_and_intangibles": 74000 }, "cash_flow": { "operating_cash_flow": 128935000, "capital_expenditure": 104819000, "free_cash_flow": 233754000, "dividends_paid": 19672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239575, "ticker_id": 766, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63725000", "ebitda": "105160000", "netIncome": "34972000", "grossProfit": "155474000", "depreciation": "None", "totalRevenue": "548403000", "costOfRevenue": "392929000", "interestIncome": "6989000", "incomeBeforeTax": "31916000", "interestExpense": "31809000", "operatingIncome": "127237000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30193000", "nonInterestIncome": "None", "operatingExpenses": "28237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41435000", "sellingGeneralAndAdministrative": "8261000", "netIncomeFromContinuingOperations": "31916000" }, "balance": { "goodwill": "None", "inventory": "57656000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5148687000", "longTermDebt": "1716204000", "shortTermDebt": "546914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74000", "reportedCurrency": "USD", "retainedEarnings": "1279605000", "totalLiabilities": "2580081000", "otherCurrentAssets": "140786000", "totalCurrentAssets": "1040216000", "currentLongTermDebt": "317865000", "longTermInvestments": "228822000", "shortTermInvestments": "61808000", "currentNetReceivables": "75333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108471000", "currentAccountsPayable": "49425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350542000", "totalShareholderEquity": "2513514000", "capitalLeaseObligations": "316473000", "otherCurrentLiabilities": "101408000", "totalCurrentLiabilities": "745560000", "otherNonCurrentLiabilities": "11099000", "totalNonCurrentLiabilities": "1834521000", "cashAndShortTermInvestments": "704633000", "commonStockSharesOutstanding": "119805639", "intangibleAssetsExcludingGoodwill": "74000", "cashAndCashEquivalentsAtCarryingValue": "704633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31916000", "profitLoss": "None", "dividendPayout": "19672000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3832000", "operatingCashflow": "128935000", "capitalExpenditures": "104819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156959000", "cashflowFromInvestment": "-70662000", "stockBasedCompensation": "1919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548403000, "cost_of_revenue": 392929000, "gross_profit": 155474000, "research_and_development": null, "selling_general_admin": 8261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63725000, "depreciation_amortisation": 41435000, "ebitda": 105160000, "interest_expense": 31809000, "interest_income": null, "other_non_operating": null, "pretax_income": 31916000, "tax_provision": null, "effective_tax_rate": null, "net_income": 34972000, "net_income_continuing_ops": 31916000, "net_income_to_common": 34972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704633000, "short_term_investments": 61808000, "net_receivables": 75333000, "inventory": 57656000, "other_current_assets": null, "total_current_assets": 1040216000, "net_ppe": null, "goodwill": null, "intangible_assets": 74000, "goodwill_and_intangibles": 74000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4108471000, "total_assets": 5148687000, "short_term_debt": 546914000, "accounts_payable": 49425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745560000, "long_term_debt": 1716204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834521000, "total_liabilities": 2580081000, "total_debt": 2263118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1279605000, "total_equity": 2513514000, "shares_outstanding": 119805639, "operating_cash_flow": 128935000, "stock_based_compensation": 1919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70662000, "dividends_paid": 19672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156959000, "free_cash_flow": 233754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63725000", "ebitda": "105160000", "netIncome": "34972000", "grossProfit": "155474000", "depreciation": "None", "totalRevenue": "548403000", "costOfRevenue": "392929000", "interestIncome": "6989000", "incomeBeforeTax": "31916000", "interestExpense": "31809000", "operatingIncome": "127237000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30193000", "nonInterestIncome": "None", "operatingExpenses": "28237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41435000", "sellingGeneralAndAdministrative": "8261000", "netIncomeFromContinuingOperations": "31916000" }, "balance": { "goodwill": "None", "inventory": "57656000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5148687000", "longTermDebt": "1716204000", "shortTermDebt": "546914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74000", "reportedCurrency": "USD", "retainedEarnings": "1279605000", "totalLiabilities": "2580081000", "otherCurrentAssets": "140786000", "totalCurrentAssets": "1040216000", "currentLongTermDebt": "317865000", "longTermInvestments": "228822000", "shortTermInvestments": "61808000", "currentNetReceivables": "75333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108471000", "currentAccountsPayable": "49425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350542000", "totalShareholderEquity": "2513514000", "capitalLeaseObligations": "316473000", "otherCurrentLiabilities": "101408000", "totalCurrentLiabilities": "745560000", "otherNonCurrentLiabilities": "11099000", "totalNonCurrentLiabilities": "1834521000", "cashAndShortTermInvestments": "704633000", "commonStockSharesOutstanding": "119805639", "intangibleAssetsExcludingGoodwill": "74000", "cashAndCashEquivalentsAtCarryingValue": "704633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31916000", "profitLoss": "None", "dividendPayout": "19672000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3832000", "operatingCashflow": "128935000", "capitalExpenditures": "104819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156959000", "cashflowFromInvestment": "-70662000", "stockBasedCompensation": "1919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41435000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 544641000, "cost_of_revenue": 420452000, "gross_profit": 124189000, "ebit": 114317000, "ebitda": 155563000, "pretax_income": 78871000, "tax_provision": -1880000, "net_income": 80751000, "net_income_to_common": 80751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 798751000, "total_current_assets": 1160713000, "total_assets": 5244376000, "short_term_debt": 522249000, "long_term_debt": 1857325000, "total_debt": 2379574000, "total_liabilities": 2698871000, "total_equity": 2490546000, "shares_outstanding": 119491093, "goodwill_and_intangibles": 122000 }, "cash_flow": { "operating_cash_flow": 123741000, "capital_expenditure": 58817000, "free_cash_flow": 182558000, "dividends_paid": 18818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239577, "ticker_id": 766, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114317000", "ebitda": "155563000", "netIncome": "80751000", "grossProfit": "124189000", "depreciation": "None", "totalRevenue": "544641000", "costOfRevenue": "420452000", "interestIncome": "8629000", "incomeBeforeTax": "78871000", "interestExpense": "35446000", "operatingIncome": "104001000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1880000", "reportedCurrency": "USD", "netInterestIncome": "-24282000", "nonInterestIncome": "None", "operatingExpenses": "20188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41246000", "sellingGeneralAndAdministrative": "10114000", "netIncomeFromContinuingOperations": "78871000" }, "balance": { "goodwill": "None", "inventory": "61488000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5244376000", "longTermDebt": "1857325000", "shortTermDebt": "522249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "122000", "reportedCurrency": "USD", "retainedEarnings": "1263640000", "totalLiabilities": "2698871000", "otherCurrentAssets": "138877000", "totalCurrentAssets": "1160713000", "currentLongTermDebt": "317386000", "longTermInvestments": "225609000", "shortTermInvestments": "67441000", "currentNetReceivables": "94156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083663000", "currentAccountsPayable": "65892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2478439000", "totalShareholderEquity": "2490546000", "capitalLeaseObligations": "303728000", "otherCurrentLiabilities": "64685000", "totalCurrentLiabilities": "704605000", "otherNonCurrentLiabilities": "17537000", "totalNonCurrentLiabilities": "1994266000", "cashAndShortTermInvestments": "798751000", "commonStockSharesOutstanding": "119491093", "intangibleAssetsExcludingGoodwill": "122000", "cashAndCashEquivalentsAtCarryingValue": "798751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "18818000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7269000", "operatingCashflow": "123741000", "capitalExpenditures": "58817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229710000", "cashflowFromInvestment": "9110000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544641000, "cost_of_revenue": 420452000, "gross_profit": 124189000, "research_and_development": null, "selling_general_admin": 10114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114317000, "depreciation_amortisation": 41246000, "ebitda": 155563000, "interest_expense": 35446000, "interest_income": null, "other_non_operating": null, "pretax_income": 78871000, "tax_provision": -1880000, "effective_tax_rate": null, "net_income": 80751000, "net_income_continuing_ops": 78871000, "net_income_to_common": 80751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 798751000, "short_term_investments": 67441000, "net_receivables": 94156000, "inventory": 61488000, "other_current_assets": null, "total_current_assets": 1160713000, "net_ppe": null, "goodwill": null, "intangible_assets": 122000, "goodwill_and_intangibles": 122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4083663000, "total_assets": 5244376000, "short_term_debt": 522249000, "accounts_payable": 65892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704605000, "long_term_debt": 1857325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1994266000, "total_liabilities": 2698871000, "total_debt": 2379574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1263640000, "total_equity": 2490546000, "shares_outstanding": 119491093, "operating_cash_flow": 123741000, "stock_based_compensation": 2352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9110000, "dividends_paid": 18818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229710000, "free_cash_flow": 182558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114317000", "ebitda": "155563000", "netIncome": "80751000", "grossProfit": "124189000", "depreciation": "None", "totalRevenue": "544641000", "costOfRevenue": "420452000", "interestIncome": "8629000", "incomeBeforeTax": "78871000", "interestExpense": "35446000", "operatingIncome": "104001000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1880000", "reportedCurrency": "USD", "netInterestIncome": "-24282000", "nonInterestIncome": "None", "operatingExpenses": "20188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41246000", "sellingGeneralAndAdministrative": "10114000", "netIncomeFromContinuingOperations": "78871000" }, "balance": { "goodwill": "None", "inventory": "61488000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5244376000", "longTermDebt": "1857325000", "shortTermDebt": "522249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "122000", "reportedCurrency": "USD", "retainedEarnings": "1263640000", "totalLiabilities": "2698871000", "otherCurrentAssets": "138877000", "totalCurrentAssets": "1160713000", "currentLongTermDebt": "317386000", "longTermInvestments": "225609000", "shortTermInvestments": "67441000", "currentNetReceivables": "94156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083663000", "currentAccountsPayable": "65892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2478439000", "totalShareholderEquity": "2490546000", "capitalLeaseObligations": "303728000", "otherCurrentLiabilities": "64685000", "totalCurrentLiabilities": "704605000", "otherNonCurrentLiabilities": "17537000", "totalNonCurrentLiabilities": "1994266000", "cashAndShortTermInvestments": "798751000", "commonStockSharesOutstanding": "119491093", "intangibleAssetsExcludingGoodwill": "122000", "cashAndCashEquivalentsAtCarryingValue": "798751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "18818000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7269000", "operatingCashflow": "123741000", "capitalExpenditures": "58817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229710000", "cashflowFromInvestment": "9110000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41246000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 217928000, "cost_of_revenue": 85838000, "gross_profit": 132090000, "ebit": 126737000, "ebitda": 149132000, "pretax_income": 98491000, "tax_provision": 540002, "net_income": 102335000, "net_income_to_common": 102335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 894915000, "total_current_assets": 1280744000, "total_assets": 5355629000, "short_term_debt": 515755000, "long_term_debt": 1925154000, "total_debt": 2440909000, "total_liabilities": 2852239000, "total_equity": 2445685000, "shares_outstanding": 119176547, "goodwill_and_intangibles": 171000 }, "cash_flow": { "operating_cash_flow": 150722687, "capital_expenditure": 150722687, "free_cash_flow": 301445374, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239578, "ticker_id": 766, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126737000", "ebitda": "149132000", "netIncome": "102335000", "grossProfit": "132090000", "depreciation": "None", "totalRevenue": "217928000", "costOfRevenue": "85838000", "interestIncome": "9254000", "incomeBeforeTax": "98491000", "interestExpense": "28246000", "operatingIncome": "118037000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "540002", "reportedCurrency": "USD", "netInterestIncome": "-24782000", "nonInterestIncome": "None", "operatingExpenses": "14053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22395000", "sellingGeneralAndAdministrative": "6538000", "netIncomeFromContinuingOperations": "102875000" }, "balance": { "goodwill": "None", "inventory": "54219000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5355629000", "longTermDebt": "1925154000", "shortTermDebt": "515755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171000", "reportedCurrency": "USD", "retainedEarnings": "1201857000", "totalLiabilities": "2852239000", "otherCurrentAssets": "142026000", "totalCurrentAssets": "1280744000", "currentLongTermDebt": "338729000", "longTermInvestments": "231673000", "shortTermInvestments": "76780000", "currentNetReceivables": "112804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4074885000", "currentAccountsPayable": "61278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2520468000", "totalShareholderEquity": "2445685000", "capitalLeaseObligations": "256585000", "otherCurrentLiabilities": "167725000", "totalCurrentLiabilities": "797157000", "otherNonCurrentLiabilities": "19252000", "totalNonCurrentLiabilities": "2055082000", "cashAndShortTermInvestments": "894915000", "commonStockSharesOutstanding": "119176547", "intangibleAssetsExcludingGoodwill": "171000", "cashAndCashEquivalentsAtCarryingValue": "894915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97951000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11332000", "operatingCashflow": "150722687", "capitalExpenditures": "150722687", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79237127", "cashflowFromInvestment": "-74306522", "stockBasedCompensation": "2458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217928000, "cost_of_revenue": 85838000, "gross_profit": 132090000, "research_and_development": null, "selling_general_admin": 6538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126737000, "depreciation_amortisation": 22395000, "ebitda": 149132000, "interest_expense": 28246000, "interest_income": null, "other_non_operating": null, "pretax_income": 98491000, "tax_provision": 540002, "effective_tax_rate": null, "net_income": 102335000, "net_income_continuing_ops": 102875000, "net_income_to_common": 102335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 894915000, "short_term_investments": 76780000, "net_receivables": 112804000, "inventory": 54219000, "other_current_assets": null, "total_current_assets": 1280744000, "net_ppe": null, "goodwill": null, "intangible_assets": 171000, "goodwill_and_intangibles": 171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4074885000, "total_assets": 5355629000, "short_term_debt": 515755000, "accounts_payable": 61278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797157000, "long_term_debt": 1925154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2055082000, "total_liabilities": 2852239000, "total_debt": 2440909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1201857000, "total_equity": 2445685000, "shares_outstanding": 119176547, "operating_cash_flow": 150722687, "stock_based_compensation": 2458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150722687, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74306522, "dividends_paid": 17832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79237127, "free_cash_flow": 301445374, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126737000", "ebitda": "149132000", "netIncome": "102335000", "grossProfit": "132090000", "depreciation": "None", "totalRevenue": "217928000", "costOfRevenue": "85838000", "interestIncome": "9254000", "incomeBeforeTax": "98491000", "interestExpense": "28246000", "operatingIncome": "118037000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "540002", "reportedCurrency": "USD", "netInterestIncome": "-24782000", "nonInterestIncome": "None", "operatingExpenses": "14053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22395000", "sellingGeneralAndAdministrative": "6538000", "netIncomeFromContinuingOperations": "102875000" }, "balance": { "goodwill": "None", "inventory": "54219000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5355629000", "longTermDebt": "1925154000", "shortTermDebt": "515755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171000", "reportedCurrency": "USD", "retainedEarnings": "1201857000", "totalLiabilities": "2852239000", "otherCurrentAssets": "142026000", "totalCurrentAssets": "1280744000", "currentLongTermDebt": "338729000", "longTermInvestments": "231673000", "shortTermInvestments": "76780000", "currentNetReceivables": "112804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4074885000", "currentAccountsPayable": "61278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2520468000", "totalShareholderEquity": "2445685000", "capitalLeaseObligations": "256585000", "otherCurrentLiabilities": "167725000", "totalCurrentLiabilities": "797157000", "otherNonCurrentLiabilities": "19252000", "totalNonCurrentLiabilities": "2055082000", "cashAndShortTermInvestments": "894915000", "commonStockSharesOutstanding": "119176547", "intangibleAssetsExcludingGoodwill": "171000", "cashAndCashEquivalentsAtCarryingValue": "894915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97951000", "profitLoss": "None", "dividendPayout": "17832000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11332000", "operatingCashflow": "150722687", "capitalExpenditures": "150722687", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79237127", "cashflowFromInvestment": "-74306522", "stockBasedCompensation": "2458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35630000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 475430000, "cost_of_revenue": 349110000, "gross_profit": 126320000, "ebit": 135622000, "ebitda": 176161000, "pretax_income": 102672000, "tax_provision": 811000, "net_income": 101861000, "net_income_to_common": 101861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 832195000, "total_current_assets": 1255858000, "total_assets": 5350320000, "short_term_debt": 502252000, "long_term_debt": 1998597000, "total_debt": 2500849000, "total_liabilities": 2818583000, "total_equity": 2473825000, "shares_outstanding": 118628891, "goodwill_and_intangibles": 220000 }, "cash_flow": { "operating_cash_flow": 138019000, "capital_expenditure": 44347000, "free_cash_flow": 182366000, "dividends_paid": 17825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239579, "ticker_id": 766, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135622000", "ebitda": "176161000", "netIncome": "101861000", "grossProfit": "126320000", "depreciation": "None", "totalRevenue": "475430000", "costOfRevenue": "349110000", "interestIncome": "8313000", "incomeBeforeTax": "102672000", "interestExpense": "32950000", "operatingIncome": "103397000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "811000", "reportedCurrency": "USD", "netInterestIncome": "-24637000", "nonInterestIncome": "None", "operatingExpenses": "22923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40539000", "sellingGeneralAndAdministrative": "6891000", "netIncomeFromContinuingOperations": "102672000" }, "balance": { "goodwill": "None", "inventory": "65551000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5350320000", "longTermDebt": "1998597000", "shortTermDebt": "502252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "220000", "reportedCurrency": "USD", "retainedEarnings": "1126413000", "totalLiabilities": "2818583000", "otherCurrentAssets": "192096000", "totalCurrentAssets": "1255858000", "currentLongTermDebt": "337050000", "longTermInvestments": "212898000", "shortTermInvestments": "75929000", "currentNetReceivables": "90087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4094462000", "currentAccountsPayable": "60564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614395000", "totalShareholderEquity": "2473825000", "capitalLeaseObligations": "278748000", "otherCurrentLiabilities": "47562000", "totalCurrentLiabilities": "655858000", "otherNonCurrentLiabilities": "14002000", "totalNonCurrentLiabilities": "2162725000", "cashAndShortTermInvestments": "832195000", "commonStockSharesOutstanding": "118628891", "intangibleAssetsExcludingGoodwill": "220000", "cashAndCashEquivalentsAtCarryingValue": "832195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102672000", "profitLoss": "None", "dividendPayout": "17825000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4285000", "operatingCashflow": "138019000", "capitalExpenditures": "44347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27962000", "cashflowFromInvestment": "34566000", "stockBasedCompensation": "1698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475430000, "cost_of_revenue": 349110000, "gross_profit": 126320000, "research_and_development": null, "selling_general_admin": 6891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135622000, "depreciation_amortisation": 40539000, "ebitda": 176161000, "interest_expense": 32950000, "interest_income": null, "other_non_operating": null, "pretax_income": 102672000, "tax_provision": 811000, "effective_tax_rate": null, "net_income": 101861000, "net_income_continuing_ops": 102672000, "net_income_to_common": 101861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 832195000, "short_term_investments": 75929000, "net_receivables": 90087000, "inventory": 65551000, "other_current_assets": null, "total_current_assets": 1255858000, "net_ppe": null, "goodwill": null, "intangible_assets": 220000, "goodwill_and_intangibles": 220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4094462000, "total_assets": 5350320000, "short_term_debt": 502252000, "accounts_payable": 60564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655858000, "long_term_debt": 1998597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2162725000, "total_liabilities": 2818583000, "total_debt": 2500849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1126413000, "total_equity": 2473825000, "shares_outstanding": 118628891, "operating_cash_flow": 138019000, "stock_based_compensation": 1698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34566000, "dividends_paid": 17825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27962000, "free_cash_flow": 182366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135622000", "ebitda": "176161000", "netIncome": "101861000", "grossProfit": "126320000", "depreciation": "None", "totalRevenue": "475430000", "costOfRevenue": "349110000", "interestIncome": "8313000", "incomeBeforeTax": "102672000", "interestExpense": "32950000", "operatingIncome": "103397000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "811000", "reportedCurrency": "USD", "netInterestIncome": "-24637000", "nonInterestIncome": "None", "operatingExpenses": "22923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40539000", "sellingGeneralAndAdministrative": "6891000", "netIncomeFromContinuingOperations": "102672000" }, "balance": { "goodwill": "None", "inventory": "65551000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5350320000", "longTermDebt": "1998597000", "shortTermDebt": "502252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "220000", "reportedCurrency": "USD", "retainedEarnings": "1126413000", "totalLiabilities": "2818583000", "otherCurrentAssets": "192096000", "totalCurrentAssets": "1255858000", "currentLongTermDebt": "337050000", "longTermInvestments": "212898000", "shortTermInvestments": "75929000", "currentNetReceivables": "90087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4094462000", "currentAccountsPayable": "60564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614395000", "totalShareholderEquity": "2473825000", "capitalLeaseObligations": "278748000", "otherCurrentLiabilities": "47562000", "totalCurrentLiabilities": "655858000", "otherNonCurrentLiabilities": "14002000", "totalNonCurrentLiabilities": "2162725000", "cashAndShortTermInvestments": "832195000", "commonStockSharesOutstanding": "118628891", "intangibleAssetsExcludingGoodwill": "220000", "cashAndCashEquivalentsAtCarryingValue": "832195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102672000", "profitLoss": "None", "dividendPayout": "17825000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4285000", "operatingCashflow": "138019000", "capitalExpenditures": "44347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27962000", "cashflowFromInvestment": "34566000", "stockBasedCompensation": "1698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40539000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 494847000, "cost_of_revenue": 371054000, "gross_profit": 123793000, "ebit": 146775000, "ebitda": 188493000, "pretax_income": 104675000, "tax_provision": 247000, "net_income": 104353000, "net_income_to_common": 104353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 756189000, "total_current_assets": 1117661000, "total_assets": 5287022000, "short_term_debt": 510704000, "long_term_debt": 1999193000, "total_debt": 2509897000, "total_liabilities": 2847633000, "total_equity": 2382531000, "shares_outstanding": 118042187, "goodwill_and_intangibles": 269000 }, "cash_flow": { "operating_cash_flow": 152900000, "capital_expenditure": 76901000, "free_cash_flow": 229801000, "dividends_paid": 17696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239580, "ticker_id": 766, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146775000", "ebitda": "188493000", "netIncome": "104353000", "grossProfit": "123793000", "depreciation": "None", "totalRevenue": "494847000", "costOfRevenue": "371054000", "interestIncome": "6903000", "incomeBeforeTax": "104675000", "interestExpense": "34406000", "operatingIncome": "106405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "247000", "reportedCurrency": "USD", "netInterestIncome": "-50379000", "nonInterestIncome": "None", "operatingExpenses": "17388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41718000", "sellingGeneralAndAdministrative": "5463000", "netIncomeFromContinuingOperations": "104675000" }, "balance": { "goodwill": "None", "inventory": "61266000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5287022000", "longTermDebt": "1999193000", "shortTermDebt": "510704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "269000", "reportedCurrency": "USD", "retainedEarnings": "1045932000", "totalLiabilities": "2847633000", "otherCurrentAssets": "199296000", "totalCurrentAssets": "1117661000", "currentLongTermDebt": "347027000", "longTermInvestments": "211708000", "shortTermInvestments": "17492000", "currentNetReceivables": "83418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4169361000", "currentAccountsPayable": "46769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2647837000", "totalShareholderEquity": "2382531000", "capitalLeaseObligations": "301617000", "otherCurrentLiabilities": "53120000", "totalCurrentLiabilities": "662770000", "otherNonCurrentLiabilities": "9184000", "totalNonCurrentLiabilities": "2184863000", "cashAndShortTermInvestments": "756189000", "commonStockSharesOutstanding": "118042187", "intangibleAssetsExcludingGoodwill": "269000", "cashAndCashEquivalentsAtCarryingValue": "756189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104353000", "profitLoss": "None", "dividendPayout": "17696000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5423000", "operatingCashflow": "152900000", "capitalExpenditures": "76901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101038000", "cashflowFromInvestment": "-33331000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494847000, "cost_of_revenue": 371054000, "gross_profit": 123793000, "research_and_development": null, "selling_general_admin": 5463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146775000, "depreciation_amortisation": 41718000, "ebitda": 188493000, "interest_expense": 34406000, "interest_income": null, "other_non_operating": null, "pretax_income": 104675000, "tax_provision": 247000, "effective_tax_rate": null, "net_income": 104353000, "net_income_continuing_ops": 104675000, "net_income_to_common": 104353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 756189000, "short_term_investments": 17492000, "net_receivables": 83418000, "inventory": 61266000, "other_current_assets": null, "total_current_assets": 1117661000, "net_ppe": null, "goodwill": null, "intangible_assets": 269000, "goodwill_and_intangibles": 269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4169361000, "total_assets": 5287022000, "short_term_debt": 510704000, "accounts_payable": 46769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662770000, "long_term_debt": 1999193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2184863000, "total_liabilities": 2847633000, "total_debt": 2509897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1045932000, "total_equity": 2382531000, "shares_outstanding": 118042187, "operating_cash_flow": 152900000, "stock_based_compensation": 1556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33331000, "dividends_paid": 17696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101038000, "free_cash_flow": 229801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146775000", "ebitda": "188493000", "netIncome": "104353000", "grossProfit": "123793000", "depreciation": "None", "totalRevenue": "494847000", "costOfRevenue": "371054000", "interestIncome": "6903000", "incomeBeforeTax": "104675000", "interestExpense": "34406000", "operatingIncome": "106405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "247000", "reportedCurrency": "USD", "netInterestIncome": "-50379000", "nonInterestIncome": "None", "operatingExpenses": "17388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41718000", "sellingGeneralAndAdministrative": "5463000", "netIncomeFromContinuingOperations": "104675000" }, "balance": { "goodwill": "None", "inventory": "61266000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "5287022000", "longTermDebt": "1999193000", "shortTermDebt": "510704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "269000", "reportedCurrency": "USD", "retainedEarnings": "1045932000", "totalLiabilities": "2847633000", "otherCurrentAssets": "199296000", "totalCurrentAssets": "1117661000", "currentLongTermDebt": "347027000", "longTermInvestments": "211708000", "shortTermInvestments": "17492000", "currentNetReceivables": "83418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4169361000", "currentAccountsPayable": "46769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2647837000", "totalShareholderEquity": "2382531000", "capitalLeaseObligations": "301617000", "otherCurrentLiabilities": "53120000", "totalCurrentLiabilities": "662770000", "otherNonCurrentLiabilities": "9184000", "totalNonCurrentLiabilities": "2184863000", "cashAndShortTermInvestments": "756189000", "commonStockSharesOutstanding": "118042187", "intangibleAssetsExcludingGoodwill": "269000", "cashAndCashEquivalentsAtCarryingValue": "756189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104353000", "profitLoss": "None", "dividendPayout": "17696000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5423000", "operatingCashflow": "152900000", "capitalExpenditures": "76901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101038000", "cashflowFromInvestment": "-33331000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47084000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 400370000, "cost_of_revenue": 286848000, "gross_profit": 113522000, "ebit": 96155000, "ebitda": 138140000, "pretax_income": 60086000, "tax_provision": 18261000, "net_income": 61141000, "net_income_to_common": 61141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 736440000, "total_current_assets": 1056721000, "total_assets": 5336377000, "short_term_debt": 517421000, "long_term_debt": 2087880000, "total_debt": 2605301000, "total_liabilities": 2966903000, "total_equity": 2321585000, "shares_outstanding": 121443966, "goodwill_and_intangibles": 319000 }, "cash_flow": { "operating_cash_flow": 74835000, "capital_expenditure": 154259000, "free_cash_flow": 229094000, "dividends_paid": 17849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239582, "ticker_id": 766, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96155000", "ebitda": "138140000", "netIncome": "61141000", "grossProfit": "113522000", "depreciation": "None", "totalRevenue": "400370000", "costOfRevenue": "286848000", "interestIncome": "9173000", "incomeBeforeTax": "60086000", "interestExpense": "36686000", "operatingIncome": "84012000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18261000", "reportedCurrency": "USD", "netInterestIncome": "-27513000", "nonInterestIncome": "None", "operatingExpenses": "29510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41985000", "sellingGeneralAndAdministrative": "7424000", "netIncomeFromContinuingOperations": "60086000" }, "balance": { "goodwill": "None", "inventory": "66572000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5336377000", "longTermDebt": "2087880000", "shortTermDebt": "517421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "319000", "reportedCurrency": "USD", "retainedEarnings": "962887000", "totalLiabilities": "2966903000", "otherCurrentAssets": "185393000", "totalCurrentAssets": "1056721000", "currentLongTermDebt": "339442000", "longTermInvestments": "181964000", "shortTermInvestments": "147986000", "currentNetReceivables": "68316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279656000", "currentAccountsPayable": "48760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3898680000", "shortLongTermDebtTotal": "2761227000", "totalShareholderEquity": "2321585000", "capitalLeaseObligations": "333905000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "672931000", "otherNonCurrentLiabilities": "6284000", "totalNonCurrentLiabilities": "2293972000", "cashAndShortTermInvestments": "736440000", "commonStockSharesOutstanding": "121443966", "intangibleAssetsExcludingGoodwill": "319000", "cashAndCashEquivalentsAtCarryingValue": "736440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61141000", "profitLoss": "None", "dividendPayout": "17849000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12136000", "operatingCashflow": "74835000", "capitalExpenditures": "154259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42773000", "cashflowFromInvestment": "-1622000", "stockBasedCompensation": "1440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400370000, "cost_of_revenue": 286848000, "gross_profit": 113522000, "research_and_development": null, "selling_general_admin": 7424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96155000, "depreciation_amortisation": 41985000, "ebitda": 138140000, "interest_expense": 36686000, "interest_income": null, "other_non_operating": null, "pretax_income": 60086000, "tax_provision": 18261000, "effective_tax_rate": null, "net_income": 61141000, "net_income_continuing_ops": 60086000, "net_income_to_common": 61141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 736440000, "short_term_investments": 147986000, "net_receivables": 68316000, "inventory": 66572000, "other_current_assets": null, "total_current_assets": 1056721000, "net_ppe": null, "goodwill": null, "intangible_assets": 319000, "goodwill_and_intangibles": 319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4279656000, "total_assets": 5336377000, "short_term_debt": 517421000, "accounts_payable": 48760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672931000, "long_term_debt": 2087880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2293972000, "total_liabilities": 2966903000, "total_debt": 2605301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 962887000, "total_equity": 2321585000, "shares_outstanding": 121443966, "operating_cash_flow": 74835000, "stock_based_compensation": 1440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1622000, "dividends_paid": 17849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42773000, "free_cash_flow": 229094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96155000", "ebitda": "138140000", "netIncome": "61141000", "grossProfit": "113522000", "depreciation": "None", "totalRevenue": "400370000", "costOfRevenue": "286848000", "interestIncome": "9173000", "incomeBeforeTax": "60086000", "interestExpense": "36686000", "operatingIncome": "84012000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18261000", "reportedCurrency": "USD", "netInterestIncome": "-27513000", "nonInterestIncome": "None", "operatingExpenses": "29510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41985000", "sellingGeneralAndAdministrative": "7424000", "netIncomeFromContinuingOperations": "60086000" }, "balance": { "goodwill": "None", "inventory": "66572000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5336377000", "longTermDebt": "2087880000", "shortTermDebt": "517421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "319000", "reportedCurrency": "USD", "retainedEarnings": "962887000", "totalLiabilities": "2966903000", "otherCurrentAssets": "185393000", "totalCurrentAssets": "1056721000", "currentLongTermDebt": "339442000", "longTermInvestments": "181964000", "shortTermInvestments": "147986000", "currentNetReceivables": "68316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279656000", "currentAccountsPayable": "48760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3898680000", "shortLongTermDebtTotal": "2761227000", "totalShareholderEquity": "2321585000", "capitalLeaseObligations": "333905000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "672931000", "otherNonCurrentLiabilities": "6284000", "totalNonCurrentLiabilities": "2293972000", "cashAndShortTermInvestments": "736440000", "commonStockSharesOutstanding": "121443966", "intangibleAssetsExcludingGoodwill": "319000", "cashAndCashEquivalentsAtCarryingValue": "736440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61141000", "profitLoss": "None", "dividendPayout": "17849000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12136000", "operatingCashflow": "74835000", "capitalExpenditures": "154259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42773000", "cashflowFromInvestment": "-1622000", "stockBasedCompensation": "1440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41969000", "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": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "income_statement": { "revenue": 367420000, "cost_of_revenue": 256317000, "gross_profit": 111103000, "ebit": 122565000, "ebitda": 101740000, "pretax_income": 67394000, "tax_provision": 54990000, "net_income": 71100000, "net_income_to_common": 71100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682732000, "total_current_assets": 1112340000, "total_assets": 5308254000, "short_term_debt": 500168000, "long_term_debt": 2099584000, "total_debt": 2599752000, "total_liabilities": 2966897000, "total_equity": 2302561000, "shares_outstanding": 122588759, "goodwill_and_intangibles": 369000 }, "cash_flow": { "operating_cash_flow": 66289000, "capital_expenditure": 36076000, "free_cash_flow": 102365000, "dividends_paid": 18336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239583, "ticker_id": 766, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:48.603142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122565000", "ebitda": "101740000", "netIncome": "71100000", "grossProfit": "111103000", "depreciation": "None", "totalRevenue": "367420000", "costOfRevenue": "256317000", "interestIncome": "9649000", "incomeBeforeTax": "67394000", "interestExpense": "36457000", "operatingIncome": "122565000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "54990000", "reportedCurrency": "USD", "netInterestIncome": "-26808000", "nonInterestIncome": "None", "operatingExpenses": "20426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-20825000", "sellingGeneralAndAdministrative": "5555000", "netIncomeFromContinuingOperations": "67394000" }, "balance": { "goodwill": "None", "inventory": "54436000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5308254000", "longTermDebt": "2099584000", "shortTermDebt": "500168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "369000", "reportedCurrency": "USD", "retainedEarnings": "923188000", "totalLiabilities": "2966897000", "otherCurrentAssets": "42759000", "totalCurrentAssets": "1112340000", "currentLongTermDebt": "331622000", "longTermInvestments": "110589000", "shortTermInvestments": "174658000", "currentNetReceivables": "67791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4195914000", "currentAccountsPayable": "37377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2760843000", "totalShareholderEquity": "2302561000", "capitalLeaseObligations": "329637000", "otherCurrentLiabilities": "71229000", "totalCurrentLiabilities": "661136000", "otherNonCurrentLiabilities": "2422000", "totalNonCurrentLiabilities": "2305761000", "cashAndShortTermInvestments": "682732000", "commonStockSharesOutstanding": "122588759", "intangibleAssetsExcludingGoodwill": "369000", "cashAndCashEquivalentsAtCarryingValue": "682732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67394000", "profitLoss": "None", "dividendPayout": "18336000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13262000", "operatingCashflow": "66289000", "capitalExpenditures": "36076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158401000", "cashflowFromInvestment": "-77239000", "stockBasedCompensation": "1446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367420000, "cost_of_revenue": 256317000, "gross_profit": 111103000, "research_and_development": null, "selling_general_admin": 5555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122565000, "depreciation_amortisation": -20825000, "ebitda": 101740000, "interest_expense": 36457000, "interest_income": null, "other_non_operating": null, "pretax_income": 67394000, "tax_provision": 54990000, "effective_tax_rate": null, "net_income": 71100000, "net_income_continuing_ops": 67394000, "net_income_to_common": 71100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682732000, "short_term_investments": 174658000, "net_receivables": 67791000, "inventory": 54436000, "other_current_assets": null, "total_current_assets": 1112340000, "net_ppe": null, "goodwill": null, "intangible_assets": 369000, "goodwill_and_intangibles": 369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4195914000, "total_assets": 5308254000, "short_term_debt": 500168000, "accounts_payable": 37377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 661136000, "long_term_debt": 2099584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2305761000, "total_liabilities": 2966897000, "total_debt": 2599752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 923188000, "total_equity": 2302561000, "shares_outstanding": 122588759, "operating_cash_flow": 66289000, "stock_based_compensation": 1446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77239000, "dividends_paid": 18336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158401000, "free_cash_flow": 102365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122565000", "ebitda": "101740000", "netIncome": "71100000", "grossProfit": "111103000", "depreciation": "None", "totalRevenue": "367420000", "costOfRevenue": "256317000", "interestIncome": "9649000", "incomeBeforeTax": "67394000", "interestExpense": "36457000", "operatingIncome": "122565000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "54990000", "reportedCurrency": "USD", "netInterestIncome": "-26808000", "nonInterestIncome": "None", "operatingExpenses": "20426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-20825000", "sellingGeneralAndAdministrative": "5555000", "netIncomeFromContinuingOperations": "67394000" }, "balance": { "goodwill": "None", "inventory": "54436000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "5308254000", "longTermDebt": "2099584000", "shortTermDebt": "500168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "369000", "reportedCurrency": "USD", "retainedEarnings": "923188000", "totalLiabilities": "2966897000", "otherCurrentAssets": "42759000", "totalCurrentAssets": "1112340000", "currentLongTermDebt": "331622000", "longTermInvestments": "110589000", "shortTermInvestments": "174658000", "currentNetReceivables": "67791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4195914000", "currentAccountsPayable": "37377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2760843000", "totalShareholderEquity": "2302561000", "capitalLeaseObligations": "329637000", "otherCurrentLiabilities": "71229000", "totalCurrentLiabilities": "661136000", "otherNonCurrentLiabilities": "2422000", "totalNonCurrentLiabilities": "2305761000", "cashAndShortTermInvestments": "682732000", "commonStockSharesOutstanding": "122588759", "intangibleAssetsExcludingGoodwill": "369000", "cashAndCashEquivalentsAtCarryingValue": "682732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67394000", "profitLoss": "None", "dividendPayout": "18336000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13262000", "operatingCashflow": "66289000", "capitalExpenditures": "36076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158401000", "cashflowFromInvestment": "-77239000", "stockBasedCompensation": "1446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41247000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }