{ "ticker": { "uuid": "b11cddfe-88c7-44f8-8911-3d673311249a", "symbol": "NMM", "name": "Navios Maritime Partners LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b11cddfe-88c7-44f8-8911-3d673311249a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b11cddfe-88c7-44f8-8911-3d673311249a/" }, "ticker_metadata": { "id": 2867, "uuid": "b11cddfe-88c7-44f8-8911-3d673311249a", "symbol": "NMM", "name": "Navios Maritime Partners LP Unit", "asset_type": "equity", "market_cap": 2028622000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Navios Maritime Partners LP owns and operates dry cargo ships in Asia, Europe, North America and Australia. 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": "b11cddfe-88c7-44f8-8911-3d673311249a", "symbol": "NMM", "name": "Navios Maritime Partners LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b11cddfe-88c7-44f8-8911-3d673311249a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b11cddfe-88c7-44f8-8911-3d673311249a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.97, "quality": 0.78, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 71.68, "market_cap": 2094131200, "pe_ratio": 6.0298, "earnings_yield": 0.1658, "ebitda_to_ev": 0.2219, "shareholder_yield": 0.0029, "roe": 0.1029, "piotroski_f_score": 5, "momentum_12_1": 0.9162, "volatility_252d": 0.3447 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "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": "2026-06-07T06:53:55.576963+00:00", "batch_id": "" }, "size": { "price_close": 71.68, "market_cap": 2094131200, "market_cap_usd": 2094131200, "enterprise_value": 3192537200, "shares_outstanding": 29215000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.0298, "pb_ratio": 0.6205, "ptbv_ratio": 0.6208, "ps_ratio": 1.499, "pcf_ratio": 4.3613, "pfcf_ratio": 2.1648, "ev_ebitda": 4.5074, "ev_ebit": 7.2402, "ev_sales": 2.2852, "ev_fcf": 3.3002, "earnings_yield": 0.1658, "fcf_yield": 0.303, "price_to_sales": 1.499, "price_to_book": 0.6205, "price_to_cashflow": 4.3613, "ebitda_to_ev": 0.2219, "sales_yield": 0.4376 }, "yield": { "dividend_yield": 0.0029, "buyback_yield": 0, "shareholder_yield": 0.0029, "debt_paydown_yield": null, "total_yield": 0.0029 }, "quality": { "gross_margin": 0.6581, "operating_margin": 0.3156, "net_margin": 0.2486, "ebitda_margin": 0.507, "fcf_margin": 0.6924, "roe": 0.1029, "roa": 0.0578, "roic": 0.0739, "roc_greenblatt": null, "asset_turnover": 0.2326, "cash_conversion": 2.7854, "accruals_ratio": -0.0221, "sbc_to_revenue": 0, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.3161, "revenue_stability_5y": 0.5686, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.153, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7619, "net_debt_to_ebitda": 1.5508, "debt_to_assets": 0.2513, "interest_coverage": 3.3438, "current_ratio": 1.4507, "quick_ratio": 1.3637, "net_debt": 1098406000, "local_beta": 0.0011, "volatility_252d": 0.3447, "volatility_60d": 0.7968, "max_drawdown_12m": -0.182, "risk_adjusted_momentum": 2.6578 }, "growth": { "revenue_growth_1y": 0.0587, "revenue_growth_3y_cagr": 0.0355, "revenue_growth_5y_cagr": 0.4275, "eps_growth_1y": 0.0562, "eps_growth_3y_cagr": -0.2049, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3744, "book_value_growth_1y": 0.0661, "revenue_growth": 0.0587, "earnings_growth": 0.0562 }, "momentum": { "price_return_1m": -0.0431, "price_return_3m": 0.0781, "price_return_6m": 0.2934, "price_return_9m": 0.4963, "price_return_12m": 0.8336, "price_return_12m_ex1m": 0.9162, "momentum_6m": 0.2934, "momentum_12m": 0.8336, "momentum_12_1": 0.9162, "distance_from_52w_high": -0.0431, "distance_from_52w_low": 0.9055, "relative_strength": 0.7336 }, "raw_ttm": { "revenue_ttm": 1397037999, "gross_profit_ttm": 919377999, "ebit_ttm": 440949000, "ebitda_ttm": 708293000, "net_income_ttm": 347299000, "eps_diluted_ttm": 11.8877, "operating_cash_flow_ttm": 480165900, "capital_expenditure_ttm": 487204803, "fcf_ttm": 967370703, "dividends_paid_ttm": 5975638, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131870999, "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_current_liabilities": 367459000, "net_ppe": null, "total_assets": 6007386000, "total_debt": 1509374000, "total_equity": 3374712000, "net_working_capital": -14700000, "book_value_per_share": 115.513, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3373029000, "tangible_book_per_share": 115.4554 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 38, "rank_pcf": 14, "rank_ev_ebitda": 10, "rank_ev_ebit": 33, "rank_earnings_yield": 9, "rank_fcf_yield": 9, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 55, "rank_roe": 43, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 27, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14 }, "composites": { "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 71, "yield_composite": 69, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 15, "overall_composite": 2, "quality_value_composite": 0.8698, "os_score": 0.98, "value_percentile": 0.97, "quality_percentile": 0.78, "momentum_percentile": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 15, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4608, "ticker_id": 2867, "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": "2026-06-07T06:53:55.576963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.68, "market_cap": 2094131200, "market_cap_usd": 2094131200, "enterprise_value": 3192537200, "shares_outstanding": 29215000, "fx_rate_to_usd": null, "pe_ratio": 6.02976455, "pb_ratio": 0.62053627, "ptbv_ratio": 0.62084589, "ps_ratio": 1.49897941, "pcf_ratio": 4.36126597, "pfcf_ratio": 2.16476599, "ev_ebitda": 4.507368, "ev_ebit": 7.24015068, "ev_sales": 2.28521859, "ev_fcf": 3.30022109, "earnings_yield": 0.16584395, "fcf_yield": 0.30301, "dividend_yield": 0.00285352, "buyback_yield": 0, "shareholder_yield": 0.00285352, "debt_paydown_yield": null, "total_yield": 0.00285352, "gross_margin": 0.6580909, "operating_margin": 0.31563136, "net_margin": 0.24859667, "ebitda_margin": 0.50699623, "fcf_margin": 0.69244409, "roe": 0.10291219, "roa": 0.057812, "roic": 0.07393316, "roc_greenblatt": null, "asset_turnover": 0.23255339, "cash_conversion": 2.78541171, "accruals_ratio": -0.02211726, "sbc_to_revenue": 0, "debt_to_equity": 0.76192309, "net_debt_to_ebitda": 1.55077913, "debt_to_assets": 0.25125304, "interest_coverage": 3.34379055, "current_ratio": 1.45066524, "quick_ratio": 1.3637331, "net_debt": 1098406000, "revenue_growth_1y": 0.05866448, "revenue_growth_3y_cagr": 0.03551615, "revenue_growth_5y_cagr": 0.42748513, "eps_growth_1y": 0.05618507, "eps_growth_3y_cagr": -0.20490095, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37436736, "book_value_growth_1y": 0.06610313, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.316131, "revenue_stability_5y": 0.568568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04310053, "price_return_3m": 0.07812982, "price_return_6m": 0.29340289, "price_return_9m": 0.49631661, "price_return_12m": 0.8335998, "price_return_12m_ex1m": 0.91618853, "distance_from_52w_high": -0.04310053, "distance_from_52w_low": 0.90546572, "relative_strength": 0.73363621, "local_beta": 0.0011, "volatility_252d": 0.344718, "volatility_60d": 0.79682, "max_drawdown_12m": -0.18195612, "revenue_ttm": 1397037999, "gross_profit_ttm": 919377999, "ebit_ttm": 440949000, "ebitda_ttm": 708293000, "net_income_ttm": 347299000, "eps_diluted_ttm": 11.88769468, "operating_cash_flow_ttm": 480165900, "capital_expenditure_ttm": 487204803, "fcf_ttm": 967370703, "dividends_paid_ttm": 5975638, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131870999, "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_current_liabilities": 367459000, "net_ppe": null, "total_assets": 6007386000, "total_debt": 1509374000, "total_equity": 3374712000, "net_working_capital": -14700000, "book_value_per_share": 115.5129899, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3373029000, "tangible_book_per_share": 115.45538251, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 38, "rank_pcf": 14, "rank_ev_ebitda": 10, "rank_ev_ebit": 33, "rank_earnings_yield": 9, "rank_fcf_yield": 9, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 55, "rank_roe": 43, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 27, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14, "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 71, "yield_composite": 69, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 15, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.68, "os": 0.98, "value": 0.97, "quality": 0.78, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.0298, "earnings_yield": 0.1658, "shareholder_yield": 0.0029, "roe": 0.1029, "momentum_12_1": 0.9162, "complete_fields": { "id": 4608, "ticker_id": 2867, "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": "2026-06-07T06:53:55.576963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.68, "market_cap": 2094131200, "market_cap_usd": 2094131200, "enterprise_value": 3192537200, "shares_outstanding": 29215000, "fx_rate_to_usd": null, "pe_ratio": 6.02976455, "pb_ratio": 0.62053627, "ptbv_ratio": 0.62084589, "ps_ratio": 1.49897941, "pcf_ratio": 4.36126597, "pfcf_ratio": 2.16476599, "ev_ebitda": 4.507368, "ev_ebit": 7.24015068, "ev_sales": 2.28521859, "ev_fcf": 3.30022109, "earnings_yield": 0.16584395, "fcf_yield": 0.30301, "dividend_yield": 0.00285352, "buyback_yield": 0, "shareholder_yield": 0.00285352, "debt_paydown_yield": null, "total_yield": 0.00285352, "gross_margin": 0.6580909, "operating_margin": 0.31563136, "net_margin": 0.24859667, "ebitda_margin": 0.50699623, "fcf_margin": 0.69244409, "roe": 0.10291219, "roa": 0.057812, "roic": 0.07393316, "roc_greenblatt": null, "asset_turnover": 0.23255339, "cash_conversion": 2.78541171, "accruals_ratio": -0.02211726, "sbc_to_revenue": 0, "debt_to_equity": 0.76192309, "net_debt_to_ebitda": 1.55077913, "debt_to_assets": 0.25125304, "interest_coverage": 3.34379055, "current_ratio": 1.45066524, "quick_ratio": 1.3637331, "net_debt": 1098406000, "revenue_growth_1y": 0.05866448, "revenue_growth_3y_cagr": 0.03551615, "revenue_growth_5y_cagr": 0.42748513, "eps_growth_1y": 0.05618507, "eps_growth_3y_cagr": -0.20490095, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37436736, "book_value_growth_1y": 0.06610313, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.316131, "revenue_stability_5y": 0.568568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04310053, "price_return_3m": 0.07812982, "price_return_6m": 0.29340289, "price_return_9m": 0.49631661, "price_return_12m": 0.8335998, "price_return_12m_ex1m": 0.91618853, "distance_from_52w_high": -0.04310053, "distance_from_52w_low": 0.90546572, "relative_strength": 0.73363621, "local_beta": 0.0011, "volatility_252d": 0.344718, "volatility_60d": 0.79682, "max_drawdown_12m": -0.18195612, "revenue_ttm": 1397037999, "gross_profit_ttm": 919377999, "ebit_ttm": 440949000, "ebitda_ttm": 708293000, "net_income_ttm": 347299000, "eps_diluted_ttm": 11.88769468, "operating_cash_flow_ttm": 480165900, "capital_expenditure_ttm": 487204803, "fcf_ttm": 967370703, "dividends_paid_ttm": 5975638, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131870999, "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_current_liabilities": 367459000, "net_ppe": null, "total_assets": 6007386000, "total_debt": 1509374000, "total_equity": 3374712000, "net_working_capital": -14700000, "book_value_per_share": 115.5129899, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3373029000, "tangible_book_per_share": 115.45538251, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 9, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 38, "rank_pcf": 14, "rank_ev_ebitda": 10, "rank_ev_ebit": 33, "rank_earnings_yield": 9, "rank_fcf_yield": 9, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 55, "rank_roe": 43, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 27, "rank_fcf_margin": 9, "rank_piotroski": 62, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14, "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 71, "yield_composite": 69, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 15, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "ebit": 391043000, "ebitda": 739976000, "pretax_income": 285334000, "tax_provision": null, "net_income": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 304303000, "long_term_debt": 1268976000, "total_debt": 1573279000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29753000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 504988999, "capital_expenditure": 540977999, "free_cash_flow": 1045966998, "dividends_paid": 5954999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303822, "ticker_id": 2867, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391043000", "ebitda": "739976000", "netIncome": "285334000", "grossProfit": "867452000", "depreciation": "None", "totalRevenue": "1344143000", "costOfRevenue": "476691000", "interestIncome": "12806000", "incomeBeforeTax": "285334000", "interestExpense": "134782000", "operatingIncome": "391043000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-121976000", "nonInterestIncome": "None", "operatingExpenses": "476409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348933000", "sellingGeneralAndAdministrative": "92033000", "netIncomeFromContinuingOperations": "285334000" }, "balance": { "goodwill": "None", "inventory": "31944000", "commonStock": "3283806000", "currentDebt": "None", "investments": "None", "totalAssets": "5928986000", "longTermDebt": "1268976000", "shortTermDebt": "304303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3233000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2588240000", "otherCurrentAssets": "58046000", "totalCurrentAssets": "512052000", "currentLongTermDebt": "133773000", "longTermInvestments": "None", "shortTermInvestments": "10483000", "currentNetReceivables": "40554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5416934000", "currentAccountsPayable": "17892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608820000", "shortLongTermDebtTotal": "2374582000", "totalShareholderEquity": "3281545000", "capitalLeaseObligations": "214996000", "otherCurrentLiabilities": "132951000", "totalCurrentLiabilities": "455146000", "otherNonCurrentLiabilities": "625267000", "totalNonCurrentLiabilities": "2133093999", "cashAndShortTermInvestments": "402969000", "commonStockSharesOutstanding": "29753000", "intangibleAssetsExcludingGoodwill": "3233000", "cashAndCashEquivalentsAtCarryingValue": "402969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279342000", "profitLoss": "None", "dividendPayout": "5954999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504988999", "capitalExpenditures": "540977999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53760999", "cashflowFromInvestment": "-348048000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5954999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1344143000, "cost_of_revenue": 476691000, "gross_profit": 867452000, "research_and_development": null, "selling_general_admin": 92033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391043000, "depreciation_amortisation": 348933000, "ebitda": 739976000, "interest_expense": 134782000, "interest_income": null, "other_non_operating": null, "pretax_income": 285334000, "tax_provision": null, "effective_tax_rate": null, "net_income": 285334000, "net_income_continuing_ops": 285334000, "net_income_to_common": 285334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402969000, "short_term_investments": 10483000, "net_receivables": 40554000, "inventory": 31944000, "other_current_assets": null, "total_current_assets": 512052000, "net_ppe": null, "goodwill": null, "intangible_assets": 3233000, "goodwill_and_intangibles": 3233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5416934000, "total_assets": 5928986000, "short_term_debt": 304303000, "accounts_payable": 17892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455146000, "long_term_debt": 1268976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2133093999, "total_liabilities": 2588240000, "total_debt": 1573279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3281545000, "shares_outstanding": 29753000, "operating_cash_flow": 504988999, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540977999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348048000, "dividends_paid": 5954999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53760999, "free_cash_flow": 1045966998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "391043000", "ebitda": "739976000", "netIncome": "285334000", "grossProfit": "867452000", "depreciation": "None", "totalRevenue": "1344143000", "costOfRevenue": "476691000", "interestIncome": "12806000", "incomeBeforeTax": "285334000", "interestExpense": "134782000", "operatingIncome": "391043000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-121976000", "nonInterestIncome": "None", "operatingExpenses": "476409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348933000", "sellingGeneralAndAdministrative": "92033000", "netIncomeFromContinuingOperations": "285334000" }, "balance": { "goodwill": "None", "inventory": "31944000", "commonStock": "3283806000", "currentDebt": "None", "investments": "None", "totalAssets": "5928986000", "longTermDebt": "1268976000", "shortTermDebt": "304303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3233000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2588240000", "otherCurrentAssets": "58046000", "totalCurrentAssets": "512052000", "currentLongTermDebt": "133773000", "longTermInvestments": "None", "shortTermInvestments": "10483000", "currentNetReceivables": "40554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5416934000", "currentAccountsPayable": "17892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608820000", "shortLongTermDebtTotal": "2374582000", "totalShareholderEquity": "3281545000", "capitalLeaseObligations": "214996000", "otherCurrentLiabilities": "132951000", "totalCurrentLiabilities": "455146000", "otherNonCurrentLiabilities": "625267000", "totalNonCurrentLiabilities": "2133093999", "cashAndShortTermInvestments": "402969000", "commonStockSharesOutstanding": "29753000", "intangibleAssetsExcludingGoodwill": "3233000", "cashAndCashEquivalentsAtCarryingValue": "402969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279342000", "profitLoss": "None", "dividendPayout": "5954999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "504988999", "capitalExpenditures": "540977999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53760999", "cashflowFromInvestment": "-348048000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5954999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336501000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 1334066000, "cost_of_revenue": 452070000, "gross_profit": 881996000, "ebit": 447671000, "ebitda": 736775000, "pretax_income": 367308000, "tax_provision": null, "net_income": 359867000, "net_income_to_common": 359867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270166000, "total_current_assets": 442991000, "total_assets": 5673240000, "short_term_debt": 291829000, "long_term_debt": 917102000, "total_debt": 1208931000, "total_liabilities": 2566612000, "total_equity": 3106628000, "shares_outstanding": 30029000, "goodwill_and_intangibles": 42311000 }, "cash_flow": { "operating_cash_flow": 483478000, "capital_expenditure": 1007131000, "free_cash_flow": 1490609000, "dividends_paid": 6132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303827, "ticker_id": 2867, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447671000", "ebitda": "736775000", "netIncome": "359867000", "grossProfit": "881996000", "depreciation": "None", "totalRevenue": "1334066000", "costOfRevenue": "452070000", "interestIncome": "13803000", "incomeBeforeTax": "367308000", "interestExpense": "124529000", "operatingIncome": "447671000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-110726000", "nonInterestIncome": "None", "operatingExpenses": "434325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289104000", "sellingGeneralAndAdministrative": "434325000", "netIncomeFromContinuingOperations": "367308000" }, "balance": { "goodwill": "None", "inventory": "32793000", "commonStock": "3106628000", "currentDebt": "None", "investments": "None", "totalAssets": "5673240000", "longTermDebt": "917102000", "shortTermDebt": "291829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42311000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2566612000", "otherCurrentAssets": "52005000", "totalCurrentAssets": "442991000", "currentLongTermDebt": "163226000", "longTermInvestments": "None", "shortTermInvestments": "12289000", "currentNetReceivables": "75738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5230249000", "currentAccountsPayable": "16958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4485098000", "shortLongTermDebtTotal": "1423926000", "totalShareholderEquity": "3106628000", "capitalLeaseObligations": "240602000", "otherCurrentLiabilities": "34670000", "totalCurrentLiabilities": "409666000", "otherNonCurrentLiabilities": "969315000", "totalNonCurrentLiabilities": "2156946000", "cashAndShortTermInvestments": "270166000", "commonStockSharesOutstanding": "30029000", "intangibleAssetsExcludingGoodwill": "42311000", "cashAndCashEquivalentsAtCarryingValue": "270166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367308000", "profitLoss": "None", "dividendPayout": "6132000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "483478000", "capitalExpenditures": "1007131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349262000", "cashflowFromInvestment": "-782126000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1334066000, "cost_of_revenue": 452070000, "gross_profit": 881996000, "research_and_development": null, "selling_general_admin": 434325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447671000, "depreciation_amortisation": 289104000, "ebitda": 736775000, "interest_expense": 124529000, "interest_income": null, "other_non_operating": null, "pretax_income": 367308000, "tax_provision": null, "effective_tax_rate": null, "net_income": 359867000, "net_income_continuing_ops": 367308000, "net_income_to_common": 359867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270166000, "short_term_investments": 12289000, "net_receivables": 75738000, "inventory": 32793000, "other_current_assets": null, "total_current_assets": 442991000, "net_ppe": null, "goodwill": null, "intangible_assets": 42311000, "goodwill_and_intangibles": 42311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5230249000, "total_assets": 5673240000, "short_term_debt": 291829000, "accounts_payable": 16958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409666000, "long_term_debt": 917102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2156946000, "total_liabilities": 2566612000, "total_debt": 1208931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3106628000, "shares_outstanding": 30029000, "operating_cash_flow": 483478000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1007131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -782126000, "dividends_paid": 6132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 349262000, "free_cash_flow": 1490609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "447671000", "ebitda": "736775000", "netIncome": "359867000", "grossProfit": "881996000", "depreciation": "None", "totalRevenue": "1334066000", "costOfRevenue": "452070000", "interestIncome": "13803000", "incomeBeforeTax": "367308000", "interestExpense": "124529000", "operatingIncome": "447671000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-110726000", "nonInterestIncome": "None", "operatingExpenses": "434325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289104000", "sellingGeneralAndAdministrative": "434325000", "netIncomeFromContinuingOperations": "367308000" }, "balance": { "goodwill": "None", "inventory": "32793000", "commonStock": "3106628000", "currentDebt": "None", "investments": "None", "totalAssets": "5673240000", "longTermDebt": "917102000", "shortTermDebt": "291829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42311000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2566612000", "otherCurrentAssets": "52005000", "totalCurrentAssets": "442991000", "currentLongTermDebt": "163226000", "longTermInvestments": "None", "shortTermInvestments": "12289000", "currentNetReceivables": "75738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5230249000", "currentAccountsPayable": "16958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4485098000", "shortLongTermDebtTotal": "1423926000", "totalShareholderEquity": "3106628000", "capitalLeaseObligations": "240602000", "otherCurrentLiabilities": "34670000", "totalCurrentLiabilities": "409666000", "otherNonCurrentLiabilities": "969315000", "totalNonCurrentLiabilities": "2156946000", "cashAndShortTermInvestments": "270166000", "commonStockSharesOutstanding": "30029000", "intangibleAssetsExcludingGoodwill": "42311000", "cashAndCashEquivalentsAtCarryingValue": "270166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367308000", "profitLoss": "None", "dividendPayout": "6132000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "483478000", "capitalExpenditures": "1007131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "349262000", "cashflowFromInvestment": "-782126000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218727000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 1306889000, "cost_of_revenue": 447503000, "gross_profit": 859386000, "ebit": 447174000, "ebitda": 717236000, "pretax_income": 433645000, "tax_provision": 1, "net_income": 424974000, "net_income_to_common": 424974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240378000, "total_current_assets": 399748000, "total_assets": 5147566000, "short_term_debt": 315172000, "long_term_debt": 751781000, "total_debt": 1066953000, "total_liabilities": 2377114000, "total_equity": 2770452000, "shares_outstanding": 30184388, "goodwill_and_intangibles": 60431000 }, "cash_flow": { "operating_cash_flow": 560317000, "capital_expenditure": 465019000, "free_cash_flow": 1025336000, "dividends_paid": 6160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303832, "ticker_id": 2867, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447174000", "ebitda": "717236000", "netIncome": "424974000", "grossProfit": "859386000", "depreciation": "None", "totalRevenue": "1306889000", "costOfRevenue": "447503000", "interestIncome": "8172000", "incomeBeforeTax": "433645000", "interestExpense": "133642000", "operatingIncome": "447174000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-125603000", "nonInterestIncome": "None", "operatingExpenses": "412212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270062000", "sellingGeneralAndAdministrative": "412212000", "netIncomeFromContinuingOperations": "419512000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "2770452000", "currentDebt": "None", "investments": "None", "totalAssets": "5147566000", "longTermDebt": "751781000", "shortTermDebt": "315172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60431000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2377114000", "otherCurrentAssets": "24060000", "totalCurrentAssets": "399748000", "currentLongTermDebt": "146340000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "50744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747818000", "currentAccountsPayable": "24015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4005640000", "shortLongTermDebtTotal": "1307555000", "totalShareholderEquity": "2770452000", "capitalLeaseObligations": "270738000", "otherCurrentLiabilities": "57107000", "totalCurrentLiabilities": "459600000", "otherNonCurrentLiabilities": "861216000", "totalNonCurrentLiabilities": "1917514000", "cashAndShortTermInvestments": "240378000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "60431000", "cashAndCashEquivalentsAtCarryingValue": "240378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433645000", "profitLoss": "None", "dividendPayout": "6160000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560317000", "capitalExpenditures": "465019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233225000", "cashflowFromInvestment": "-253015000", "stockBasedCompensation": "4000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1306889000, "cost_of_revenue": 447503000, "gross_profit": 859386000, "research_and_development": null, "selling_general_admin": 412212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447174000, "depreciation_amortisation": 270062000, "ebitda": 717236000, "interest_expense": 133642000, "interest_income": null, "other_non_operating": null, "pretax_income": 433645000, "tax_provision": 1, "effective_tax_rate": null, "net_income": 424974000, "net_income_continuing_ops": 419512000, "net_income_to_common": 424974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240378000, "short_term_investments": 47000000, "net_receivables": 50744000, "inventory": 37566000, "other_current_assets": null, "total_current_assets": 399748000, "net_ppe": null, "goodwill": null, "intangible_assets": 60431000, "goodwill_and_intangibles": 60431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4747818000, "total_assets": 5147566000, "short_term_debt": 315172000, "accounts_payable": 24015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459600000, "long_term_debt": 751781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1917514000, "total_liabilities": 2377114000, "total_debt": 1066953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2770452000, "shares_outstanding": 30184388, "operating_cash_flow": 560317000, "stock_based_compensation": 4000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253015000, "dividends_paid": 6160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233225000, "free_cash_flow": 1025336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "447174000", "ebitda": "717236000", "netIncome": "424974000", "grossProfit": "859386000", "depreciation": "None", "totalRevenue": "1306889000", "costOfRevenue": "447503000", "interestIncome": "8172000", "incomeBeforeTax": "433645000", "interestExpense": "133642000", "operatingIncome": "447174000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1", "reportedCurrency": "USD", "netInterestIncome": "-125603000", "nonInterestIncome": "None", "operatingExpenses": "412212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270062000", "sellingGeneralAndAdministrative": "412212000", "netIncomeFromContinuingOperations": "419512000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "2770452000", "currentDebt": "None", "investments": "None", "totalAssets": "5147566000", "longTermDebt": "751781000", "shortTermDebt": "315172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60431000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2377114000", "otherCurrentAssets": "24060000", "totalCurrentAssets": "399748000", "currentLongTermDebt": "146340000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "50744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747818000", "currentAccountsPayable": "24015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4005640000", "shortLongTermDebtTotal": "1307555000", "totalShareholderEquity": "2770452000", "capitalLeaseObligations": "270738000", "otherCurrentLiabilities": "57107000", "totalCurrentLiabilities": "459600000", "otherNonCurrentLiabilities": "861216000", "totalNonCurrentLiabilities": "1917514000", "cashAndShortTermInvestments": "240378000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "60431000", "cashAndCashEquivalentsAtCarryingValue": "240378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433645000", "profitLoss": "None", "dividendPayout": "6160000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560317000", "capitalExpenditures": "465019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233225000", "cashflowFromInvestment": "-253015000", "stockBasedCompensation": "4000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226741000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 1210528000, "cost_of_revenue": 381204000, "gross_profit": 829324000, "ebit": 450122000, "ebitda": 684771000, "pretax_income": 579247000, "tax_provision": -149352000, "net_income": 567662000, "net_income_to_common": 567662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157814000, "total_current_assets": 310424000, "total_assets": 4895704000, "short_term_debt": 213993000, "long_term_debt": 689691000, "total_debt": 903684000, "total_liabilities": 2552741000, "total_equity": 2342963000, "shares_outstanding": 30184388, "goodwill_and_intangibles": 78716000 }, "cash_flow": { "operating_cash_flow": 506340000, "capital_expenditure": 610579000, "free_cash_flow": 1116919000, "dividends_paid": 6163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303837, "ticker_id": 2867, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "450122000", "ebitda": "684771000", "netIncome": "567662000", "grossProfit": "829324000", "depreciation": "None", "totalRevenue": "1210528000", "costOfRevenue": "381204000", "interestIncome": "82235000", "incomeBeforeTax": "579247000", "interestExpense": "83091000", "operatingIncome": "450122000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-149352000", "reportedCurrency": "USD", "netInterestIncome": "-82235000", "nonInterestIncome": "None", "operatingExpenses": "379202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234649000", "sellingGeneralAndAdministrative": "67180000", "netIncomeFromContinuingOperations": "579247000" }, "balance": { "goodwill": "None", "inventory": "32667000", "commonStock": "2305494000", "currentDebt": "None", "investments": "None", "totalAssets": "4895704000", "longTermDebt": "689691000", "shortTermDebt": "213993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78716000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2552741000", "otherCurrentAssets": "6110000", "totalCurrentAssets": "310424000", "currentLongTermDebt": "174140000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4585280000", "currentAccountsPayable": "25356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4100377000", "shortLongTermDebtTotal": "1768345000", "totalShareholderEquity": "2342963000", "capitalLeaseObligations": "311115000", "otherCurrentLiabilities": "339516000", "totalCurrentLiabilities": "617740000", "otherNonCurrentLiabilities": "923910000", "totalNonCurrentLiabilities": "1935001000", "cashAndShortTermInvestments": "157814000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "78716000", "cashAndCashEquivalentsAtCarryingValue": "157814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579247000", "profitLoss": "None", "dividendPayout": "6163000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506340000", "capitalExpenditures": "610579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184447000", "cashflowFromInvestment": "-316241000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1210528000, "cost_of_revenue": 381204000, "gross_profit": 829324000, "research_and_development": null, "selling_general_admin": 67180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 450122000, "depreciation_amortisation": 234649000, "ebitda": 684771000, "interest_expense": 83091000, "interest_income": null, "other_non_operating": null, "pretax_income": 579247000, "tax_provision": -149352000, "effective_tax_rate": null, "net_income": 567662000, "net_income_continuing_ops": 579247000, "net_income_to_common": 567662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157814000, "short_term_investments": 0, "net_receivables": 87724000, "inventory": 32667000, "other_current_assets": null, "total_current_assets": 310424000, "net_ppe": null, "goodwill": null, "intangible_assets": 78716000, "goodwill_and_intangibles": 78716000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4585280000, "total_assets": 4895704000, "short_term_debt": 213993000, "accounts_payable": 25356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617740000, "long_term_debt": 689691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1935001000, "total_liabilities": 2552741000, "total_debt": 903684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2342963000, "shares_outstanding": 30184388, "operating_cash_flow": 506340000, "stock_based_compensation": 154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 610579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316241000, "dividends_paid": 6163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184447000, "free_cash_flow": 1116919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "450122000", "ebitda": "684771000", "netIncome": "567662000", "grossProfit": "829324000", "depreciation": "None", "totalRevenue": "1210528000", "costOfRevenue": "381204000", "interestIncome": "82235000", "incomeBeforeTax": "579247000", "interestExpense": "83091000", "operatingIncome": "450122000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-149352000", "reportedCurrency": "USD", "netInterestIncome": "-82235000", "nonInterestIncome": "None", "operatingExpenses": "379202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234649000", "sellingGeneralAndAdministrative": "67180000", "netIncomeFromContinuingOperations": "579247000" }, "balance": { "goodwill": "None", "inventory": "32667000", "commonStock": "2305494000", "currentDebt": "None", "investments": "None", "totalAssets": "4895704000", "longTermDebt": "689691000", "shortTermDebt": "213993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78716000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2552741000", "otherCurrentAssets": "6110000", "totalCurrentAssets": "310424000", "currentLongTermDebt": "174140000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4585280000", "currentAccountsPayable": "25356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4100377000", "shortLongTermDebtTotal": "1768345000", "totalShareholderEquity": "2342963000", "capitalLeaseObligations": "311115000", "otherCurrentLiabilities": "339516000", "totalCurrentLiabilities": "617740000", "otherNonCurrentLiabilities": "923910000", "totalNonCurrentLiabilities": "1935001000", "cashAndShortTermInvestments": "157814000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "78716000", "cashAndCashEquivalentsAtCarryingValue": "157814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579247000", "profitLoss": "None", "dividendPayout": "6163000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506340000", "capitalExpenditures": "610579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184447000", "cashflowFromInvestment": "-316241000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205732000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 713175000, "cost_of_revenue": 178218000, "gross_profit": 534957000, "ebit": 302047000, "ebitda": 430606000, "pretax_income": 511273000, "tax_provision": 217777000, "net_income": 505862000, "net_income_to_common": 505862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159467000, "total_current_assets": 226340000, "total_assets": 3623299000, "short_term_debt": 191138000, "long_term_debt": 1361709000, "total_debt": 1552847000, "total_liabilities": 1853574000, "total_equity": 1769725000, "shares_outstanding": 22663240, "goodwill_and_intangibles": 100422000 }, "cash_flow": { "operating_cash_flow": 277173000, "capital_expenditure": 278880000, "free_cash_flow": 556053000, "dividends_paid": 4615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303842, "ticker_id": 2867, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302047000", "ebitda": "430606000", "netIncome": "505862000", "grossProfit": "534957000", "depreciation": "None", "totalRevenue": "713175000", "costOfRevenue": "178218000", "interestIncome": "38936000", "incomeBeforeTax": "511273000", "interestExpense": "42762000", "operatingIncome": "302047000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "217777000", "reportedCurrency": "USD", "netInterestIncome": "-41903000", "nonInterestIncome": "None", "operatingExpenses": "232910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128559000", "sellingGeneralAndAdministrative": "41461000", "netIncomeFromContinuingOperations": "511273000" }, "balance": { "goodwill": "None", "inventory": "21072000", "commonStock": "1769725000", "currentDebt": "None", "investments": "None", "totalAssets": "3623299000", "longTermDebt": "1361709000", "shortTermDebt": "191138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100422000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1853574000", "otherCurrentAssets": "3651000", "totalCurrentAssets": "226340000", "currentLongTermDebt": "172846000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "29342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3396959000", "currentAccountsPayable": "17442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2852570000", "shortLongTermDebtTotal": "1552847000", "totalShareholderEquity": "1769725000", "capitalLeaseObligations": "366285000", "otherCurrentLiabilities": "163004000", "totalCurrentLiabilities": "395505000", "otherNonCurrentLiabilities": "465633000", "totalNonCurrentLiabilities": "1458069000", "cashAndShortTermInvestments": "159467000", "commonStockSharesOutstanding": "22663240", "intangibleAssetsExcludingGoodwill": "100422000", "cashAndCashEquivalentsAtCarryingValue": "159467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511273000", "profitLoss": "None", "dividendPayout": "4615000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-65927000", "operatingCashflow": "277173000", "capitalExpenditures": "278880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32203000", "cashflowFromInvestment": "-106252000", "stockBasedCompensation": "523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 713175000, "cost_of_revenue": 178218000, "gross_profit": 534957000, "research_and_development": null, "selling_general_admin": 41461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302047000, "depreciation_amortisation": 128559000, "ebitda": 430606000, "interest_expense": 42762000, "interest_income": null, "other_non_operating": null, "pretax_income": 511273000, "tax_provision": 217777000, "effective_tax_rate": null, "net_income": 505862000, "net_income_continuing_ops": 511273000, "net_income_to_common": 505862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159467000, "short_term_investments": null, "net_receivables": 29342000, "inventory": 21072000, "other_current_assets": null, "total_current_assets": 226340000, "net_ppe": null, "goodwill": null, "intangible_assets": 100422000, "goodwill_and_intangibles": 100422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3396959000, "total_assets": 3623299000, "short_term_debt": 191138000, "accounts_payable": 17442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395505000, "long_term_debt": 1361709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1458069000, "total_liabilities": 1853574000, "total_debt": 1552847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1769725000, "shares_outstanding": 22663240, "operating_cash_flow": 277173000, "stock_based_compensation": 523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106252000, "dividends_paid": 4615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32203000, "free_cash_flow": 556053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302047000", "ebitda": "430606000", "netIncome": "505862000", "grossProfit": "534957000", "depreciation": "None", "totalRevenue": "713175000", "costOfRevenue": "178218000", "interestIncome": "38936000", "incomeBeforeTax": "511273000", "interestExpense": "42762000", "operatingIncome": "302047000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "217777000", "reportedCurrency": "USD", "netInterestIncome": "-41903000", "nonInterestIncome": "None", "operatingExpenses": "232910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128559000", "sellingGeneralAndAdministrative": "41461000", "netIncomeFromContinuingOperations": "511273000" }, "balance": { "goodwill": "None", "inventory": "21072000", "commonStock": "1769725000", "currentDebt": "None", "investments": "None", "totalAssets": "3623299000", "longTermDebt": "1361709000", "shortTermDebt": "191138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100422000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1853574000", "otherCurrentAssets": "3651000", "totalCurrentAssets": "226340000", "currentLongTermDebt": "172846000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "29342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3396959000", "currentAccountsPayable": "17442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2852570000", "shortLongTermDebtTotal": "1552847000", "totalShareholderEquity": "1769725000", "capitalLeaseObligations": "366285000", "otherCurrentLiabilities": "163004000", "totalCurrentLiabilities": "395505000", "otherNonCurrentLiabilities": "465633000", "totalNonCurrentLiabilities": "1458069000", "cashAndShortTermInvestments": "159467000", "commonStockSharesOutstanding": "22663240", "intangibleAssetsExcludingGoodwill": "100422000", "cashAndCashEquivalentsAtCarryingValue": "159467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511273000", "profitLoss": "None", "dividendPayout": "4615000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-65927000", "operatingCashflow": "277173000", "capitalExpenditures": "278880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32203000", "cashflowFromInvestment": "-106252000", "stockBasedCompensation": "523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112416000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 226771000, "cost_of_revenue": 77415000, "gross_profit": 149356000, "ebit": 31612000, "ebitda": 98955000, "pretax_income": -68541000, "tax_provision": -31003000, "net_income": -68541000, "net_income_to_common": -68541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30728000, "total_current_assets": 60780000, "total_assets": 1207269000, "short_term_debt": 10611000, "long_term_debt": 45111000, "total_debt": 55722000, "total_liabilities": 552439000, "total_equity": 654830000, "shares_outstanding": 11181240, "goodwill_and_intangibles": 2000000 }, "cash_flow": { "operating_cash_flow": 94086000, "capital_expenditure": 83102000, "free_cash_flow": 177188000, "dividends_paid": 7872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303847, "ticker_id": 2867, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31612000", "ebitda": "98955000", "netIncome": "-68541000", "grossProfit": "149356000", "depreciation": "None", "totalRevenue": "226771000", "costOfRevenue": "77415000", "interestIncome": "639000", "incomeBeforeTax": "-68541000", "interestExpense": "24159000", "operatingIncome": "31612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-31003000", "reportedCurrency": "USD", "netInterestIncome": "-23520000", "nonInterestIncome": "None", "operatingExpenses": "117744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67343000", "sellingGeneralAndAdministrative": "24012000", "netIncomeFromContinuingOperations": "-68541000" }, "balance": { "goodwill": "None", "inventory": "4505000", "commonStock": "654830000", "currentDebt": "None", "investments": "None", "totalAssets": "1207269000", "longTermDebt": "45111000", "shortTermDebt": "10611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "552439000", "otherCurrentAssets": "30052000", "totalCurrentAssets": "60780000", "currentLongTermDebt": "10611000", "longTermInvestments": "26158000", "shortTermInvestments": "None", "currentNetReceivables": "3606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146489000", "currentAccountsPayable": "3168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1054423000", "shortLongTermDebtTotal": "486857000", "totalShareholderEquity": "654830000", "capitalLeaseObligations": "13153000", "otherCurrentLiabilities": "36533000", "totalCurrentLiabilities": "51417000", "otherNonCurrentLiabilities": "154272000", "totalNonCurrentLiabilities": "501022000", "cashAndShortTermInvestments": "30728000", "commonStockSharesOutstanding": "11181240", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "30728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68541000", "profitLoss": "None", "dividendPayout": "7872000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49092000", "operatingCashflow": "94086000", "capitalExpenditures": "83102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9906000", "cashflowFromInvestment": "-83854000", "stockBasedCompensation": "946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226771000, "cost_of_revenue": 77415000, "gross_profit": 149356000, "research_and_development": null, "selling_general_admin": 24012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31612000, "depreciation_amortisation": 67343000, "ebitda": 98955000, "interest_expense": 24159000, "interest_income": null, "other_non_operating": null, "pretax_income": -68541000, "tax_provision": -31003000, "effective_tax_rate": null, "net_income": -68541000, "net_income_continuing_ops": -68541000, "net_income_to_common": -68541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30728000, "short_term_investments": null, "net_receivables": 3606000, "inventory": 4505000, "other_current_assets": null, "total_current_assets": 60780000, "net_ppe": null, "goodwill": null, "intangible_assets": 2000000, "goodwill_and_intangibles": 2000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1146489000, "total_assets": 1207269000, "short_term_debt": 10611000, "accounts_payable": 3168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51417000, "long_term_debt": 45111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 501022000, "total_liabilities": 552439000, "total_debt": 55722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 654830000, "shares_outstanding": 11181240, "operating_cash_flow": 94086000, "stock_based_compensation": 946000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83854000, "dividends_paid": 7872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9906000, "free_cash_flow": 177188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31612000", "ebitda": "98955000", "netIncome": "-68541000", "grossProfit": "149356000", "depreciation": "None", "totalRevenue": "226771000", "costOfRevenue": "77415000", "interestIncome": "639000", "incomeBeforeTax": "-68541000", "interestExpense": "24159000", "operatingIncome": "31612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-31003000", "reportedCurrency": "USD", "netInterestIncome": "-23520000", "nonInterestIncome": "None", "operatingExpenses": "117744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67343000", "sellingGeneralAndAdministrative": "24012000", "netIncomeFromContinuingOperations": "-68541000" }, "balance": { "goodwill": "None", "inventory": "4505000", "commonStock": "654830000", "currentDebt": "None", "investments": "None", "totalAssets": "1207269000", "longTermDebt": "45111000", "shortTermDebt": "10611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "552439000", "otherCurrentAssets": "30052000", "totalCurrentAssets": "60780000", "currentLongTermDebt": "10611000", "longTermInvestments": "26158000", "shortTermInvestments": "None", "currentNetReceivables": "3606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146489000", "currentAccountsPayable": "3168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1054423000", "shortLongTermDebtTotal": "486857000", "totalShareholderEquity": "654830000", "capitalLeaseObligations": "13153000", "otherCurrentLiabilities": "36533000", "totalCurrentLiabilities": "51417000", "otherNonCurrentLiabilities": "154272000", "totalNonCurrentLiabilities": "501022000", "cashAndShortTermInvestments": "30728000", "commonStockSharesOutstanding": "11181240", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "30728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68541000", "profitLoss": "None", "dividendPayout": "7872000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49092000", "operatingCashflow": "94086000", "capitalExpenditures": "83102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9906000", "cashflowFromInvestment": "-83854000", "stockBasedCompensation": "946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57006000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 219379000, "cost_of_revenue": 72571000, "gross_profit": 146808000, "ebit": 57636000, "ebitda": 118185000, "pretax_income": -62134000, "tax_provision": 1246000, "net_income": -62134000, "net_income_to_common": -62134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23354000, "total_current_assets": 75990000, "total_assets": 1253517000, "short_term_debt": 55013000, "long_term_debt": 346454000, "total_debt": 401467000, "total_liabilities": 525498000, "total_equity": 728019000, "shares_outstanding": 10830959, "goodwill_and_intangibles": 3166000 }, "cash_flow": { "operating_cash_flow": 70395000, "capital_expenditure": 23699000, "free_cash_flow": 94094000, "dividends_paid": 13550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303852, "ticker_id": 2867, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57636000", "ebitda": "118185000", "netIncome": "-62134000", "grossProfit": "146808000", "depreciation": "None", "totalRevenue": "219379000", "costOfRevenue": "72571000", "interestIncome": "79153000", "incomeBeforeTax": "-62134000", "interestExpense": "45254000", "operatingIncome": "57636000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1246000", "reportedCurrency": "USD", "netInterestIncome": "-39082000", "nonInterestIncome": "None", "operatingExpenses": "89172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60549000", "sellingGeneralAndAdministrative": "20984000", "netIncomeFromContinuingOperations": "-62134000" }, "balance": { "goodwill": "None", "inventory": "6281000", "commonStock": "728019000", "currentDebt": "None", "investments": "None", "totalAssets": "1253517000", "longTermDebt": "346454000", "shortTermDebt": "55013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3166000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "525498000", "otherCurrentAssets": "3844000", "totalCurrentAssets": "75990000", "currentLongTermDebt": "53966000", "longTermInvestments": "25725000", "shortTermInvestments": "None", "currentNetReceivables": "35125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177527000", "currentAccountsPayable": "6906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1076499000", "shortLongTermDebtTotal": "484261000", "totalShareholderEquity": "728019000", "capitalLeaseObligations": "14201000", "otherCurrentLiabilities": "13368000", "totalCurrentLiabilities": "79784000", "otherNonCurrentLiabilities": "82794000", "totalNonCurrentLiabilities": "445714000", "cashAndShortTermInvestments": "23354000", "commonStockSharesOutstanding": "10830959", "intangibleAssetsExcludingGoodwill": "3166000", "cashAndCashEquivalentsAtCarryingValue": "23354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62134000", "profitLoss": "None", "dividendPayout": "13550000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10773000", "operatingCashflow": "70395000", "capitalExpenditures": "23699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84414000", "cashflowFromInvestment": "-17034000", "stockBasedCompensation": "2018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219379000, "cost_of_revenue": 72571000, "gross_profit": 146808000, "research_and_development": null, "selling_general_admin": 20984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57636000, "depreciation_amortisation": 60549000, "ebitda": 118185000, "interest_expense": 45254000, "interest_income": null, "other_non_operating": null, "pretax_income": -62134000, "tax_provision": 1246000, "effective_tax_rate": null, "net_income": -62134000, "net_income_continuing_ops": -62134000, "net_income_to_common": -62134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23354000, "short_term_investments": null, "net_receivables": 35125000, "inventory": 6281000, "other_current_assets": null, "total_current_assets": 75990000, "net_ppe": null, "goodwill": null, "intangible_assets": 3166000, "goodwill_and_intangibles": 3166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1177527000, "total_assets": 1253517000, "short_term_debt": 55013000, "accounts_payable": 6906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79784000, "long_term_debt": 346454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445714000, "total_liabilities": 525498000, "total_debt": 401467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 728019000, "shares_outstanding": 10830959, "operating_cash_flow": 70395000, "stock_based_compensation": 2018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17034000, "dividends_paid": 13550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84414000, "free_cash_flow": 94094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57636000", "ebitda": "118185000", "netIncome": "-62134000", "grossProfit": "146808000", "depreciation": "None", "totalRevenue": "219379000", "costOfRevenue": "72571000", "interestIncome": "79153000", "incomeBeforeTax": "-62134000", "interestExpense": "45254000", "operatingIncome": "57636000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1246000", "reportedCurrency": "USD", "netInterestIncome": "-39082000", "nonInterestIncome": "None", "operatingExpenses": "89172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60549000", "sellingGeneralAndAdministrative": "20984000", "netIncomeFromContinuingOperations": "-62134000" }, "balance": { "goodwill": "None", "inventory": "6281000", "commonStock": "728019000", "currentDebt": "None", "investments": "None", "totalAssets": "1253517000", "longTermDebt": "346454000", "shortTermDebt": "55013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3166000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "525498000", "otherCurrentAssets": "3844000", "totalCurrentAssets": "75990000", "currentLongTermDebt": "53966000", "longTermInvestments": "25725000", "shortTermInvestments": "None", "currentNetReceivables": "35125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177527000", "currentAccountsPayable": "6906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1076499000", "shortLongTermDebtTotal": "484261000", "totalShareholderEquity": "728019000", "capitalLeaseObligations": "14201000", "otherCurrentLiabilities": "13368000", "totalCurrentLiabilities": "79784000", "otherNonCurrentLiabilities": "82794000", "totalNonCurrentLiabilities": "445714000", "cashAndShortTermInvestments": "23354000", "commonStockSharesOutstanding": "10830959", "intangibleAssetsExcludingGoodwill": "3166000", "cashAndCashEquivalentsAtCarryingValue": "23354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62134000", "profitLoss": "None", "dividendPayout": "13550000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10773000", "operatingCashflow": "70395000", "capitalExpenditures": "23699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84414000", "cashflowFromInvestment": "-17034000", "stockBasedCompensation": "2018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53633000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 231361000, "cost_of_revenue": 143409000, "gross_profit": 87952000, "ebit": 69494000, "ebitda": 134008000, "pretax_income": -13081000, "tax_provision": -39809000, "net_income": -13081000, "net_income_to_common": -13081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58590000, "total_current_assets": 111112000, "total_assets": 1314133000, "short_term_debt": 25105000, "long_term_debt": 458560000, "total_debt": 483665000, "total_liabilities": 537380000, "total_equity": 776753000, "shares_outstanding": 10823591, "goodwill_and_intangibles": 4332000 }, "cash_flow": { "operating_cash_flow": 68319000, "capital_expenditure": 118755000, "free_cash_flow": 187074000, "dividends_paid": 10261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303857, "ticker_id": 2867, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69494000", "ebitda": "134008000", "netIncome": "-13081000", "grossProfit": "87952000", "depreciation": "None", "totalRevenue": "231361000", "costOfRevenue": "143409000", "interestIncome": "34401000", "incomeBeforeTax": "-13081000", "interestExpense": "42766000", "operatingIncome": "69494000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-39809000", "reportedCurrency": "USD", "netInterestIncome": "-38358000", "nonInterestIncome": "None", "operatingExpenses": "18458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64514000", "sellingGeneralAndAdministrative": "18458000", "netIncomeFromContinuingOperations": "-13081000" }, "balance": { "goodwill": "None", "inventory": "1004000", "commonStock": "806176000", "currentDebt": "None", "investments": "None", "totalAssets": "1314133000", "longTermDebt": "458560000", "shortTermDebt": "25105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4332000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "537380000", "otherCurrentAssets": "757000", "totalCurrentAssets": "111112000", "currentLongTermDebt": "25105000", "longTermInvestments": "66296000", "shortTermInvestments": "None", "currentNetReceivables": "47762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203021000", "currentAccountsPayable": "4839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043250000", "shortLongTermDebtTotal": "505786000", "totalShareholderEquity": "776753000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7133000", "totalCurrentLiabilities": "52333000", "otherNonCurrentLiabilities": "22121000", "totalNonCurrentLiabilities": "485047000", "cashAndShortTermInvestments": "58590000", "commonStockSharesOutstanding": "10823591", "intangibleAssetsExcludingGoodwill": "4332000", "cashAndCashEquivalentsAtCarryingValue": "58590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13081000", "profitLoss": "None", "dividendPayout": "10261000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-17060000", "operatingCashflow": "68319000", "capitalExpenditures": "118755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31091000", "cashflowFromInvestment": "-67888000", "stockBasedCompensation": "2450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231361000, "cost_of_revenue": 143409000, "gross_profit": 87952000, "research_and_development": null, "selling_general_admin": 18458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69494000, "depreciation_amortisation": 64514000, "ebitda": 134008000, "interest_expense": 42766000, "interest_income": null, "other_non_operating": null, "pretax_income": -13081000, "tax_provision": -39809000, "effective_tax_rate": null, "net_income": -13081000, "net_income_continuing_ops": -13081000, "net_income_to_common": -13081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58590000, "short_term_investments": null, "net_receivables": 47762000, "inventory": 1004000, "other_current_assets": null, "total_current_assets": 111112000, "net_ppe": null, "goodwill": null, "intangible_assets": 4332000, "goodwill_and_intangibles": 4332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1203021000, "total_assets": 1314133000, "short_term_debt": 25105000, "accounts_payable": 4839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52333000, "long_term_debt": 458560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 485047000, "total_liabilities": 537380000, "total_debt": 483665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 776753000, "shares_outstanding": 10823591, "operating_cash_flow": 68319000, "stock_based_compensation": 2450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67888000, "dividends_paid": 10261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31091000, "free_cash_flow": 187074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69494000", "ebitda": "134008000", "netIncome": "-13081000", "grossProfit": "87952000", "depreciation": "None", "totalRevenue": "231361000", "costOfRevenue": "143409000", "interestIncome": "34401000", "incomeBeforeTax": "-13081000", "interestExpense": "42766000", "operatingIncome": "69494000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-39809000", "reportedCurrency": "USD", "netInterestIncome": "-38358000", "nonInterestIncome": "None", "operatingExpenses": "18458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64514000", "sellingGeneralAndAdministrative": "18458000", "netIncomeFromContinuingOperations": "-13081000" }, "balance": { "goodwill": "None", "inventory": "1004000", "commonStock": "806176000", "currentDebt": "None", "investments": "None", "totalAssets": "1314133000", "longTermDebt": "458560000", "shortTermDebt": "25105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4332000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "537380000", "otherCurrentAssets": "757000", "totalCurrentAssets": "111112000", "currentLongTermDebt": "25105000", "longTermInvestments": "66296000", "shortTermInvestments": "None", "currentNetReceivables": "47762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203021000", "currentAccountsPayable": "4839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1043250000", "shortLongTermDebtTotal": "505786000", "totalShareholderEquity": "776753000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7133000", "totalCurrentLiabilities": "52333000", "otherNonCurrentLiabilities": "22121000", "totalNonCurrentLiabilities": "485047000", "cashAndShortTermInvestments": "58590000", "commonStockSharesOutstanding": "10823591", "intangibleAssetsExcludingGoodwill": "4332000", "cashAndCashEquivalentsAtCarryingValue": "58590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13081000", "profitLoss": "None", "dividendPayout": "10261000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-17060000", "operatingCashflow": "68319000", "capitalExpenditures": "118755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31091000", "cashflowFromInvestment": "-67888000", "stockBasedCompensation": "2450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58334000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "ebit": 125598000, "ebitda": 125598000, "pretax_income": 106344000, "tax_provision": null, "net_income": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410968000, "total_current_assets": 533060000, "total_assets": 6007386000, "short_term_debt": 230667000, "long_term_debt": 1278707000, "total_debt": 1509374000, "total_liabilities": 2571271000, "total_equity": 3374712000, "shares_outstanding": 29215000, "goodwill_and_intangibles": 1683000 }, "cash_flow": { "operating_cash_flow": 126643000, "capital_expenditure": 72700000, "free_cash_flow": 199343000, "dividends_paid": 1461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303820, "ticker_id": 2867, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "125598000", "netIncome": "106344000", "grossProfit": "244431999", "depreciation": "None", "totalRevenue": "357006999", "costOfRevenue": "112575000", "interestIncome": "3259000", "incomeBeforeTax": "106344000", "interestExpense": "30598999", "operatingIncome": "125598000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27340000", "nonInterestIncome": "None", "operatingExpenses": "118834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "23832000", "netIncomeFromContinuingOperations": "106344000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3376248000", "currentDebt": "None", "investments": "None", "totalAssets": "6007386000", "longTermDebt": "1278707000", "shortTermDebt": "230667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2571271000", "otherCurrentAssets": "63599000", "totalCurrentAssets": "533060000", "currentLongTermDebt": "135099000", "longTermInvestments": "None", "shortTermInvestments": "10031000", "currentNetReceivables": "48271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5474326000", "currentAccountsPayable": "13862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2379641000", "totalShareholderEquity": "3374712000", "capitalLeaseObligations": "208478000", "otherCurrentLiabilities": "122930000", "totalCurrentLiabilities": "367459000", "otherNonCurrentLiabilities": "695120000", "totalNonCurrentLiabilities": "2203812000", "cashAndShortTermInvestments": "410968000", "commonStockSharesOutstanding": "29215000", "intangibleAssetsExcludingGoodwill": "1683000", "cashAndCashEquivalentsAtCarryingValue": "410968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104111000", "profitLoss": "None", "dividendPayout": "1461000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126643000", "capitalExpenditures": "72700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43979999", "cashflowFromInvestment": "-162432999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10238999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78826999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357006999, "cost_of_revenue": 112575000, "gross_profit": 244431999, "research_and_development": null, "selling_general_admin": 23832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125598000, "depreciation_amortisation": null, "ebitda": 125598000, "interest_expense": 30598999, "interest_income": null, "other_non_operating": null, "pretax_income": 106344000, "tax_provision": null, "effective_tax_rate": null, "net_income": 106344000, "net_income_continuing_ops": 106344000, "net_income_to_common": 106344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410968000, "short_term_investments": 10031000, "net_receivables": 48271000, "inventory": null, "other_current_assets": null, "total_current_assets": 533060000, "net_ppe": null, "goodwill": null, "intangible_assets": 1683000, "goodwill_and_intangibles": 1683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5474326000, "total_assets": 6007386000, "short_term_debt": 230667000, "accounts_payable": 13862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367459000, "long_term_debt": 1278707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2203812000, "total_liabilities": 2571271000, "total_debt": 1509374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3374712000, "shares_outstanding": 29215000, "operating_cash_flow": 126643000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162432999, "dividends_paid": 1461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43979999, "free_cash_flow": 199343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "125598000", "netIncome": "106344000", "grossProfit": "244431999", "depreciation": "None", "totalRevenue": "357006999", "costOfRevenue": "112575000", "interestIncome": "3259000", "incomeBeforeTax": "106344000", "interestExpense": "30598999", "operatingIncome": "125598000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27340000", "nonInterestIncome": "None", "operatingExpenses": "118834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "23832000", "netIncomeFromContinuingOperations": "106344000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3376248000", "currentDebt": "None", "investments": "None", "totalAssets": "6007386000", "longTermDebt": "1278707000", "shortTermDebt": "230667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2571271000", "otherCurrentAssets": "63599000", "totalCurrentAssets": "533060000", "currentLongTermDebt": "135099000", "longTermInvestments": "None", "shortTermInvestments": "10031000", "currentNetReceivables": "48271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5474326000", "currentAccountsPayable": "13862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2379641000", "totalShareholderEquity": "3374712000", "capitalLeaseObligations": "208478000", "otherCurrentLiabilities": "122930000", "totalCurrentLiabilities": "367459000", "otherNonCurrentLiabilities": "695120000", "totalNonCurrentLiabilities": "2203812000", "cashAndShortTermInvestments": "410968000", "commonStockSharesOutstanding": "29215000", "intangibleAssetsExcludingGoodwill": "1683000", "cashAndCashEquivalentsAtCarryingValue": "410968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104111000", "profitLoss": "None", "dividendPayout": "1461000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126643000", "capitalExpenditures": "72700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43979999", "cashflowFromInvestment": "-162432999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10238999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78826999", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "ebit": 130639000, "ebitda": 211101000, "pretax_income": 117328000, "tax_provision": null, "net_income": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402969000, "total_current_assets": 512052000, "total_assets": 5928986000, "short_term_debt": 304303000, "long_term_debt": 1268976000, "total_debt": 1573279000, "total_liabilities": 2588240000, "total_equity": 3281545000, "shares_outstanding": 29406000, "goodwill_and_intangibles": 3233000 }, "cash_flow": { "operating_cash_flow": 122010447, "capital_expenditure": 133789387, "free_cash_flow": 255799834, "dividends_paid": 1450200, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303821, "ticker_id": 2867, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130639000", "ebitda": "211101000", "netIncome": "117328000", "grossProfit": "251214000", "depreciation": "None", "totalRevenue": "365550000", "costOfRevenue": "114336000", "interestIncome": "3129000", "incomeBeforeTax": "117328000", "interestExpense": "33055000", "operatingIncome": "130639000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29926000", "nonInterestIncome": "None", "operatingExpenses": "120575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80462000", "sellingGeneralAndAdministrative": "23580000", "netIncomeFromContinuingOperations": "117328000" }, "balance": { "goodwill": "None", "inventory": "31944000", "commonStock": "3283806000", "currentDebt": "None", "investments": "None", "totalAssets": "5928986000", "longTermDebt": "1268976000", "shortTermDebt": "304303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3233000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2588240000", "otherCurrentAssets": "58046000", "totalCurrentAssets": "512052000", "currentLongTermDebt": "133773000", "longTermInvestments": "None", "shortTermInvestments": "10483000", "currentNetReceivables": "40554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5416934000", "currentAccountsPayable": "17892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608820000", "shortLongTermDebtTotal": "2374582000", "totalShareholderEquity": "3281545000", "capitalLeaseObligations": "214996000", "otherCurrentLiabilities": "132951000", "totalCurrentLiabilities": "455146000", "otherNonCurrentLiabilities": "625267000", "totalNonCurrentLiabilities": "2133094000", "cashAndShortTermInvestments": "402969000", "commonStockSharesOutstanding": "29406000", "intangibleAssetsExcludingGoodwill": "3233000", "cashAndCashEquivalentsAtCarryingValue": "402969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114864000", "profitLoss": "None", "dividendPayout": "1450200", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122010447", "capitalExpenditures": "133789387", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75004444", "cashflowFromInvestment": "-4709879", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450200", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9828756", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77327999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365550000, "cost_of_revenue": 114336000, "gross_profit": 251214000, "research_and_development": null, "selling_general_admin": 23580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130639000, "depreciation_amortisation": 80462000, "ebitda": 211101000, "interest_expense": 33055000, "interest_income": null, "other_non_operating": null, "pretax_income": 117328000, "tax_provision": null, "effective_tax_rate": null, "net_income": 117328000, "net_income_continuing_ops": 117328000, "net_income_to_common": 117328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402969000, "short_term_investments": 10483000, "net_receivables": 40554000, "inventory": 31944000, "other_current_assets": null, "total_current_assets": 512052000, "net_ppe": null, "goodwill": null, "intangible_assets": 3233000, "goodwill_and_intangibles": 3233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5416934000, "total_assets": 5928986000, "short_term_debt": 304303000, "accounts_payable": 17892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455146000, "long_term_debt": 1268976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2133094000, "total_liabilities": 2588240000, "total_debt": 1573279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3281545000, "shares_outstanding": 29406000, "operating_cash_flow": 122010447, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133789387, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4709879, "dividends_paid": 1450200, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75004444, "free_cash_flow": 255799834, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130639000", "ebitda": "211101000", "netIncome": "117328000", "grossProfit": "251214000", "depreciation": "None", "totalRevenue": "365550000", "costOfRevenue": "114336000", "interestIncome": "3129000", "incomeBeforeTax": "117328000", "interestExpense": "33055000", "operatingIncome": "130639000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29926000", "nonInterestIncome": "None", "operatingExpenses": "120575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80462000", "sellingGeneralAndAdministrative": "23580000", "netIncomeFromContinuingOperations": "117328000" }, "balance": { "goodwill": "None", "inventory": "31944000", "commonStock": "3283806000", "currentDebt": "None", "investments": "None", "totalAssets": "5928986000", "longTermDebt": "1268976000", "shortTermDebt": "304303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3233000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2588240000", "otherCurrentAssets": "58046000", "totalCurrentAssets": "512052000", "currentLongTermDebt": "133773000", "longTermInvestments": "None", "shortTermInvestments": "10483000", "currentNetReceivables": "40554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5416934000", "currentAccountsPayable": "17892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608820000", "shortLongTermDebtTotal": "2374582000", "totalShareholderEquity": "3281545000", "capitalLeaseObligations": "214996000", "otherCurrentLiabilities": "132951000", "totalCurrentLiabilities": "455146000", "otherNonCurrentLiabilities": "625267000", "totalNonCurrentLiabilities": "2133094000", "cashAndShortTermInvestments": "402969000", "commonStockSharesOutstanding": "29406000", "intangibleAssetsExcludingGoodwill": "3233000", "cashAndCashEquivalentsAtCarryingValue": "402969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114864000", "profitLoss": "None", "dividendPayout": "1450200", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122010447", "capitalExpenditures": "133789387", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75004444", "cashflowFromInvestment": "-4709879", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450200", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9828756", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77327999", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 346923000, "cost_of_revenue": 138749000, "gross_profit": 208174000, "ebit": 89980000, "ebitda": 196077000, "pretax_income": 56332000, "tax_provision": null, "net_income": 55149000, "net_income_to_common": 55149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360506000, "total_current_assets": 476325000, "total_assets": 5923211000, "short_term_debt": 289595000, "long_term_debt": 1061694000, "total_debt": 1351289000, "total_liabilities": 2688484000, "total_equity": 3177959000, "shares_outstanding": 28974864, "goodwill_and_intangibles": 4783000 }, "cash_flow": { "operating_cash_flow": 109884453, "capital_expenditure": 110031416, "free_cash_flow": 219915869, "dividends_paid": 1571438, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303823, "ticker_id": 2867, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89980000", "ebitda": "196077000", "netIncome": "55149000", "grossProfit": "208174000", "depreciation": "None", "totalRevenue": "346923000", "costOfRevenue": "138749000", "interestIncome": "3214000", "incomeBeforeTax": "56332000", "interestExpense": "34732000", "operatingIncome": "89980000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31518000", "nonInterestIncome": "None", "operatingExpenses": "118194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106097000", "sellingGeneralAndAdministrative": "118194000", "netIncomeFromContinuingOperations": "56332000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3180381000", "currentDebt": "None", "investments": "None", "totalAssets": "5923211000", "longTermDebt": "1061694000", "shortTermDebt": "289595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4783000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2688484000", "otherCurrentAssets": "61262000", "totalCurrentAssets": "476325000", "currentLongTermDebt": "160715000", "longTermInvestments": "None", "shortTermInvestments": "20483000", "currentNetReceivables": "33495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5446886000", "currentAccountsPayable": "14591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4754054000", "shortLongTermDebtTotal": "2643187000", "totalShareholderEquity": "3177959000", "capitalLeaseObligations": "221608000", "otherCurrentLiabilities": "158831000", "totalCurrentLiabilities": "463017000", "otherNonCurrentLiabilities": "916964000", "totalNonCurrentLiabilities": "2225467000", "cashAndShortTermInvestments": "360506000", "commonStockSharesOutstanding": "28974864", "intangibleAssetsExcludingGoodwill": "4783000", "cashAndCashEquivalentsAtCarryingValue": "360506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55149000", "profitLoss": "None", "dividendPayout": "1571438", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109884453", "capitalExpenditures": "110031416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51380193", "cashflowFromInvestment": "-75225350", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1571438", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10630822", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346923000, "cost_of_revenue": 138749000, "gross_profit": 208174000, "research_and_development": null, "selling_general_admin": 118194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89980000, "depreciation_amortisation": 106097000, "ebitda": 196077000, "interest_expense": 34732000, "interest_income": null, "other_non_operating": null, "pretax_income": 56332000, "tax_provision": null, "effective_tax_rate": null, "net_income": 55149000, "net_income_continuing_ops": 56332000, "net_income_to_common": 55149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360506000, "short_term_investments": 20483000, "net_receivables": 33495000, "inventory": null, "other_current_assets": null, "total_current_assets": 476325000, "net_ppe": null, "goodwill": null, "intangible_assets": 4783000, "goodwill_and_intangibles": 4783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5446886000, "total_assets": 5923211000, "short_term_debt": 289595000, "accounts_payable": 14591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 463017000, "long_term_debt": 1061694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2225467000, "total_liabilities": 2688484000, "total_debt": 1351289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3177959000, "shares_outstanding": 28974864, "operating_cash_flow": 109884453, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110031416, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75225350, "dividends_paid": 1571438, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51380193, "free_cash_flow": 219915869, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89980000", "ebitda": "196077000", "netIncome": "55149000", "grossProfit": "208174000", "depreciation": "None", "totalRevenue": "346923000", "costOfRevenue": "138749000", "interestIncome": "3214000", "incomeBeforeTax": "56332000", "interestExpense": "34732000", "operatingIncome": "89980000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31518000", "nonInterestIncome": "None", "operatingExpenses": "118194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106097000", "sellingGeneralAndAdministrative": "118194000", "netIncomeFromContinuingOperations": "56332000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3180381000", "currentDebt": "None", "investments": "None", "totalAssets": "5923211000", "longTermDebt": "1061694000", "shortTermDebt": "289595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4783000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2688484000", "otherCurrentAssets": "61262000", "totalCurrentAssets": "476325000", "currentLongTermDebt": "160715000", "longTermInvestments": "None", "shortTermInvestments": "20483000", "currentNetReceivables": "33495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5446886000", "currentAccountsPayable": "14591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4754054000", "shortLongTermDebtTotal": "2643187000", "totalShareholderEquity": "3177959000", "capitalLeaseObligations": "221608000", "otherCurrentLiabilities": "158831000", "totalCurrentLiabilities": "463017000", "otherNonCurrentLiabilities": "916964000", "totalNonCurrentLiabilities": "2225467000", "cashAndShortTermInvestments": "360506000", "commonStockSharesOutstanding": "28974864", "intangibleAssetsExcludingGoodwill": "4783000", "cashAndCashEquivalentsAtCarryingValue": "360506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55149000", "profitLoss": "None", "dividendPayout": "1571438", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109884453", "capitalExpenditures": "110031416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51380193", "cashflowFromInvestment": "-75225350", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1571438", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10630822", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106097000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 327558000, "cost_of_revenue": 112000000, "gross_profit": 215558000, "ebit": 94732000, "ebitda": 175517000, "pretax_income": 69947000, "tax_provision": null, "net_income": 68478000, "net_income_to_common": 68478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377034000, "total_current_assets": 500785000, "total_assets": 5884553000, "short_term_debt": 288592000, "long_term_debt": 985005000, "total_debt": 1273597000, "total_liabilities": 2694569000, "total_equity": 3189984000, "shares_outstanding": 29580000, "goodwill_and_intangibles": 33651000 }, "cash_flow": { "operating_cash_flow": 121628000, "capital_expenditure": 170684000, "free_cash_flow": 292312000, "dividends_paid": 1493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303824, "ticker_id": 2867, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94732000", "ebitda": "175517000", "netIncome": "68478000", "grossProfit": "215558000", "depreciation": "None", "totalRevenue": "327558000", "costOfRevenue": "112000000", "interestIncome": "3069000", "incomeBeforeTax": "69947000", "interestExpense": "33485000", "operatingIncome": "94732000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30416000", "nonInterestIncome": "None", "operatingExpenses": "120826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80785000", "sellingGeneralAndAdministrative": "120826000", "netIncomeFromContinuingOperations": "69947000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3192298000", "currentDebt": "None", "investments": "None", "totalAssets": "5884553000", "longTermDebt": "985005000", "shortTermDebt": "288592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33651000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2694569000", "otherCurrentAssets": "88814000", "totalCurrentAssets": "500785000", "currentLongTermDebt": "155276000", "longTermInvestments": "None", "shortTermInvestments": "11386000", "currentNetReceivables": "22962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5383768000", "currentAccountsPayable": "18631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4783950000", "shortLongTermDebtTotal": "2447689000", "totalShareholderEquity": "3189984000", "capitalLeaseObligations": "228098000", "otherCurrentLiabilities": "151819000", "totalCurrentLiabilities": "459042000", "otherNonCurrentLiabilities": "996676000", "totalNonCurrentLiabilities": "2235527000", "cashAndShortTermInvestments": "377034000", "commonStockSharesOutstanding": "29580000", "intangibleAssetsExcludingGoodwill": "33651000", "cashAndCashEquivalentsAtCarryingValue": "377034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69947000", "profitLoss": "None", "dividendPayout": "1493000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121628000", "capitalExpenditures": "170684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68934000", "cashflowFromInvestment": "-134503000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327558000, "cost_of_revenue": 112000000, "gross_profit": 215558000, "research_and_development": null, "selling_general_admin": 120826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94732000, "depreciation_amortisation": 80785000, "ebitda": 175517000, "interest_expense": 33485000, "interest_income": null, "other_non_operating": null, "pretax_income": 69947000, "tax_provision": null, "effective_tax_rate": null, "net_income": 68478000, "net_income_continuing_ops": 69947000, "net_income_to_common": 68478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377034000, "short_term_investments": 11386000, "net_receivables": 22962000, "inventory": null, "other_current_assets": null, "total_current_assets": 500785000, "net_ppe": null, "goodwill": null, "intangible_assets": 33651000, "goodwill_and_intangibles": 33651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5383768000, "total_assets": 5884553000, "short_term_debt": 288592000, "accounts_payable": 18631000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459042000, "long_term_debt": 985005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2235527000, "total_liabilities": 2694569000, "total_debt": 1273597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3189984000, "shares_outstanding": 29580000, "operating_cash_flow": 121628000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134503000, "dividends_paid": 1493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68934000, "free_cash_flow": 292312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94732000", "ebitda": "175517000", "netIncome": "68478000", "grossProfit": "215558000", "depreciation": "None", "totalRevenue": "327558000", "costOfRevenue": "112000000", "interestIncome": "3069000", "incomeBeforeTax": "69947000", "interestExpense": "33485000", "operatingIncome": "94732000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30416000", "nonInterestIncome": "None", "operatingExpenses": "120826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80785000", "sellingGeneralAndAdministrative": "120826000", "netIncomeFromContinuingOperations": "69947000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3192298000", "currentDebt": "None", "investments": "None", "totalAssets": "5884553000", "longTermDebt": "985005000", "shortTermDebt": "288592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33651000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2694569000", "otherCurrentAssets": "88814000", "totalCurrentAssets": "500785000", "currentLongTermDebt": "155276000", "longTermInvestments": "None", "shortTermInvestments": "11386000", "currentNetReceivables": "22962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5383768000", "currentAccountsPayable": "18631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4783950000", "shortLongTermDebtTotal": "2447689000", "totalShareholderEquity": "3189984000", "capitalLeaseObligations": "228098000", "otherCurrentLiabilities": "151819000", "totalCurrentLiabilities": "459042000", "otherNonCurrentLiabilities": "996676000", "totalNonCurrentLiabilities": "2235527000", "cashAndShortTermInvestments": "377034000", "commonStockSharesOutstanding": "29580000", "intangibleAssetsExcludingGoodwill": "33651000", "cashAndCashEquivalentsAtCarryingValue": "377034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69947000", "profitLoss": "None", "dividendPayout": "1493000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121628000", "capitalExpenditures": "170684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68934000", "cashflowFromInvestment": "-134503000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80100000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 304112000, "cost_of_revenue": 105782000, "gross_profit": 198330000, "ebit": 81516000, "ebitda": 157095000, "pretax_income": 41727000, "tax_provision": null, "net_income": 40851000, "net_income_to_common": 40851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320968000, "total_current_assets": 443344000, "total_assets": 5733055000, "short_term_debt": 188084000, "long_term_debt": 918645000, "total_debt": 1106729000, "total_liabilities": 2597982000, "total_equity": 3080895000, "shares_outstanding": 29580000, "goodwill_and_intangibles": 37871000 }, "cash_flow": { "operating_cash_flow": 156552000, "capital_expenditure": 132586000, "free_cash_flow": 289138000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303825, "ticker_id": 2867, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81516000", "ebitda": "157095000", "netIncome": "40851000", "grossProfit": "198330000", "depreciation": "None", "totalRevenue": "304112000", "costOfRevenue": "105782000", "interestIncome": "3394000", "incomeBeforeTax": "41727000", "interestExpense": "33510000", "operatingIncome": "81516000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30116000", "nonInterestIncome": "None", "operatingExpenses": "116814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75579000", "sellingGeneralAndAdministrative": "21972000", "netIncomeFromContinuingOperations": "41727000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3082666000", "currentDebt": "None", "investments": "None", "totalAssets": "5733055000", "longTermDebt": "918645000", "shortTermDebt": "188084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "37871000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2597982000", "otherCurrentAssets": "67331000", "totalCurrentAssets": "443344000", "currentLongTermDebt": "162146000", "longTermInvestments": "None", "shortTermInvestments": "21386000", "currentNetReceivables": "33659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5289711000", "currentAccountsPayable": "12467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4737975000", "shortLongTermDebtTotal": "1315207000", "totalShareholderEquity": "3080895000", "capitalLeaseObligations": "234416000", "otherCurrentLiabilities": "165830000", "totalCurrentLiabilities": "439313000", "otherNonCurrentLiabilities": "979263000", "totalNonCurrentLiabilities": "2158669000", "cashAndShortTermInvestments": "320968000", "commonStockSharesOutstanding": "29580000", "intangibleAssetsExcludingGoodwill": "37871000", "cashAndCashEquivalentsAtCarryingValue": "320968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41727000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156552000", "capitalExpenditures": "132586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630000", "cashflowFromInvestment": "-134147000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304112000, "cost_of_revenue": 105782000, "gross_profit": 198330000, "research_and_development": null, "selling_general_admin": 21972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81516000, "depreciation_amortisation": 75579000, "ebitda": 157095000, "interest_expense": 33510000, "interest_income": null, "other_non_operating": null, "pretax_income": 41727000, "tax_provision": null, "effective_tax_rate": null, "net_income": 40851000, "net_income_continuing_ops": 41727000, "net_income_to_common": 40851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320968000, "short_term_investments": 21386000, "net_receivables": 33659000, "inventory": null, "other_current_assets": null, "total_current_assets": 443344000, "net_ppe": null, "goodwill": null, "intangible_assets": 37871000, "goodwill_and_intangibles": 37871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5289711000, "total_assets": 5733055000, "short_term_debt": 188084000, "accounts_payable": 12467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439313000, "long_term_debt": 918645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158669000, "total_liabilities": 2597982000, "total_debt": 1106729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3080895000, "shares_outstanding": 29580000, "operating_cash_flow": 156552000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134147000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -630000, "free_cash_flow": 289138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81516000", "ebitda": "157095000", "netIncome": "40851000", "grossProfit": "198330000", "depreciation": "None", "totalRevenue": "304112000", "costOfRevenue": "105782000", "interestIncome": "3394000", "incomeBeforeTax": "41727000", "interestExpense": "33510000", "operatingIncome": "81516000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30116000", "nonInterestIncome": "None", "operatingExpenses": "116814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75579000", "sellingGeneralAndAdministrative": "21972000", "netIncomeFromContinuingOperations": "41727000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3082666000", "currentDebt": "None", "investments": "None", "totalAssets": "5733055000", "longTermDebt": "918645000", "shortTermDebt": "188084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "37871000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2597982000", "otherCurrentAssets": "67331000", "totalCurrentAssets": "443344000", "currentLongTermDebt": "162146000", "longTermInvestments": "None", "shortTermInvestments": "21386000", "currentNetReceivables": "33659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5289711000", "currentAccountsPayable": "12467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4737975000", "shortLongTermDebtTotal": "1315207000", "totalShareholderEquity": "3080895000", "capitalLeaseObligations": "234416000", "otherCurrentLiabilities": "165830000", "totalCurrentLiabilities": "439313000", "otherNonCurrentLiabilities": "979263000", "totalNonCurrentLiabilities": "2158669000", "cashAndShortTermInvestments": "320968000", "commonStockSharesOutstanding": "29580000", "intangibleAssetsExcludingGoodwill": "37871000", "cashAndCashEquivalentsAtCarryingValue": "320968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41727000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156552000", "capitalExpenditures": "132586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630000", "cashflowFromInvestment": "-134147000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78459000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 332521000, "cost_of_revenue": 111032000, "gross_profit": 221489000, "ebit": 108750000, "ebitda": 185644000, "pretax_income": 94723000, "tax_provision": null, "net_income": 92734000, "net_income_to_common": 92734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270166000, "total_current_assets": 442991000, "total_assets": 5673240000, "short_term_debt": 291829000, "long_term_debt": 917102000, "total_debt": 1208931000, "total_liabilities": 2566612000, "total_equity": 3106628000, "shares_outstanding": 29803000, "goodwill_and_intangibles": 42311000 }, "cash_flow": { "operating_cash_flow": 114924000, "capital_expenditure": 280199000, "free_cash_flow": 395123000, "dividends_paid": 1521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303826, "ticker_id": 2867, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108750000", "ebitda": "185644000", "netIncome": "92734000", "grossProfit": "221489000", "depreciation": "None", "totalRevenue": "332521000", "costOfRevenue": "111032000", "interestIncome": "3417000", "incomeBeforeTax": "94723000", "interestExpense": "32425000", "operatingIncome": "108750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29008000", "nonInterestIncome": "None", "operatingExpenses": "112739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76894000", "sellingGeneralAndAdministrative": "112739000", "netIncomeFromContinuingOperations": "94723000" }, "balance": { "goodwill": "None", "inventory": "32793000", "commonStock": "3106628000", "currentDebt": "None", "investments": "None", "totalAssets": "5673240000", "longTermDebt": "917102000", "shortTermDebt": "291829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42311000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2566612000", "otherCurrentAssets": "52005000", "totalCurrentAssets": "442991000", "currentLongTermDebt": "163226000", "longTermInvestments": "None", "shortTermInvestments": "12289000", "currentNetReceivables": "75738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5230249000", "currentAccountsPayable": "16958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4485098000", "shortLongTermDebtTotal": "1423926000", "totalShareholderEquity": "3106628000", "capitalLeaseObligations": "240602000", "otherCurrentLiabilities": "34670000", "totalCurrentLiabilities": "409666000", "otherNonCurrentLiabilities": "969315000", "totalNonCurrentLiabilities": "2156946000", "cashAndShortTermInvestments": "270166000", "commonStockSharesOutstanding": "29803000", "intangibleAssetsExcludingGoodwill": "42311000", "cashAndCashEquivalentsAtCarryingValue": "270166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94723000", "profitLoss": "None", "dividendPayout": "1521000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114924000", "capitalExpenditures": "280199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59069000", "cashflowFromInvestment": "-168162000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332521000, "cost_of_revenue": 111032000, "gross_profit": 221489000, "research_and_development": null, "selling_general_admin": 112739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108750000, "depreciation_amortisation": 76894000, "ebitda": 185644000, "interest_expense": 32425000, "interest_income": null, "other_non_operating": null, "pretax_income": 94723000, "tax_provision": null, "effective_tax_rate": null, "net_income": 92734000, "net_income_continuing_ops": 94723000, "net_income_to_common": 92734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270166000, "short_term_investments": 12289000, "net_receivables": 75738000, "inventory": 32793000, "other_current_assets": null, "total_current_assets": 442991000, "net_ppe": null, "goodwill": null, "intangible_assets": 42311000, "goodwill_and_intangibles": 42311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5230249000, "total_assets": 5673240000, "short_term_debt": 291829000, "accounts_payable": 16958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409666000, "long_term_debt": 917102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2156946000, "total_liabilities": 2566612000, "total_debt": 1208931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3106628000, "shares_outstanding": 29803000, "operating_cash_flow": 114924000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168162000, "dividends_paid": 1521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59069000, "free_cash_flow": 395123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108750000", "ebitda": "185644000", "netIncome": "92734000", "grossProfit": "221489000", "depreciation": "None", "totalRevenue": "332521000", "costOfRevenue": "111032000", "interestIncome": "3417000", "incomeBeforeTax": "94723000", "interestExpense": "32425000", "operatingIncome": "108750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29008000", "nonInterestIncome": "None", "operatingExpenses": "112739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76894000", "sellingGeneralAndAdministrative": "112739000", "netIncomeFromContinuingOperations": "94723000" }, "balance": { "goodwill": "None", "inventory": "32793000", "commonStock": "3106628000", "currentDebt": "None", "investments": "None", "totalAssets": "5673240000", "longTermDebt": "917102000", "shortTermDebt": "291829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42311000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2566612000", "otherCurrentAssets": "52005000", "totalCurrentAssets": "442991000", "currentLongTermDebt": "163226000", "longTermInvestments": "None", "shortTermInvestments": "12289000", "currentNetReceivables": "75738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5230249000", "currentAccountsPayable": "16958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4485098000", "shortLongTermDebtTotal": "1423926000", "totalShareholderEquity": "3106628000", "capitalLeaseObligations": "240602000", "otherCurrentLiabilities": "34670000", "totalCurrentLiabilities": "409666000", "otherNonCurrentLiabilities": "969315000", "totalNonCurrentLiabilities": "2156946000", "cashAndShortTermInvestments": "270166000", "commonStockSharesOutstanding": "29803000", "intangibleAssetsExcludingGoodwill": "42311000", "cashAndCashEquivalentsAtCarryingValue": "270166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94723000", "profitLoss": "None", "dividendPayout": "1521000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114924000", "capitalExpenditures": "280199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59069000", "cashflowFromInvestment": "-168162000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7346000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 340835000, "cost_of_revenue": 110730000, "gross_profit": 230105000, "ebit": 120040000, "ebitda": 192708000, "pretax_income": 97755000, "tax_provision": 10323000, "net_income": 95800000, "net_income_to_common": 95800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293146000, "total_current_assets": 472860000, "total_assets": 5548533000, "short_term_debt": 315132000, "long_term_debt": 938581000, "total_debt": 1253713000, "total_liabilities": 2525107000, "total_equity": 3023426000, "shares_outstanding": 30548000, "goodwill_and_intangibles": 46813000 }, "cash_flow": { "operating_cash_flow": 142639000, "capital_expenditure": 333118000, "free_cash_flow": 475757000, "dividends_paid": 1531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303828, "ticker_id": 2867, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120040000", "ebitda": "192708000", "netIncome": "95800000", "grossProfit": "230105000", "depreciation": "None", "totalRevenue": "340835000", "costOfRevenue": "110730000", "interestIncome": "3394000", "incomeBeforeTax": "97755000", "interestExpense": "32608000", "operatingIncome": "120040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10323000", "reportedCurrency": "USD", "netInterestIncome": "-29214000", "nonInterestIncome": "None", "operatingExpenses": "110065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72668000", "sellingGeneralAndAdministrative": "110065000", "netIncomeFromContinuingOperations": "97755000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3023426000", "currentDebt": "None", "investments": "None", "totalAssets": "5548533000", "longTermDebt": "938581000", "shortTermDebt": "315132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46813000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2525107000", "otherCurrentAssets": "66082000", "totalCurrentAssets": "472860000", "currentLongTermDebt": "173470000", "longTermInvestments": "None", "shortTermInvestments": "37976000", "currentNetReceivables": "75656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5075673000", "currentAccountsPayable": "17775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4314487000", "shortLongTermDebtTotal": "1475321000", "totalShareholderEquity": "3023426000", "capitalLeaseObligations": "246866000", "otherCurrentLiabilities": "85954000", "totalCurrentLiabilities": "418861000", "otherNonCurrentLiabilities": "887259000", "totalNonCurrentLiabilities": "2106246000", "cashAndShortTermInvestments": "293146000", "commonStockSharesOutstanding": "30548000", "intangibleAssetsExcludingGoodwill": "46813000", "cashAndCashEquivalentsAtCarryingValue": "293146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97755000", "profitLoss": "None", "dividendPayout": "1531000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142639000", "capitalExpenditures": "333118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "191482000", "cashflowFromInvestment": "-320007000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340835000, "cost_of_revenue": 110730000, "gross_profit": 230105000, "research_and_development": null, "selling_general_admin": 110065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120040000, "depreciation_amortisation": 72668000, "ebitda": 192708000, "interest_expense": 32608000, "interest_income": null, "other_non_operating": null, "pretax_income": 97755000, "tax_provision": 10323000, "effective_tax_rate": null, "net_income": 95800000, "net_income_continuing_ops": 97755000, "net_income_to_common": 95800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293146000, "short_term_investments": 37976000, "net_receivables": 75656000, "inventory": null, "other_current_assets": null, "total_current_assets": 472860000, "net_ppe": null, "goodwill": null, "intangible_assets": 46813000, "goodwill_and_intangibles": 46813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5075673000, "total_assets": 5548533000, "short_term_debt": 315132000, "accounts_payable": 17775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418861000, "long_term_debt": 938581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2106246000, "total_liabilities": 2525107000, "total_debt": 1253713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3023426000, "shares_outstanding": 30548000, "operating_cash_flow": 142639000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320007000, "dividends_paid": 1531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 191482000, "free_cash_flow": 475757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120040000", "ebitda": "192708000", "netIncome": "95800000", "grossProfit": "230105000", "depreciation": "None", "totalRevenue": "340835000", "costOfRevenue": "110730000", "interestIncome": "3394000", "incomeBeforeTax": "97755000", "interestExpense": "32608000", "operatingIncome": "120040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10323000", "reportedCurrency": "USD", "netInterestIncome": "-29214000", "nonInterestIncome": "None", "operatingExpenses": "110065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72668000", "sellingGeneralAndAdministrative": "110065000", "netIncomeFromContinuingOperations": "97755000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3023426000", "currentDebt": "None", "investments": "None", "totalAssets": "5548533000", "longTermDebt": "938581000", "shortTermDebt": "315132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46813000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2525107000", "otherCurrentAssets": "66082000", "totalCurrentAssets": "472860000", "currentLongTermDebt": "173470000", "longTermInvestments": "None", "shortTermInvestments": "37976000", "currentNetReceivables": "75656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5075673000", "currentAccountsPayable": "17775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4314487000", "shortLongTermDebtTotal": "1475321000", "totalShareholderEquity": "3023426000", "capitalLeaseObligations": "246866000", "otherCurrentLiabilities": "85954000", "totalCurrentLiabilities": "418861000", "otherNonCurrentLiabilities": "887259000", "totalNonCurrentLiabilities": "2106246000", "cashAndShortTermInvestments": "293146000", "commonStockSharesOutstanding": "30548000", "intangibleAssetsExcludingGoodwill": "46813000", "cashAndCashEquivalentsAtCarryingValue": "293146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97755000", "profitLoss": "None", "dividendPayout": "1531000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142639000", "capitalExpenditures": "333118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "191482000", "cashflowFromInvestment": "-320007000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57484000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 342155000, "cost_of_revenue": 115274000, "gross_profit": 226881000, "ebit": 121026000, "ebitda": 191442000, "pretax_income": 101469000, "tax_provision": 2, "net_income": 99439000, "net_income_to_common": 99439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271989000, "total_current_assets": 448770000, "total_assets": 5349034000, "short_term_debt": 554576000, "long_term_debt": 684032000, "total_debt": 1238608000, "total_liabilities": 2411832000, "total_equity": 2887751000, "shares_outstanding": 30184388, "goodwill_and_intangibles": 51352000 }, "cash_flow": { "operating_cash_flow": 131479000, "capital_expenditure": 254731000, "free_cash_flow": 386210000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303829, "ticker_id": 2867, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121026000", "ebitda": "191442000", "netIncome": "99439000", "grossProfit": "226881000", "depreciation": "None", "totalRevenue": "342155000", "costOfRevenue": "115274000", "interestIncome": "3596000", "incomeBeforeTax": "101469000", "interestExpense": "30087000", "operatingIncome": "121026000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2", "reportedCurrency": "USD", "netInterestIncome": "-26491000", "nonInterestIncome": "None", "operatingExpenses": "105855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70416000", "sellingGeneralAndAdministrative": "20584000", "netIncomeFromContinuingOperations": "101469000" }, "balance": { "goodwill": "None", "inventory": "-70673000", "commonStock": "2887751000", "currentDebt": "None", "investments": "None", "totalAssets": "5349034000", "longTermDebt": "684032000", "shortTermDebt": "554576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51352000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2411832000", "otherCurrentAssets": "67565000", "totalCurrentAssets": "448770000", "currentLongTermDebt": "322349000", "longTermInvestments": "None", "shortTermInvestments": "38543000", "currentNetReceivables": "70673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900264000", "currentAccountsPayable": "18363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466705000", "totalShareholderEquity": "2887751000", "capitalLeaseObligations": "253022000", "otherCurrentLiabilities": "22657000", "totalCurrentLiabilities": "650330000", "otherNonCurrentLiabilities": "787727000", "totalNonCurrentLiabilities": "1761502000", "cashAndShortTermInvestments": "271989000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "51352000", "cashAndCashEquivalentsAtCarryingValue": "271989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101469000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131479000", "capitalExpenditures": "254731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41419000", "cashflowFromInvestment": "-125884000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342155000, "cost_of_revenue": 115274000, "gross_profit": 226881000, "research_and_development": null, "selling_general_admin": 20584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121026000, "depreciation_amortisation": 70416000, "ebitda": 191442000, "interest_expense": 30087000, "interest_income": null, "other_non_operating": null, "pretax_income": 101469000, "tax_provision": 2, "effective_tax_rate": null, "net_income": 99439000, "net_income_continuing_ops": 101469000, "net_income_to_common": 99439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271989000, "short_term_investments": 38543000, "net_receivables": 70673000, "inventory": -70673000, "other_current_assets": null, "total_current_assets": 448770000, "net_ppe": null, "goodwill": null, "intangible_assets": 51352000, "goodwill_and_intangibles": 51352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4900264000, "total_assets": 5349034000, "short_term_debt": 554576000, "accounts_payable": 18363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 650330000, "long_term_debt": 684032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1761502000, "total_liabilities": 2411832000, "total_debt": 1238608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2887751000, "shares_outstanding": 30184388, "operating_cash_flow": 131479000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125884000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41419000, "free_cash_flow": 386210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121026000", "ebitda": "191442000", "netIncome": "99439000", "grossProfit": "226881000", "depreciation": "None", "totalRevenue": "342155000", "costOfRevenue": "115274000", "interestIncome": "3596000", "incomeBeforeTax": "101469000", "interestExpense": "30087000", "operatingIncome": "121026000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2", "reportedCurrency": "USD", "netInterestIncome": "-26491000", "nonInterestIncome": "None", "operatingExpenses": "105855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70416000", "sellingGeneralAndAdministrative": "20584000", "netIncomeFromContinuingOperations": "101469000" }, "balance": { "goodwill": "None", "inventory": "-70673000", "commonStock": "2887751000", "currentDebt": "None", "investments": "None", "totalAssets": "5349034000", "longTermDebt": "684032000", "shortTermDebt": "554576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51352000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2411832000", "otherCurrentAssets": "67565000", "totalCurrentAssets": "448770000", "currentLongTermDebt": "322349000", "longTermInvestments": "None", "shortTermInvestments": "38543000", "currentNetReceivables": "70673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900264000", "currentAccountsPayable": "18363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466705000", "totalShareholderEquity": "2887751000", "capitalLeaseObligations": "253022000", "otherCurrentLiabilities": "22657000", "totalCurrentLiabilities": "650330000", "otherNonCurrentLiabilities": "787727000", "totalNonCurrentLiabilities": "1761502000", "cashAndShortTermInvestments": "271989000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "51352000", "cashAndCashEquivalentsAtCarryingValue": "271989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101469000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131479000", "capitalExpenditures": "254731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41419000", "cashflowFromInvestment": "-125884000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54511000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 318555000, "cost_of_revenue": 115034000, "gross_profit": 203521000, "ebit": 97855000, "ebitda": 166981000, "pretax_income": 73361000, "tax_provision": 2647000, "net_income": 71894000, "net_income_to_common": 71894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232830000, "total_current_assets": 443332000, "total_assets": 5224210000, "short_term_debt": 397785000, "long_term_debt": 814226000, "total_debt": 1212011000, "total_liabilities": 2381937000, "total_equity": 2794821000, "shares_outstanding": 30184388, "goodwill_and_intangibles": 55892000 }, "cash_flow": { "operating_cash_flow": 94436000, "capital_expenditure": 90127000, "free_cash_flow": 184563000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303830, "ticker_id": 2867, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97855000", "ebitda": "166981000", "netIncome": "71894000", "grossProfit": "203521000", "depreciation": "None", "totalRevenue": "318555000", "costOfRevenue": "115034000", "interestIncome": "3396000", "incomeBeforeTax": "73361000", "interestExpense": "29409000", "operatingIncome": "97855000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2647000", "reportedCurrency": "USD", "netInterestIncome": "-26013000", "nonInterestIncome": "None", "operatingExpenses": "105666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69126000", "sellingGeneralAndAdministrative": "20744000", "netIncomeFromContinuingOperations": "73361000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "2794821000", "currentDebt": "None", "investments": "None", "totalAssets": "5224210000", "longTermDebt": "814226000", "shortTermDebt": "397785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55892000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2381937000", "otherCurrentAssets": "62254000", "totalCurrentAssets": "443332000", "currentLongTermDebt": "151936000", "longTermInvestments": "None", "shortTermInvestments": "85543000", "currentNetReceivables": "62705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4780878000", "currentAccountsPayable": "16889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1446427000", "totalShareholderEquity": "2794821000", "capitalLeaseObligations": "263234000", "otherCurrentLiabilities": "23818000", "totalCurrentLiabilities": "497601000", "otherNonCurrentLiabilities": "771367000", "totalNonCurrentLiabilities": "1884336000", "cashAndShortTermInvestments": "232830000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "55892000", "cashAndCashEquivalentsAtCarryingValue": "232830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73361000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "35124000", "operatingCashflow": "94436000", "capitalExpenditures": "90127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57292000", "cashflowFromInvestment": "-168073000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318555000, "cost_of_revenue": 115034000, "gross_profit": 203521000, "research_and_development": null, "selling_general_admin": 20744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97855000, "depreciation_amortisation": 69126000, "ebitda": 166981000, "interest_expense": 29409000, "interest_income": null, "other_non_operating": null, "pretax_income": 73361000, "tax_provision": 2647000, "effective_tax_rate": null, "net_income": 71894000, "net_income_continuing_ops": 73361000, "net_income_to_common": 71894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232830000, "short_term_investments": 85543000, "net_receivables": 62705000, "inventory": 37566000, "other_current_assets": null, "total_current_assets": 443332000, "net_ppe": null, "goodwill": null, "intangible_assets": 55892000, "goodwill_and_intangibles": 55892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4780878000, "total_assets": 5224210000, "short_term_debt": 397785000, "accounts_payable": 16889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497601000, "long_term_debt": 814226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884336000, "total_liabilities": 2381937000, "total_debt": 1212011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2794821000, "shares_outstanding": 30184388, "operating_cash_flow": 94436000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168073000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57292000, "free_cash_flow": 184563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97855000", "ebitda": "166981000", "netIncome": "71894000", "grossProfit": "203521000", "depreciation": "None", "totalRevenue": "318555000", "costOfRevenue": "115034000", "interestIncome": "3396000", "incomeBeforeTax": "73361000", "interestExpense": "29409000", "operatingIncome": "97855000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2647000", "reportedCurrency": "USD", "netInterestIncome": "-26013000", "nonInterestIncome": "None", "operatingExpenses": "105666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69126000", "sellingGeneralAndAdministrative": "20744000", "netIncomeFromContinuingOperations": "73361000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "2794821000", "currentDebt": "None", "investments": "None", "totalAssets": "5224210000", "longTermDebt": "814226000", "shortTermDebt": "397785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55892000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2381937000", "otherCurrentAssets": "62254000", "totalCurrentAssets": "443332000", "currentLongTermDebt": "151936000", "longTermInvestments": "None", "shortTermInvestments": "85543000", "currentNetReceivables": "62705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4780878000", "currentAccountsPayable": "16889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1446427000", "totalShareholderEquity": "2794821000", "capitalLeaseObligations": "263234000", "otherCurrentLiabilities": "23818000", "totalCurrentLiabilities": "497601000", "otherNonCurrentLiabilities": "771367000", "totalNonCurrentLiabilities": "1884336000", "cashAndShortTermInvestments": "232830000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "55892000", "cashAndCashEquivalentsAtCarryingValue": "232830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73361000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "35124000", "operatingCashflow": "94436000", "capitalExpenditures": "90127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57292000", "cashflowFromInvestment": "-168073000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69126000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 327253000, "cost_of_revenue": 114994000, "gross_profit": 212259000, "ebit": 108228000, "ebitda": 163283000, "pretax_income": 132391000, "tax_provision": null, "net_income": 132391000, "net_income_to_common": 132391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296175000, "total_current_assets": 399748000, "total_assets": 5147566000, "short_term_debt": null, "long_term_debt": 751781000, "total_debt": 751781000, "total_liabilities": 2377114000, "total_equity": 2770452000, "shares_outstanding": 30798651, "goodwill_and_intangibles": 60431000 }, "cash_flow": { "operating_cash_flow": 206407140, "capital_expenditure": 155174000, "free_cash_flow": 361581140, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303831, "ticker_id": 2867, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108228000", "ebitda": "163283000", "netIncome": "132391000", "grossProfit": "212259000", "depreciation": "None", "totalRevenue": "327253000", "costOfRevenue": "114994000", "interestIncome": "3285000", "incomeBeforeTax": "132391000", "interestExpense": "32939000", "operatingIncome": "108228000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29654000", "nonInterestIncome": "None", "operatingExpenses": "104031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55055000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "132391000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5147566000", "longTermDebt": "751781000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60431000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2377114000", "otherCurrentAssets": "103573000", "totalCurrentAssets": "399748000", "currentLongTermDebt": "146340000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "42237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747818000", "currentAccountsPayable": "24015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1861463000", "totalShareholderEquity": "2770452000", "capitalLeaseObligations": "270738000", "otherCurrentLiabilities": "174564000", "totalCurrentLiabilities": "174564000", "otherNonCurrentLiabilities": "861216000", "totalNonCurrentLiabilities": "2202550000", "cashAndShortTermInvestments": "296175000", "commonStockSharesOutstanding": "30798651", "intangibleAssetsExcludingGoodwill": "60431000", "cashAndCashEquivalentsAtCarryingValue": "296175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132391000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206407140", "capitalExpenditures": "155174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48656323", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327253000, "cost_of_revenue": 114994000, "gross_profit": 212259000, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108228000, "depreciation_amortisation": 55055000, "ebitda": 163283000, "interest_expense": 32939000, "interest_income": null, "other_non_operating": null, "pretax_income": 132391000, "tax_provision": null, "effective_tax_rate": null, "net_income": 132391000, "net_income_continuing_ops": 132391000, "net_income_to_common": 132391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296175000, "short_term_investments": 47000000, "net_receivables": 42237000, "inventory": 37566000, "other_current_assets": null, "total_current_assets": 399748000, "net_ppe": null, "goodwill": null, "intangible_assets": 60431000, "goodwill_and_intangibles": 60431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4747818000, "total_assets": 5147566000, "short_term_debt": null, "accounts_payable": 24015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174564000, "long_term_debt": 751781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2202550000, "total_liabilities": 2377114000, "total_debt": 751781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2770452000, "shares_outstanding": 30798651, "operating_cash_flow": 206407140, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48656323, "free_cash_flow": 361581140, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108228000", "ebitda": "163283000", "netIncome": "132391000", "grossProfit": "212259000", "depreciation": "None", "totalRevenue": "327253000", "costOfRevenue": "114994000", "interestIncome": "3285000", "incomeBeforeTax": "132391000", "interestExpense": "32939000", "operatingIncome": "108228000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29654000", "nonInterestIncome": "None", "operatingExpenses": "104031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55055000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "132391000" }, "balance": { "goodwill": "None", "inventory": "37566000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5147566000", "longTermDebt": "751781000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60431000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2377114000", "otherCurrentAssets": "103573000", "totalCurrentAssets": "399748000", "currentLongTermDebt": "146340000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "42237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4747818000", "currentAccountsPayable": "24015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1861463000", "totalShareholderEquity": "2770452000", "capitalLeaseObligations": "270738000", "otherCurrentLiabilities": "174564000", "totalCurrentLiabilities": "174564000", "otherNonCurrentLiabilities": "861216000", "totalNonCurrentLiabilities": "2202550000", "cashAndShortTermInvestments": "296175000", "commonStockSharesOutstanding": "30798651", "intangibleAssetsExcludingGoodwill": "60431000", "cashAndCashEquivalentsAtCarryingValue": "296175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132391000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206407140", "capitalExpenditures": "155174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48656323", "cashflowFromInvestment": "None", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55055000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 323176000, "cost_of_revenue": 110331000, "gross_profit": 212845000, "ebit": 110465000, "ebitda": 164978000, "pretax_income": 89781000, "tax_provision": 32530000, "net_income": 89781000, "net_income_to_common": 89781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260507000, "total_current_assets": 383206000, "total_assets": 5055868000, "short_term_debt": 352485000, "long_term_debt": 782207000, "total_debt": 1134692000, "total_liabilities": 2416268000, "total_equity": 2639600000, "shares_outstanding": 30798651, "goodwill_and_intangibles": 64970000 }, "cash_flow": { "operating_cash_flow": 120270000, "capital_expenditure": 125671000, "free_cash_flow": 245941000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303833, "ticker_id": 2867, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110465000", "ebitda": "164978000", "netIncome": "89781000", "grossProfit": "212845000", "depreciation": "None", "totalRevenue": "323176000", "costOfRevenue": "110331000", "interestIncome": "3314000", "incomeBeforeTax": "89781000", "interestExpense": "31849000", "operatingIncome": "110465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32530000", "reportedCurrency": "USD", "netInterestIncome": "-28535000", "nonInterestIncome": "None", "operatingExpenses": "102380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54513000", "sellingGeneralAndAdministrative": "19524000", "netIncomeFromContinuingOperations": "89781000" }, "balance": { "goodwill": "None", "inventory": "21796000", "commonStock": "2639600000", "currentDebt": "None", "investments": "None", "totalAssets": "5055868000", "longTermDebt": "782207000", "shortTermDebt": "352485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64970000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2416268000", "otherCurrentAssets": "84366000", "totalCurrentAssets": "383206000", "currentLongTermDebt": "151754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4672662000", "currentAccountsPayable": "17439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3984600000", "shortLongTermDebtTotal": "1213942000", "totalShareholderEquity": "2639600000", "capitalLeaseObligations": "279981000", "otherCurrentLiabilities": "91796000", "totalCurrentLiabilities": "461720000", "otherNonCurrentLiabilities": "867639000", "totalNonCurrentLiabilities": "1954548000", "cashAndShortTermInvestments": "260507000", "commonStockSharesOutstanding": "30798651", "intangibleAssetsExcludingGoodwill": "64970000", "cashAndCashEquivalentsAtCarryingValue": "260507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89781000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2103000", "operatingCashflow": "120270000", "capitalExpenditures": "125671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17061000", "cashflowFromInvestment": "-104088000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323176000, "cost_of_revenue": 110331000, "gross_profit": 212845000, "research_and_development": null, "selling_general_admin": 19524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110465000, "depreciation_amortisation": 54513000, "ebitda": 164978000, "interest_expense": 31849000, "interest_income": null, "other_non_operating": null, "pretax_income": 89781000, "tax_provision": 32530000, "effective_tax_rate": null, "net_income": 89781000, "net_income_continuing_ops": 89781000, "net_income_to_common": 89781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260507000, "short_term_investments": null, "net_receivables": 38333000, "inventory": 21796000, "other_current_assets": null, "total_current_assets": 383206000, "net_ppe": null, "goodwill": null, "intangible_assets": 64970000, "goodwill_and_intangibles": 64970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4672662000, "total_assets": 5055868000, "short_term_debt": 352485000, "accounts_payable": 17439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461720000, "long_term_debt": 782207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1954548000, "total_liabilities": 2416268000, "total_debt": 1134692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2639600000, "shares_outstanding": 30798651, "operating_cash_flow": 120270000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104088000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17061000, "free_cash_flow": 245941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110465000", "ebitda": "164978000", "netIncome": "89781000", "grossProfit": "212845000", "depreciation": "None", "totalRevenue": "323176000", "costOfRevenue": "110331000", "interestIncome": "3314000", "incomeBeforeTax": "89781000", "interestExpense": "31849000", "operatingIncome": "110465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32530000", "reportedCurrency": "USD", "netInterestIncome": "-28535000", "nonInterestIncome": "None", "operatingExpenses": "102380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54513000", "sellingGeneralAndAdministrative": "19524000", "netIncomeFromContinuingOperations": "89781000" }, "balance": { "goodwill": "None", "inventory": "21796000", "commonStock": "2639600000", "currentDebt": "None", "investments": "None", "totalAssets": "5055868000", "longTermDebt": "782207000", "shortTermDebt": "352485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64970000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2416268000", "otherCurrentAssets": "84366000", "totalCurrentAssets": "383206000", "currentLongTermDebt": "151754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4672662000", "currentAccountsPayable": "17439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3984600000", "shortLongTermDebtTotal": "1213942000", "totalShareholderEquity": "2639600000", "capitalLeaseObligations": "279981000", "otherCurrentLiabilities": "91796000", "totalCurrentLiabilities": "461720000", "otherNonCurrentLiabilities": "867639000", "totalNonCurrentLiabilities": "1954548000", "cashAndShortTermInvestments": "260507000", "commonStockSharesOutstanding": "30798651", "intangibleAssetsExcludingGoodwill": "64970000", "cashAndCashEquivalentsAtCarryingValue": "260507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89781000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2103000", "operatingCashflow": "120270000", "capitalExpenditures": "125671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17061000", "cashflowFromInvestment": "-104088000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57136000", "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": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "income_statement": { "revenue": 346938000, "cost_of_revenue": 113757000, "gross_profit": 233181000, "ebit": 130095000, "ebitda": 184132000, "pretax_income": 112308000, "tax_provision": 36239000, "net_income": 110062000, "net_income_to_common": 110062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261416000, "total_current_assets": 363861000, "total_assets": 4965565000, "short_term_debt": 195414000, "long_term_debt": 763410000, "total_debt": 958824000, "total_liabilities": 2414207000, "total_equity": 2551358000, "shares_outstanding": 30184388, "goodwill_and_intangibles": 69509000 }, "cash_flow": { "operating_cash_flow": 133827000, "capital_expenditure": 70751000, "free_cash_flow": 204578000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303834, "ticker_id": 2867, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:58.198963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130095000", "ebitda": "184132000", "netIncome": "110062000", "grossProfit": "233181000", "depreciation": "None", "totalRevenue": "346938000", "costOfRevenue": "113757000", "interestIncome": "2483000", "incomeBeforeTax": "112308000", "interestExpense": "33330000", "operatingIncome": "130095000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36239000", "reportedCurrency": "USD", "netInterestIncome": "-30847000", "nonInterestIncome": "None", "operatingExpenses": "103086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54037000", "sellingGeneralAndAdministrative": "20536000", "netIncomeFromContinuingOperations": "112308000" }, "balance": { "goodwill": "None", "inventory": "8636000", "commonStock": "2509723000", "currentDebt": "None", "investments": "None", "totalAssets": "4965565000", "longTermDebt": "763410000", "shortTermDebt": "195414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "69509000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2414207000", "otherCurrentAssets": "59698000", "totalCurrentAssets": "363861000", "currentLongTermDebt": "160224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4601704000", "currentAccountsPayable": "19145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4031687000", "shortLongTermDebtTotal": "2930579000", "totalShareholderEquity": "2551358000", "capitalLeaseObligations": "290857000", "otherCurrentLiabilities": "166920000", "totalCurrentLiabilities": "440769000", "otherNonCurrentLiabilities": "900776000", "totalNonCurrentLiabilities": "1973438000", "cashAndShortTermInvestments": "261416000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "69509000", "cashAndCashEquivalentsAtCarryingValue": "261416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112308000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25818000", "operatingCashflow": "133827000", "capitalExpenditures": "70751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64419000", "cashflowFromInvestment": "-12567000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346938000, "cost_of_revenue": 113757000, "gross_profit": 233181000, "research_and_development": null, "selling_general_admin": 20536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130095000, "depreciation_amortisation": 54037000, "ebitda": 184132000, "interest_expense": 33330000, "interest_income": null, "other_non_operating": null, "pretax_income": 112308000, "tax_provision": 36239000, "effective_tax_rate": null, "net_income": 110062000, "net_income_continuing_ops": 112308000, "net_income_to_common": 110062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261416000, "short_term_investments": null, "net_receivables": 34111000, "inventory": 8636000, "other_current_assets": null, "total_current_assets": 363861000, "net_ppe": null, "goodwill": null, "intangible_assets": 69509000, "goodwill_and_intangibles": 69509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4601704000, "total_assets": 4965565000, "short_term_debt": 195414000, "accounts_payable": 19145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440769000, "long_term_debt": 763410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1973438000, "total_liabilities": 2414207000, "total_debt": 958824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2551358000, "shares_outstanding": 30184388, "operating_cash_flow": 133827000, "stock_based_compensation": 1000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12567000, "dividends_paid": 1540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64419000, "free_cash_flow": 204578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130095000", "ebitda": "184132000", "netIncome": "110062000", "grossProfit": "233181000", "depreciation": "None", "totalRevenue": "346938000", "costOfRevenue": "113757000", "interestIncome": "2483000", "incomeBeforeTax": "112308000", "interestExpense": "33330000", "operatingIncome": "130095000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36239000", "reportedCurrency": "USD", "netInterestIncome": "-30847000", "nonInterestIncome": "None", "operatingExpenses": "103086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54037000", "sellingGeneralAndAdministrative": "20536000", "netIncomeFromContinuingOperations": "112308000" }, "balance": { "goodwill": "None", "inventory": "8636000", "commonStock": "2509723000", "currentDebt": "None", "investments": "None", "totalAssets": "4965565000", "longTermDebt": "763410000", "shortTermDebt": "195414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "69509000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2414207000", "otherCurrentAssets": "59698000", "totalCurrentAssets": "363861000", "currentLongTermDebt": "160224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4601704000", "currentAccountsPayable": "19145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4031687000", "shortLongTermDebtTotal": "2930579000", "totalShareholderEquity": "2551358000", "capitalLeaseObligations": "290857000", "otherCurrentLiabilities": "166920000", "totalCurrentLiabilities": "440769000", "otherNonCurrentLiabilities": "900776000", "totalNonCurrentLiabilities": "1973438000", "cashAndShortTermInvestments": "261416000", "commonStockSharesOutstanding": "30184388", "intangibleAssetsExcludingGoodwill": "69509000", "cashAndCashEquivalentsAtCarryingValue": "261416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112308000", "profitLoss": "None", "dividendPayout": "1540000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25818000", "operatingCashflow": "133827000", "capitalExpenditures": "70751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64419000", "cashflowFromInvestment": "-12567000", "stockBasedCompensation": "1000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }