{ "ticker": { "uuid": "bfebf77e-fb59-45fc-8563-cb36d052ffa2", "symbol": "OGS", "name": "One Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bfebf77e-fb59-45fc-8563-cb36d052ffa2/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfebf77e-fb59-45fc-8563-cb36d052ffa2/" }, "ticker_metadata": { "id": 2987, "uuid": "bfebf77e-fb59-45fc-8563-cb36d052ffa2", "symbol": "OGS", "name": "One Gas Inc", "asset_type": "equity", "market_cap": 4879159000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "ONE Gas, Inc. is a regulated natural gas distribution company in the United States. The company is headquartered in Tulsa, Oklahoma.", "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": "bfebf77e-fb59-45fc-8563-cb36d052ffa2", "symbol": "OGS", "name": "One Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bfebf77e-fb59-45fc-8563-cb36d052ffa2/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfebf77e-fb59-45fc-8563-cb36d052ffa2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.74, "quality": 0.83, "momentum": 0.32, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 78.4, "market_cap": 4955193600, "pe_ratio": 18.1192, "earnings_yield": 0.0552, "ebitda_to_ev": 0.0944, "shareholder_yield": 0.0329, "roe": 0.0776, "piotroski_f_score": 7, "momentum_12_1": 0.1856, "volatility_252d": 0.1751 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.432704+00:00", "batch_id": "" }, "size": { "price_close": 78.4, "market_cap": 4955193600, "market_cap_usd": 4955193600, "enterprise_value": 8313422600, "shares_outstanding": 63204000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.1192, "pb_ratio": 1.4054, "ptbv_ratio": 1.5774, "ps_ratio": 2.1322, "pcf_ratio": 10.3733, "pfcf_ratio": 4.2177, "ev_ebitda": 10.5879, "ev_ebit": 17.5818, "ev_sales": 3.5773, "ev_fcf": 7.0762, "earnings_yield": 0.0552, "fcf_yield": 0.1413, "price_to_sales": 2.1322, "price_to_book": 1.4054, "price_to_cashflow": 10.3733, "ebitda_to_ev": 0.0944, "sales_yield": 0.2795 }, "yield": { "dividend_yield": 0.0329, "buyback_yield": 0, "shareholder_yield": 0.0329, "debt_paydown_yield": null, "total_yield": 0.0329 }, "quality": { "gross_margin": 0.6795, "operating_margin": 0.2035, "net_margin": 0.1177, "ebitda_margin": 0.3379, "fcf_margin": 0.5055, "roe": 0.0776, "roa": 0.031, "roic": 0.0567, "roc_greenblatt": null, "asset_turnover": 0.2633, "cash_conversion": 4.296, "accruals_ratio": -0.0231, "sbc_to_revenue": 0.0064, "piotroski_f_score": 7, "altman_z_score": 1.0766, "earnings_stability_5y": 0.6853, "revenue_stability_5y": 0.1988, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1789, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5032, "net_debt_to_ebitda": 4.277, "debt_to_assets": 0.3831, "interest_coverage": 3.3903, "current_ratio": 0.5681, "quick_ratio": 0.4134, "net_debt": 3358229000, "local_beta": 0.0003, "volatility_252d": 0.1751, "volatility_60d": 0.4276, "max_drawdown_12m": -0.1292, "risk_adjusted_momentum": 1.0601 }, "growth": { "revenue_growth_1y": 0.0281, "revenue_growth_3y_cagr": -0.0199, "revenue_growth_5y_cagr": 0.0967, "eps_growth_1y": 0.1256, "eps_growth_3y_cagr": 0.0602, "eps_growth_5y_cagr": 0.0611, "fcf_growth_1y": -0.051, "book_value_growth_1y": 0.0444, "revenue_growth": 0.0281, "earnings_growth": 0.1256 }, "momentum": { "price_return_1m": -0.0691, "price_return_3m": -0.092, "price_return_6m": 0.0117, "price_return_9m": 0.0571, "price_return_12m": 0.1037, "price_return_12m_ex1m": 0.1856, "momentum_6m": 0.0117, "momentum_12m": 0.1037, "momentum_12_1": 0.1856, "distance_from_52w_high": -0.1218, "distance_from_52w_low": 0.1322, "relative_strength": 0.0037 }, "raw_ttm": { "revenue_ttm": 2323949000, "gross_profit_ttm": 1579217000, "ebit_ttm": 472843000, "ebitda_ttm": 785180000, "net_income_ttm": 273478000, "eps_diluted_ttm": 4.3269, "operating_cash_flow_ttm": 477687000, "capital_expenditure_ttm": 697162000, "fcf_ttm": 1174849000, "dividends_paid_ttm": 163230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139469999, "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_current_liabilities": 1402280000, "net_ppe": null, "total_assets": 8825601000, "total_debt": 3381222000, "total_equity": 3525722000, "net_working_capital": 412269000, "book_value_per_share": 55.7832, "retained_earnings": 994838000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3141410000, "tangible_book_per_share": 49.7027 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 48, "rank_pb": 35, "rank_ptbv": 34, "rank_ps": 50, "rank_pcf": 45, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 48, "rank_fcf_yield": 27, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 24, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52 }, "composites": { "value_composite": 26, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 78, "yield_composite": 16, "svqf_composite": 24, "vc1_composite": 28, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.7837, "os_score": 0.82, "value_percentile": 0.74, "quality_percentile": 0.83, "momentum_percentile": 0.32, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4679, "ticker_id": 2987, "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": "2026-06-07T06:54:05.432704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.4, "market_cap": 4955193600, "market_cap_usd": 4955193600, "enterprise_value": 8313422600, "shares_outstanding": 63204000, "fx_rate_to_usd": null, "pe_ratio": 18.11916717, "pb_ratio": 1.40544081, "ptbv_ratio": 1.57737882, "ps_ratio": 2.13222992, "pcf_ratio": 10.37330637, "pfcf_ratio": 4.21772807, "ev_ebitda": 10.58791946, "ev_ebit": 17.58178211, "ev_sales": 3.57728272, "ev_fcf": 7.07616264, "earnings_yield": 0.05519017, "fcf_yield": 0.14131953, "dividend_yield": 0.0329412, "buyback_yield": 0, "shareholder_yield": 0.0329412, "debt_paydown_yield": null, "total_yield": 0.0329412, "gross_margin": 0.6795403, "operating_margin": 0.20346531, "net_margin": 0.11767814, "ebitda_margin": 0.33786456, "fcf_margin": 0.50553992, "roe": 0.07756652, "roa": 0.0309869, "roic": 0.05670373, "roc_greenblatt": null, "asset_turnover": 0.26331906, "cash_conversion": 4.29595434, "accruals_ratio": -0.02313825, "sbc_to_revenue": 0.00644248, "debt_to_equity": 1.50320388, "net_debt_to_ebitda": 4.27701801, "debt_to_assets": 0.38311521, "interest_coverage": 3.39028467, "current_ratio": 0.56810337, "quick_ratio": 0.41342171, "net_debt": 3358229000, "revenue_growth_1y": 0.02810132, "revenue_growth_3y_cagr": -0.01986131, "revenue_growth_5y_cagr": 0.09666952, "eps_growth_1y": 0.12564622, "eps_growth_3y_cagr": 0.06016819, "eps_growth_5y_cagr": 0.06111108, "fcf_growth_1y": -0.05099594, "book_value_growth_1y": 0.04436696, "piotroski_f_score": 7, "altman_z_score": 1.07656183, "earnings_stability_5y": 0.685346, "revenue_stability_5y": 0.198793, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06912683, "price_return_3m": -0.09201039, "price_return_6m": 0.01166903, "price_return_9m": 0.05707818, "price_return_12m": 0.10368439, "price_return_12m_ex1m": 0.18564422, "distance_from_52w_high": -0.12177232, "distance_from_52w_low": 0.13220517, "relative_strength": 0.00372081, "local_beta": 0.0003, "volatility_252d": 0.175123, "volatility_60d": 0.427575, "max_drawdown_12m": -0.12916556, "revenue_ttm": 2323949000, "gross_profit_ttm": 1579217000, "ebit_ttm": 472843000, "ebitda_ttm": 785180000, "net_income_ttm": 273478000, "eps_diluted_ttm": 4.32690969, "operating_cash_flow_ttm": 477687000, "capital_expenditure_ttm": 697162000, "fcf_ttm": 1174849000, "dividends_paid_ttm": 163230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139469999, "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_current_liabilities": 1402280000, "net_ppe": null, "total_assets": 8825601000, "total_debt": 3381222000, "total_equity": 3525722000, "net_working_capital": 412269000, "book_value_per_share": 55.78320992, "retained_earnings": 994838000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3141410000, "tangible_book_per_share": 49.70270869, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 48, "rank_pb": 35, "rank_ptbv": 34, "rank_ps": 50, "rank_pcf": 45, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 48, "rank_fcf_yield": 27, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 24, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52, "value_composite": 26, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 78, "yield_composite": 16, "svqf_composite": 24, "vc1_composite": 28, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 78.4, "os": 0.82, "value": 0.74, "quality": 0.83, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 18.1192, "earnings_yield": 0.0552, "shareholder_yield": 0.0329, "roe": 0.0776, "momentum_12_1": 0.1856, "complete_fields": { "id": 4679, "ticker_id": 2987, "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": "2026-06-07T06:54:05.432704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.4, "market_cap": 4955193600, "market_cap_usd": 4955193600, "enterprise_value": 8313422600, "shares_outstanding": 63204000, "fx_rate_to_usd": null, "pe_ratio": 18.11916717, "pb_ratio": 1.40544081, "ptbv_ratio": 1.57737882, "ps_ratio": 2.13222992, "pcf_ratio": 10.37330637, "pfcf_ratio": 4.21772807, "ev_ebitda": 10.58791946, "ev_ebit": 17.58178211, "ev_sales": 3.57728272, "ev_fcf": 7.07616264, "earnings_yield": 0.05519017, "fcf_yield": 0.14131953, "dividend_yield": 0.0329412, "buyback_yield": 0, "shareholder_yield": 0.0329412, "debt_paydown_yield": null, "total_yield": 0.0329412, "gross_margin": 0.6795403, "operating_margin": 0.20346531, "net_margin": 0.11767814, "ebitda_margin": 0.33786456, "fcf_margin": 0.50553992, "roe": 0.07756652, "roa": 0.0309869, "roic": 0.05670373, "roc_greenblatt": null, "asset_turnover": 0.26331906, "cash_conversion": 4.29595434, "accruals_ratio": -0.02313825, "sbc_to_revenue": 0.00644248, "debt_to_equity": 1.50320388, "net_debt_to_ebitda": 4.27701801, "debt_to_assets": 0.38311521, "interest_coverage": 3.39028467, "current_ratio": 0.56810337, "quick_ratio": 0.41342171, "net_debt": 3358229000, "revenue_growth_1y": 0.02810132, "revenue_growth_3y_cagr": -0.01986131, "revenue_growth_5y_cagr": 0.09666952, "eps_growth_1y": 0.12564622, "eps_growth_3y_cagr": 0.06016819, "eps_growth_5y_cagr": 0.06111108, "fcf_growth_1y": -0.05099594, "book_value_growth_1y": 0.04436696, "piotroski_f_score": 7, "altman_z_score": 1.07656183, "earnings_stability_5y": 0.685346, "revenue_stability_5y": 0.198793, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06912683, "price_return_3m": -0.09201039, "price_return_6m": 0.01166903, "price_return_9m": 0.05707818, "price_return_12m": 0.10368439, "price_return_12m_ex1m": 0.18564422, "distance_from_52w_high": -0.12177232, "distance_from_52w_low": 0.13220517, "relative_strength": 0.00372081, "local_beta": 0.0003, "volatility_252d": 0.175123, "volatility_60d": 0.427575, "max_drawdown_12m": -0.12916556, "revenue_ttm": 2323949000, "gross_profit_ttm": 1579217000, "ebit_ttm": 472843000, "ebitda_ttm": 785180000, "net_income_ttm": 273478000, "eps_diluted_ttm": 4.32690969, "operating_cash_flow_ttm": 477687000, "capital_expenditure_ttm": 697162000, "fcf_ttm": 1174849000, "dividends_paid_ttm": 163230000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 139469999, "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_current_liabilities": 1402280000, "net_ppe": null, "total_assets": 8825601000, "total_debt": 3381222000, "total_equity": 3525722000, "net_working_capital": 412269000, "book_value_per_share": 55.78320992, "retained_earnings": 994838000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3141410000, "tangible_book_per_share": 49.70270869, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 48, "rank_pb": 35, "rank_ptbv": 34, "rank_ps": 50, "rank_pcf": 45, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 48, "rank_fcf_yield": 27, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 24, "rank_roe": 52, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 24, "rank_fcf_margin": 15, "rank_piotroski": 19, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 52, "value_composite": 26, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 78, "yield_composite": 16, "svqf_composite": 24, "vc1_composite": 28, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3378578000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308773, "ticker_id": 2987, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464268000", "ebitda": "781524000", "netIncome": "264224000", "grossProfit": "1428515000", "depreciation": "None", "totalRevenue": "2427428000", "costOfRevenue": "998913000", "interestIncome": "142809000", "incomeBeforeTax": "321459000", "interestExpense": "142809000", "operatingIncome": "457467000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57235000", "reportedCurrency": "USD", "netInterestIncome": "-142809000", "nonInterestIncome": "None", "operatingExpenses": "971048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317256000", "sellingGeneralAndAdministrative": "653792000", "netIncomeFromContinuingOperations": "264224000" }, "balance": { "goodwill": "157953000", "inventory": "274046000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "9328395000", "longTermDebt": "2356038000", "shortTermDebt": "1022540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233786000", "reportedCurrency": "USD", "retainedEarnings": "909355000", "totalLiabilities": "5888272000", "otherCurrentAssets": "364974000", "totalCurrentAssets": "915884000", "currentLongTermDebt": "1017640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8412511000", "currentAccountsPayable": "222102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7135498000", "shortLongTermDebtTotal": "3393778000", "totalShareholderEquity": "3440123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158777000", "totalCurrentLiabilities": "1531858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4356414000", "cashAndShortTermInvestments": "33727000", "commonStockSharesOutstanding": "60513000", "intangibleAssetsExcludingGoodwill": "233786000", "cashAndCashEquivalentsAtCarryingValue": "33727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264224000", "profitLoss": "None", "dividendPayout": "160705000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "578833000", "capitalExpenditures": "707226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91681000", "cashflowFromInvestment": "-715324000", "stockBasedCompensation": "14791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "research_and_development": null, "selling_general_admin": 653792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464268000, "depreciation_amortisation": 317256000, "ebitda": 781524000, "interest_expense": 142809000, "interest_income": null, "other_non_operating": null, "pretax_income": 321459000, "tax_provision": 57235000, "effective_tax_rate": null, "net_income": 264224000, "net_income_continuing_ops": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33727000, "short_term_investments": null, "net_receivables": 517183000, "inventory": 274046000, "other_current_assets": null, "total_current_assets": 915884000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 233786000, "goodwill_and_intangibles": 391739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8412511000, "total_assets": 9328395000, "short_term_debt": 1022540000, "accounts_payable": 222102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531858000, "long_term_debt": 2356038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4356414000, "total_liabilities": 5888272000, "total_debt": 3378578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 909355000, "total_equity": 3440123000, "shares_outstanding": 60513000, "operating_cash_flow": 578833000, "stock_based_compensation": 14791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 707226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -715324000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91681000, "free_cash_flow": 1286059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "464268000", "ebitda": "781524000", "netIncome": "264224000", "grossProfit": "1428515000", "depreciation": "None", "totalRevenue": "2427428000", "costOfRevenue": "998913000", "interestIncome": "142809000", "incomeBeforeTax": "321459000", "interestExpense": "142809000", "operatingIncome": "457467000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57235000", "reportedCurrency": "USD", "netInterestIncome": "-142809000", "nonInterestIncome": "None", "operatingExpenses": "971048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317256000", "sellingGeneralAndAdministrative": "653792000", "netIncomeFromContinuingOperations": "264224000" }, "balance": { "goodwill": "157953000", "inventory": "274046000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "9328395000", "longTermDebt": "2356038000", "shortTermDebt": "1022540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233786000", "reportedCurrency": "USD", "retainedEarnings": "909355000", "totalLiabilities": "5888272000", "otherCurrentAssets": "364974000", "totalCurrentAssets": "915884000", "currentLongTermDebt": "1017640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8412511000", "currentAccountsPayable": "222102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7135498000", "shortLongTermDebtTotal": "3393778000", "totalShareholderEquity": "3440123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158777000", "totalCurrentLiabilities": "1531858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4356414000", "cashAndShortTermInvestments": "33727000", "commonStockSharesOutstanding": "60513000", "intangibleAssetsExcludingGoodwill": "233786000", "cashAndCashEquivalentsAtCarryingValue": "33727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264224000", "profitLoss": "None", "dividendPayout": "160705000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "578833000", "capitalExpenditures": "707226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91681000", "cashflowFromInvestment": "-715324000", "stockBasedCompensation": "14791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317256000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 2083558000, "cost_of_revenue": 1308444000, "gross_profit": 775114000, "ebit": 406471000, "ebitda": 703170000, "pretax_income": 259236000, "tax_provision": 36386000, "net_income": 222850000, "net_income_to_common": 222850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57995000, "total_current_assets": 929881000, "total_assets": 8425571000, "short_term_debt": 943570000, "long_term_debt": 2385286000, "total_debt": 3328856000, "total_liabilities": 5321023000, "total_equity": 3104548000, "shares_outstanding": 57033000, "goodwill_and_intangibles": 423904000 }, "cash_flow": { "operating_cash_flow": 368411000, "capital_expenditure": 703165000, "free_cash_flow": 1071576000, "dividends_paid": 149456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308778, "ticker_id": 2987, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406471000", "ebitda": "703170000", "netIncome": "222850000", "grossProfit": "775114000", "depreciation": "None", "totalRevenue": "2083558000", "costOfRevenue": "1308444000", "interestIncome": "147235000", "incomeBeforeTax": "259236000", "interestExpense": "147235000", "operatingIncome": "399044000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36386000", "reportedCurrency": "USD", "netInterestIncome": "-147235000", "nonInterestIncome": "None", "operatingExpenses": "376070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296699000", "sellingGeneralAndAdministrative": "609482000", "netIncomeFromContinuingOperations": "222850000" }, "balance": { "goodwill": "157953000", "inventory": "252846000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8425571000", "longTermDebt": "2385286000", "shortTermDebt": "943570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "265951000", "reportedCurrency": "USD", "retainedEarnings": "809606000", "totalLiabilities": "5321023000", "otherCurrentAssets": "156968000", "totalCurrentAssets": "929881000", "currentLongTermDebt": "943570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495690000", "currentAccountsPayable": "261321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6663373000", "shortLongTermDebtTotal": "3328856000", "totalShareholderEquity": "3104548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121534000", "totalCurrentLiabilities": "1458276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3862747000", "cashAndShortTermInvestments": "57995000", "commonStockSharesOutstanding": "57033000", "intangibleAssetsExcludingGoodwill": "265951000", "cashAndCashEquivalentsAtCarryingValue": "57995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222850000", "profitLoss": "None", "dividendPayout": "149456000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11900000", "operatingCashflow": "368411000", "capitalExpenditures": "703165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "378234000", "cashflowFromInvestment": "-707495000", "stockBasedCompensation": "13733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2083558000, "cost_of_revenue": 1308444000, "gross_profit": 775114000, "research_and_development": null, "selling_general_admin": 609482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406471000, "depreciation_amortisation": 296699000, "ebitda": 703170000, "interest_expense": 147235000, "interest_income": null, "other_non_operating": null, "pretax_income": 259236000, "tax_provision": 36386000, "effective_tax_rate": null, "net_income": 222850000, "net_income_continuing_ops": 222850000, "net_income_to_common": 222850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57995000, "short_term_investments": null, "net_receivables": 462072000, "inventory": 252846000, "other_current_assets": null, "total_current_assets": 929881000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 265951000, "goodwill_and_intangibles": 423904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7495690000, "total_assets": 8425571000, "short_term_debt": 943570000, "accounts_payable": 261321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1458276000, "long_term_debt": 2385286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3862747000, "total_liabilities": 5321023000, "total_debt": 3328856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 809606000, "total_equity": 3104548000, "shares_outstanding": 57033000, "operating_cash_flow": 368411000, "stock_based_compensation": 13733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 703165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -707495000, "dividends_paid": 149456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 378234000, "free_cash_flow": 1071576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "406471000", "ebitda": "703170000", "netIncome": "222850000", "grossProfit": "775114000", "depreciation": "None", "totalRevenue": "2083558000", "costOfRevenue": "1308444000", "interestIncome": "147235000", "incomeBeforeTax": "259236000", "interestExpense": "147235000", "operatingIncome": "399044000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36386000", "reportedCurrency": "USD", "netInterestIncome": "-147235000", "nonInterestIncome": "None", "operatingExpenses": "376070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1308444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296699000", "sellingGeneralAndAdministrative": "609482000", "netIncomeFromContinuingOperations": "222850000" }, "balance": { "goodwill": "157953000", "inventory": "252846000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8425571000", "longTermDebt": "2385286000", "shortTermDebt": "943570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "265951000", "reportedCurrency": "USD", "retainedEarnings": "809606000", "totalLiabilities": "5321023000", "otherCurrentAssets": "156968000", "totalCurrentAssets": "929881000", "currentLongTermDebt": "943570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495690000", "currentAccountsPayable": "261321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6663373000", "shortLongTermDebtTotal": "3328856000", "totalShareholderEquity": "3104548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121534000", "totalCurrentLiabilities": "1458276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3862747000", "cashAndShortTermInvestments": "57995000", "commonStockSharesOutstanding": "57033000", "intangibleAssetsExcludingGoodwill": "265951000", "cashAndCashEquivalentsAtCarryingValue": "57995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222850000", "profitLoss": "None", "dividendPayout": "149456000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11900000", "operatingCashflow": "368411000", "capitalExpenditures": "703165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "378234000", "cashflowFromInvestment": "-707495000", "stockBasedCompensation": "13733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296699000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 2371990000, "cost_of_revenue": 1642909000, "gross_profit": 729081000, "ebit": 387066000, "ebitda": 666896000, "pretax_income": 271727000, "tax_provision": 40495000, "net_income": 231232000, "net_income_to_common": 231232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18835000, "total_current_assets": 765204000, "total_assets": 7770994000, "short_term_debt": 888914000, "long_term_debt": 2160401000, "total_debt": 3049315000, "total_liabilities": 5005117000, "total_equity": 2765877000, "shares_outstanding": 55860000, "goodwill_and_intangibles": 451572000 }, "cash_flow": { "operating_cash_flow": 939532000, "capital_expenditure": 666634000, "free_cash_flow": 1606166000, "dividends_paid": 144094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308783, "ticker_id": 2987, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387066000", "ebitda": "666896000", "netIncome": "231232000", "grossProfit": "729081000", "depreciation": "None", "totalRevenue": "2371990000", "costOfRevenue": "1642909000", "interestIncome": "115339000", "incomeBeforeTax": "271727000", "interestExpense": "115339000", "operatingIncome": "377590000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40495000", "reportedCurrency": "USD", "netInterestIncome": "-111601000", "nonInterestIncome": "None", "operatingExpenses": "351491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1642909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279830000", "sellingGeneralAndAdministrative": "580060000", "netIncomeFromContinuingOperations": "227531000" }, "balance": { "goodwill": "157953000", "inventory": "264746000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "7770994000", "longTermDebt": "2160401000", "shortTermDebt": "888914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "293619000", "reportedCurrency": "USD", "retainedEarnings": "737739000", "totalLiabilities": "5005117000", "otherCurrentAssets": "129812000", "totalCurrentAssets": "765204000", "currentLongTermDebt": "888914000", "longTermInvestments": "None", "shortTermInvestments": "-20552000", "currentNetReceivables": "351811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005790000", "currentAccountsPayable": "278056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6156212000", "shortLongTermDebtTotal": "3049315000", "totalShareholderEquity": "2765877000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179271000", "totalCurrentLiabilities": "1477221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3527896000", "cashAndShortTermInvestments": "18835000", "commonStockSharesOutstanding": "55860000", "intangibleAssetsExcludingGoodwill": "293619000", "cashAndCashEquivalentsAtCarryingValue": "18835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231232000", "profitLoss": "None", "dividendPayout": "144094000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "75332000", "operatingCashflow": "939532000", "capitalExpenditures": "666634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248629000", "cashflowFromInvestment": "-669643000", "stockBasedCompensation": "12184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2371990000, "cost_of_revenue": 1642909000, "gross_profit": 729081000, "research_and_development": null, "selling_general_admin": 580060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387066000, "depreciation_amortisation": 279830000, "ebitda": 666896000, "interest_expense": 115339000, "interest_income": null, "other_non_operating": null, "pretax_income": 271727000, "tax_provision": 40495000, "effective_tax_rate": null, "net_income": 231232000, "net_income_continuing_ops": 227531000, "net_income_to_common": 231232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18835000, "short_term_investments": -20552000, "net_receivables": 351811000, "inventory": 264746000, "other_current_assets": null, "total_current_assets": 765204000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 293619000, "goodwill_and_intangibles": 451572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7005790000, "total_assets": 7770994000, "short_term_debt": 888914000, "accounts_payable": 278056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1477221000, "long_term_debt": 2160401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3527896000, "total_liabilities": 5005117000, "total_debt": 3049315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 737739000, "total_equity": 2765877000, "shares_outstanding": 55860000, "operating_cash_flow": 939532000, "stock_based_compensation": 12184000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 666634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669643000, "dividends_paid": 144094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248629000, "free_cash_flow": 1606166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387066000", "ebitda": "666896000", "netIncome": "231232000", "grossProfit": "729081000", "depreciation": "None", "totalRevenue": "2371990000", "costOfRevenue": "1642909000", "interestIncome": "115339000", "incomeBeforeTax": "271727000", "interestExpense": "115339000", "operatingIncome": "377590000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40495000", "reportedCurrency": "USD", "netInterestIncome": "-111601000", "nonInterestIncome": "None", "operatingExpenses": "351491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1642909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279830000", "sellingGeneralAndAdministrative": "580060000", "netIncomeFromContinuingOperations": "227531000" }, "balance": { "goodwill": "157953000", "inventory": "264746000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "7770994000", "longTermDebt": "2160401000", "shortTermDebt": "888914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "293619000", "reportedCurrency": "USD", "retainedEarnings": "737739000", "totalLiabilities": "5005117000", "otherCurrentAssets": "129812000", "totalCurrentAssets": "765204000", "currentLongTermDebt": "888914000", "longTermInvestments": "None", "shortTermInvestments": "-20552000", "currentNetReceivables": "351811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005790000", "currentAccountsPayable": "278056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6156212000", "shortLongTermDebtTotal": "3049315000", "totalShareholderEquity": "2765877000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179271000", "totalCurrentLiabilities": "1477221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3527896000", "cashAndShortTermInvestments": "18835000", "commonStockSharesOutstanding": "55860000", "intangibleAssetsExcludingGoodwill": "293619000", "cashAndCashEquivalentsAtCarryingValue": "18835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231232000", "profitLoss": "None", "dividendPayout": "144094000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "75332000", "operatingCashflow": "939532000", "capitalExpenditures": "666634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248629000", "cashflowFromInvestment": "-669643000", "stockBasedCompensation": "12184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279830000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 2578005000, "cost_of_revenue": 1931352000, "gross_profit": 646653000, "ebit": 345774000, "ebitda": 574253000, "pretax_income": 268268000, "tax_provision": 46526000, "net_income": 221742000, "net_income_to_common": 221742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9681000, "total_current_assets": 1217608000, "total_assets": 7776396000, "short_term_debt": 572716000, "long_term_debt": 2352400000, "total_debt": 2925116000, "total_liabilities": 5191970000, "total_equity": 2584426000, "shares_outstanding": 54338000, "goodwill_and_intangibles": 481791000 }, "cash_flow": { "operating_cash_flow": 1570842000, "capital_expenditure": 609486000, "free_cash_flow": 2180328000, "dividends_paid": 133954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308788, "ticker_id": 2987, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345774000", "ebitda": "574253000", "netIncome": "221742000", "grossProfit": "646653000", "depreciation": "None", "totalRevenue": "2578005000", "costOfRevenue": "1931352000", "interestIncome": "77506000", "incomeBeforeTax": "268268000", "interestExpense": "77506000", "operatingIncome": "349957000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "46526000", "reportedCurrency": "USD", "netInterestIncome": "-77506000", "nonInterestIncome": "None", "operatingExpenses": "296696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4183000", "costofGoodsAndServicesSold": "1931352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228479000", "sellingGeneralAndAdministrative": "540482000", "netIncomeFromContinuingOperations": "221742000" }, "balance": { "goodwill": "157953000", "inventory": "340078000", "commonStock": "553000", "currentDebt": "None", "investments": "None", "totalAssets": "7776396000", "longTermDebt": "2352400000", "shortTermDebt": "572716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "323838000", "reportedCurrency": "USD", "retainedEarnings": "651863000", "totalLiabilities": "5191970000", "otherCurrentAssets": "305569000", "totalCurrentAssets": "1217608000", "currentLongTermDebt": "572716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6558788000", "currentAccountsPayable": "360493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5628840000", "shortLongTermDebtTotal": "3234459000", "totalShareholderEquity": "2584426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "198356000", "totalCurrentLiabilities": "1189419000", "otherNonCurrentLiabilities": "1340808000", "totalNonCurrentLiabilities": "4002551000", "cashAndShortTermInvestments": "9681000", "commonStockSharesOutstanding": "54338000", "intangibleAssetsExcludingGoodwill": "323838000", "cashAndCashEquivalentsAtCarryingValue": "9681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221742000", "profitLoss": "None", "dividendPayout": "133954000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105540000", "operatingCashflow": "1570842000", "capitalExpenditures": "609486000", "changeInReceivables": "-213656000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-947457000", "cashflowFromInvestment": "-614110000", "stockBasedCompensation": "10741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "133711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2578005000, "cost_of_revenue": 1931352000, "gross_profit": 646653000, "research_and_development": null, "selling_general_admin": 540482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345774000, "depreciation_amortisation": 228479000, "ebitda": 574253000, "interest_expense": 77506000, "interest_income": null, "other_non_operating": null, "pretax_income": 268268000, "tax_provision": 46526000, "effective_tax_rate": null, "net_income": 221742000, "net_income_continuing_ops": 221742000, "net_income_to_common": 221742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9681000, "short_term_investments": null, "net_receivables": 553834000, "inventory": 340078000, "other_current_assets": null, "total_current_assets": 1217608000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 323838000, "goodwill_and_intangibles": 481791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6558788000, "total_assets": 7776396000, "short_term_debt": 572716000, "accounts_payable": 360493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1189419000, "long_term_debt": 2352400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4002551000, "total_liabilities": 5191970000, "total_debt": 2925116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 651863000, "total_equity": 2584426000, "shares_outstanding": 54338000, "operating_cash_flow": 1570842000, "stock_based_compensation": 10741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 609486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -614110000, "dividends_paid": 133954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -947457000, "free_cash_flow": 2180328000, "net_change_in_cash": 9275000 }, "raw_data": { "income": { "ebit": "345774000", "ebitda": "574253000", "netIncome": "221742000", "grossProfit": "646653000", "depreciation": "None", "totalRevenue": "2578005000", "costOfRevenue": "1931352000", "interestIncome": "77506000", "incomeBeforeTax": "268268000", "interestExpense": "77506000", "operatingIncome": "349957000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "46526000", "reportedCurrency": "USD", "netInterestIncome": "-77506000", "nonInterestIncome": "None", "operatingExpenses": "296696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4183000", "costofGoodsAndServicesSold": "1931352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228479000", "sellingGeneralAndAdministrative": "540482000", "netIncomeFromContinuingOperations": "221742000" }, "balance": { "goodwill": "157953000", "inventory": "340078000", "commonStock": "553000", "currentDebt": "None", "investments": "None", "totalAssets": "7776396000", "longTermDebt": "2352400000", "shortTermDebt": "572716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "323838000", "reportedCurrency": "USD", "retainedEarnings": "651863000", "totalLiabilities": "5191970000", "otherCurrentAssets": "305569000", "totalCurrentAssets": "1217608000", "currentLongTermDebt": "572716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6558788000", "currentAccountsPayable": "360493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5628840000", "shortLongTermDebtTotal": "3234459000", "totalShareholderEquity": "2584426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "198356000", "totalCurrentLiabilities": "1189419000", "otherNonCurrentLiabilities": "1340808000", "totalNonCurrentLiabilities": "4002551000", "cashAndShortTermInvestments": "9681000", "commonStockSharesOutstanding": "54338000", "intangibleAssetsExcludingGoodwill": "323838000", "cashAndCashEquivalentsAtCarryingValue": "9681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221742000", "profitLoss": "None", "dividendPayout": "133954000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105540000", "operatingCashflow": "1570842000", "capitalExpenditures": "609486000", "changeInReceivables": "-213656000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-947457000", "cashflowFromInvestment": "-614110000", "stockBasedCompensation": "10741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "133711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228479000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 1808597000, "cost_of_revenue": 1224682000, "gross_profit": 583915000, "ebit": 307051000, "ebitda": 514284000, "pretax_income": 246750000, "tax_provision": 40316000, "net_income": 206434000, "net_income_to_common": 206434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8852000, "total_current_assets": 2224564000, "total_assets": 8402120000, "short_term_debt": 494000000, "long_term_debt": 3683378000, "total_debt": 4177378000, "total_liabilities": 6052588000, "total_equity": 2349532000, "shares_outstanding": 53674000, "goodwill_and_intangibles": 157953000 }, "cash_flow": { "operating_cash_flow": -1535657000, "capital_expenditure": 495246000, "free_cash_flow": -1040411000, "dividends_paid": 123912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308793, "ticker_id": 2987, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307051000", "ebitda": "514284000", "netIncome": "206434000", "grossProfit": "583915000", "depreciation": "None", "totalRevenue": "1808597000", "costOfRevenue": "1224682000", "interestIncome": "60301000", "incomeBeforeTax": "246750000", "interestExpense": "60301000", "operatingIncome": "310258000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40316000", "reportedCurrency": "USD", "netInterestIncome": "-60301000", "nonInterestIncome": "None", "operatingExpenses": "273657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3207000", "costofGoodsAndServicesSold": "1224682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207233000", "sellingGeneralAndAdministrative": "516100000", "netIncomeFromContinuingOperations": "206434000" }, "balance": { "goodwill": "157953000", "inventory": "234538000", "commonStock": "536000", "currentDebt": "None", "investments": "None", "totalAssets": "8402120000", "longTermDebt": "3683378000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "565161000", "totalLiabilities": "6052588000", "otherCurrentAssets": "1639418000", "totalCurrentAssets": "2224564000", "currentLongTermDebt": "494000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6177556000", "currentAccountsPayable": "258554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5190835000", "shortLongTermDebtTotal": "4177378000", "totalShareholderEquity": "2349532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98450000", "totalCurrentLiabilities": "980493000", "otherNonCurrentLiabilities": "693433000", "totalNonCurrentLiabilities": "5072095000", "cashAndShortTermInvestments": "8852000", "commonStockSharesOutstanding": "53674000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206434000", "profitLoss": "None", "dividendPayout": "123912000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87826000", "operatingCashflow": "-1535657000", "capitalExpenditures": "495246000", "changeInReceivables": "-57902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2037599000", "cashflowFromInvestment": "-501083000", "stockBasedCompensation": "10498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "859000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2574670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1808597000, "cost_of_revenue": 1224682000, "gross_profit": 583915000, "research_and_development": null, "selling_general_admin": 516100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307051000, "depreciation_amortisation": 207233000, "ebitda": 514284000, "interest_expense": 60301000, "interest_income": null, "other_non_operating": null, "pretax_income": 246750000, "tax_provision": 40316000, "effective_tax_rate": null, "net_income": 206434000, "net_income_continuing_ops": 206434000, "net_income_to_common": 206434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8852000, "short_term_investments": null, "net_receivables": 341756000, "inventory": 234538000, "other_current_assets": null, "total_current_assets": 2224564000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": null, "goodwill_and_intangibles": 157953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6177556000, "total_assets": 8402120000, "short_term_debt": 494000000, "accounts_payable": 258554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 980493000, "long_term_debt": 3683378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5072095000, "total_liabilities": 6052588000, "total_debt": 4177378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 565161000, "total_equity": 2349532000, "shares_outstanding": 53674000, "operating_cash_flow": -1535657000, "stock_based_compensation": 10498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 495246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -501083000, "dividends_paid": 123912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2037599000, "free_cash_flow": -1040411000, "net_change_in_cash": 859000 }, "raw_data": { "income": { "ebit": "307051000", "ebitda": "514284000", "netIncome": "206434000", "grossProfit": "583915000", "depreciation": "None", "totalRevenue": "1808597000", "costOfRevenue": "1224682000", "interestIncome": "60301000", "incomeBeforeTax": "246750000", "interestExpense": "60301000", "operatingIncome": "310258000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "40316000", "reportedCurrency": "USD", "netInterestIncome": "-60301000", "nonInterestIncome": "None", "operatingExpenses": "273657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3207000", "costofGoodsAndServicesSold": "1224682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207233000", "sellingGeneralAndAdministrative": "516100000", "netIncomeFromContinuingOperations": "206434000" }, "balance": { "goodwill": "157953000", "inventory": "234538000", "commonStock": "536000", "currentDebt": "None", "investments": "None", "totalAssets": "8402120000", "longTermDebt": "3683378000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "565161000", "totalLiabilities": "6052588000", "otherCurrentAssets": "1639418000", "totalCurrentAssets": "2224564000", "currentLongTermDebt": "494000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6177556000", "currentAccountsPayable": "258554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5190835000", "shortLongTermDebtTotal": "4177378000", "totalShareholderEquity": "2349532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98450000", "totalCurrentLiabilities": "980493000", "otherNonCurrentLiabilities": "693433000", "totalNonCurrentLiabilities": "5072095000", "cashAndShortTermInvestments": "8852000", "commonStockSharesOutstanding": "53674000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206434000", "profitLoss": "None", "dividendPayout": "123912000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-87826000", "operatingCashflow": "-1535657000", "capitalExpenditures": "495246000", "changeInReceivables": "-57902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2037599000", "cashflowFromInvestment": "-501083000", "stockBasedCompensation": "10498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "859000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2574670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207233000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 1530268000, "cost_of_revenue": 968560000, "gross_profit": 561708000, "ebit": 300496000, "ebitda": 495377000, "pretax_income": 237991000, "tax_provision": 41579000, "net_income": 196412000, "net_income_to_common": 196412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7993000, "total_current_assets": 539869000, "total_assets": 6028712000, "short_term_debt": 418225000, "long_term_debt": 1582428000, "total_debt": 2000653000, "total_liabilities": 3795401000, "total_equity": 2233311000, "shares_outstanding": 53370000, "goodwill_and_intangibles": 157953000 }, "cash_flow": { "operating_cash_flow": 364500000, "capital_expenditure": 471345000, "free_cash_flow": 835845000, "dividends_paid": 114372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308798, "ticker_id": 2987, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300496000", "ebitda": "495377000", "netIncome": "196412000", "grossProfit": "561708000", "depreciation": "None", "totalRevenue": "1530268000", "costOfRevenue": "968560000", "interestIncome": "62505000", "incomeBeforeTax": "237991000", "interestExpense": "62505000", "operatingIncome": "303516000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41579000", "reportedCurrency": "USD", "netInterestIncome": "-62505000", "nonInterestIncome": "None", "operatingExpenses": "258192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3020000", "costofGoodsAndServicesSold": "968560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194881000", "sellingGeneralAndAdministrative": "494426000", "netIncomeFromContinuingOperations": "196412000" }, "balance": { "goodwill": "157953000", "inventory": "146712000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "6028712000", "longTermDebt": "1582428000", "shortTermDebt": "418225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "483635000", "totalLiabilities": "3795401000", "otherCurrentAssets": "92179000", "totalCurrentAssets": "539869000", "currentLongTermDebt": "418225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5488843000", "currentAccountsPayable": "152313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4867057000", "shortLongTermDebtTotal": "2000653000", "totalShareholderEquity": "2233311000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94713000", "totalCurrentLiabilities": "797079000", "otherNonCurrentLiabilities": "759088000", "totalNonCurrentLiabilities": "2998322000", "cashAndShortTermInvestments": "7993000", "commonStockSharesOutstanding": "53370000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196412000", "profitLoss": "None", "dividendPayout": "114372000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13279000", "operatingCashflow": "364500000", "capitalExpenditures": "471345000", "changeInReceivables": "-58423000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96012000", "cashflowFromInvestment": "-470372000", "stockBasedCompensation": "9803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1530268000, "cost_of_revenue": 968560000, "gross_profit": 561708000, "research_and_development": null, "selling_general_admin": 494426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300496000, "depreciation_amortisation": 194881000, "ebitda": 495377000, "interest_expense": 62505000, "interest_income": null, "other_non_operating": null, "pretax_income": 237991000, "tax_provision": 41579000, "effective_tax_rate": null, "net_income": 196412000, "net_income_continuing_ops": 196412000, "net_income_to_common": 196412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7993000, "short_term_investments": null, "net_receivables": 292985000, "inventory": 146712000, "other_current_assets": null, "total_current_assets": 539869000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": null, "goodwill_and_intangibles": 157953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5488843000, "total_assets": 6028712000, "short_term_debt": 418225000, "accounts_payable": 152313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797079000, "long_term_debt": 1582428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2998322000, "total_liabilities": 3795401000, "total_debt": 2000653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 483635000, "total_equity": 2233311000, "shares_outstanding": 53370000, "operating_cash_flow": 364500000, "stock_based_compensation": 9803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 471345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -470372000, "dividends_paid": 114372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96012000, "free_cash_flow": 835845000, "net_change_in_cash": -9860000 }, "raw_data": { "income": { "ebit": "300496000", "ebitda": "495377000", "netIncome": "196412000", "grossProfit": "561708000", "depreciation": "None", "totalRevenue": "1530268000", "costOfRevenue": "968560000", "interestIncome": "62505000", "incomeBeforeTax": "237991000", "interestExpense": "62505000", "operatingIncome": "303516000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41579000", "reportedCurrency": "USD", "netInterestIncome": "-62505000", "nonInterestIncome": "None", "operatingExpenses": "258192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3020000", "costofGoodsAndServicesSold": "968560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194881000", "sellingGeneralAndAdministrative": "494426000", "netIncomeFromContinuingOperations": "196412000" }, "balance": { "goodwill": "157953000", "inventory": "146712000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "6028712000", "longTermDebt": "1582428000", "shortTermDebt": "418225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "483635000", "totalLiabilities": "3795401000", "otherCurrentAssets": "92179000", "totalCurrentAssets": "539869000", "currentLongTermDebt": "418225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5488843000", "currentAccountsPayable": "152313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4867057000", "shortLongTermDebtTotal": "2000653000", "totalShareholderEquity": "2233311000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94713000", "totalCurrentLiabilities": "797079000", "otherNonCurrentLiabilities": "759088000", "totalNonCurrentLiabilities": "2998322000", "cashAndShortTermInvestments": "7993000", "commonStockSharesOutstanding": "53370000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196412000", "profitLoss": "None", "dividendPayout": "114372000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "13279000", "operatingCashflow": "364500000", "capitalExpenditures": "471345000", "changeInReceivables": "-58423000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96012000", "cashflowFromInvestment": "-470372000", "stockBasedCompensation": "9803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194881000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 1652730000, "cost_of_revenue": 1117100000, "gross_profit": 535630000, "ebit": 292282000, "ebitda": 472677000, "pretax_income": 229601000, "tax_provision": 42852000, "net_income": 186749000, "net_income_to_common": 186749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17853000, "total_current_assets": 506202000, "total_assets": 5708300000, "short_term_debt": 516500000, "long_term_debt": 1286064000, "total_debt": 1802564000, "total_liabilities": 3578910000, "total_equity": 2129390000, "shares_outstanding": 53240000, "goodwill_and_intangibles": 157953000 }, "cash_flow": { "operating_cash_flow": 310345000, "capital_expenditure": 417322000, "free_cash_flow": 727667000, "dividends_paid": 105424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308803, "ticker_id": 2987, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292282000", "ebitda": "472677000", "netIncome": "186749000", "grossProfit": "535630000", "depreciation": "None", "totalRevenue": "1652730000", "costOfRevenue": "1117100000", "interestIncome": "62681000", "incomeBeforeTax": "229601000", "interestExpense": "62681000", "operatingIncome": "295258000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "42852000", "reportedCurrency": "USD", "netInterestIncome": "-62681000", "nonInterestIncome": "None", "operatingExpenses": "240372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2976000", "costofGoodsAndServicesSold": "1117100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180395000", "sellingGeneralAndAdministrative": "489103000", "netIncomeFromContinuingOperations": "186749000" }, "balance": { "goodwill": "157953000", "inventory": "159991000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "5708300000", "longTermDebt": "1286064000", "shortTermDebt": "516500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402509000", "totalLiabilities": "3578910000", "otherCurrentAssets": "78346000", "totalCurrentAssets": "506202000", "currentLongTermDebt": "516500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5202098000", "currentAccountsPayable": "120490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4599426000", "shortLongTermDebtTotal": "1802564000", "totalShareholderEquity": "2129390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129804000", "totalCurrentLiabilities": "872737000", "otherNonCurrentLiabilities": "737477000", "totalNonCurrentLiabilities": "2706173000", "cashAndShortTermInvestments": "17853000", "commonStockSharesOutstanding": "53240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186749000", "profitLoss": "None", "dividendPayout": "105424000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8363000", "operatingCashflow": "310345000", "capitalExpenditures": "417322000", "changeInReceivables": "26415000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109117000", "cashflowFromInvestment": "-422932000", "stockBasedCompensation": "9314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1652730000, "cost_of_revenue": 1117100000, "gross_profit": 535630000, "research_and_development": null, "selling_general_admin": 489103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292282000, "depreciation_amortisation": 180395000, "ebitda": 472677000, "interest_expense": 62681000, "interest_income": null, "other_non_operating": null, "pretax_income": 229601000, "tax_provision": 42852000, "effective_tax_rate": null, "net_income": 186749000, "net_income_continuing_ops": 186749000, "net_income_to_common": 186749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17853000, "short_term_investments": null, "net_receivables": 250012000, "inventory": 159991000, "other_current_assets": null, "total_current_assets": 506202000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": null, "goodwill_and_intangibles": 157953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5202098000, "total_assets": 5708300000, "short_term_debt": 516500000, "accounts_payable": 120490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872737000, "long_term_debt": 1286064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2706173000, "total_liabilities": 3578910000, "total_debt": 1802564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 402509000, "total_equity": 2129390000, "shares_outstanding": 53240000, "operating_cash_flow": 310345000, "stock_based_compensation": 9314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422932000, "dividends_paid": 105424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109117000, "free_cash_flow": 727667000, "net_change_in_cash": -3470000 }, "raw_data": { "income": { "ebit": "292282000", "ebitda": "472677000", "netIncome": "186749000", "grossProfit": "535630000", "depreciation": "None", "totalRevenue": "1652730000", "costOfRevenue": "1117100000", "interestIncome": "62681000", "incomeBeforeTax": "229601000", "interestExpense": "62681000", "operatingIncome": "295258000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "42852000", "reportedCurrency": "USD", "netInterestIncome": "-62681000", "nonInterestIncome": "None", "operatingExpenses": "240372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2976000", "costofGoodsAndServicesSold": "1117100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180395000", "sellingGeneralAndAdministrative": "489103000", "netIncomeFromContinuingOperations": "186749000" }, "balance": { "goodwill": "157953000", "inventory": "159991000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "5708300000", "longTermDebt": "1286064000", "shortTermDebt": "516500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402509000", "totalLiabilities": "3578910000", "otherCurrentAssets": "78346000", "totalCurrentAssets": "506202000", "currentLongTermDebt": "516500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5202098000", "currentAccountsPayable": "120490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4599426000", "shortLongTermDebtTotal": "1802564000", "totalShareholderEquity": "2129390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "129804000", "totalCurrentLiabilities": "872737000", "otherNonCurrentLiabilities": "737477000", "totalNonCurrentLiabilities": "2706173000", "cashAndShortTermInvestments": "17853000", "commonStockSharesOutstanding": "53240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186749000", "profitLoss": "None", "dividendPayout": "105424000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8363000", "operatingCashflow": "310345000", "capitalExpenditures": "417322000", "changeInReceivables": "26415000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109117000", "cashflowFromInvestment": "-422932000", "stockBasedCompensation": "9314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180395000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 1633731000, "cost_of_revenue": 1126338000, "gross_profit": 507393000, "ebit": 277070000, "ebitda": 437156000, "pretax_income": 225765000, "tax_provision": 53531000, "net_income": 172234000, "net_income_to_common": 172234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21323000, "total_current_assets": 543287000, "total_assets": 5468642000, "short_term_debt": 299500000, "long_term_debt": 1285483000, "total_debt": 1584983000, "total_liabilities": 3425986000, "total_equity": 2042656000, "shares_outstanding": 53029000, "goodwill_and_intangibles": 157953000 }, "cash_flow": { "operating_cash_flow": 467694000, "capital_expenditure": 394450000, "free_cash_flow": 862144000, "dividends_paid": 96594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308808, "ticker_id": 2987, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277070000", "ebitda": "437156000", "netIncome": "172234000", "grossProfit": "507393000", "depreciation": "None", "totalRevenue": "1633731000", "costOfRevenue": "1126338000", "interestIncome": "51305000", "incomeBeforeTax": "225765000", "interestExpense": "51305000", "operatingIncome": "288429000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "53531000", "reportedCurrency": "USD", "netInterestIncome": "-51305000", "nonInterestIncome": "None", "operatingExpenses": "218964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-11359000", "costofGoodsAndServicesSold": "1126338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160086000", "sellingGeneralAndAdministrative": "470580000", "netIncomeFromContinuingOperations": "172234000" }, "balance": { "goodwill": "157953000", "inventory": "151628000", "commonStock": "526000", "currentDebt": "None", "investments": "None", "totalAssets": "5468642000", "longTermDebt": "1285483000", "shortTermDebt": "299500000", "treasuryStock": "-2145000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "320869000", "totalLiabilities": "3425986000", "otherCurrentAssets": "74915000", "totalCurrentAssets": "543287000", "currentLongTermDebt": "299500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4925355000", "currentAccountsPayable": "174510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4283712000", "shortLongTermDebtTotal": "1584983000", "totalShareholderEquity": "2042656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116058000", "totalCurrentLiabilities": "698891000", "otherNonCurrentLiabilities": "789186000", "totalNonCurrentLiabilities": "2727095000", "cashAndShortTermInvestments": "21323000", "commonStockSharesOutstanding": "53029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172234000", "profitLoss": "None", "dividendPayout": "96594000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "18198000", "operatingCashflow": "467694000", "capitalExpenditures": "394450000", "changeInReceivables": "-5159000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66334000", "cashflowFromInvestment": "-394450000", "stockBasedCompensation": "8195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6910000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "395648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1633731000, "cost_of_revenue": 1126338000, "gross_profit": 507393000, "research_and_development": 0, "selling_general_admin": 470580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277070000, "depreciation_amortisation": 160086000, "ebitda": 437156000, "interest_expense": 51305000, "interest_income": null, "other_non_operating": null, "pretax_income": 225765000, "tax_provision": 53531000, "effective_tax_rate": null, "net_income": 172234000, "net_income_continuing_ops": 172234000, "net_income_to_common": 172234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21323000, "short_term_investments": null, "net_receivables": 295421000, "inventory": 151628000, "other_current_assets": null, "total_current_assets": 543287000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": null, "goodwill_and_intangibles": 157953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4925355000, "total_assets": 5468642000, "short_term_debt": 299500000, "accounts_payable": 174510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698891000, "long_term_debt": 1285483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2727095000, "total_liabilities": 3425986000, "total_debt": 1584983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 320869000, "total_equity": 2042656000, "shares_outstanding": 53029000, "operating_cash_flow": 467694000, "stock_based_compensation": 8195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 394450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -394450000, "dividends_paid": 96594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66334000, "free_cash_flow": 862144000, "net_change_in_cash": 6910000 }, "raw_data": { "income": { "ebit": "277070000", "ebitda": "437156000", "netIncome": "172234000", "grossProfit": "507393000", "depreciation": "None", "totalRevenue": "1633731000", "costOfRevenue": "1126338000", "interestIncome": "51305000", "incomeBeforeTax": "225765000", "interestExpense": "51305000", "operatingIncome": "288429000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "53531000", "reportedCurrency": "USD", "netInterestIncome": "-51305000", "nonInterestIncome": "None", "operatingExpenses": "218964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-11359000", "costofGoodsAndServicesSold": "1126338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160086000", "sellingGeneralAndAdministrative": "470580000", "netIncomeFromContinuingOperations": "172234000" }, "balance": { "goodwill": "157953000", "inventory": "151628000", "commonStock": "526000", "currentDebt": "None", "investments": "None", "totalAssets": "5468642000", "longTermDebt": "1285483000", "shortTermDebt": "299500000", "treasuryStock": "-2145000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "320869000", "totalLiabilities": "3425986000", "otherCurrentAssets": "74915000", "totalCurrentAssets": "543287000", "currentLongTermDebt": "299500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4925355000", "currentAccountsPayable": "174510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4283712000", "shortLongTermDebtTotal": "1584983000", "totalShareholderEquity": "2042656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116058000", "totalCurrentLiabilities": "698891000", "otherNonCurrentLiabilities": "789186000", "totalNonCurrentLiabilities": "2727095000", "cashAndShortTermInvestments": "21323000", "commonStockSharesOutstanding": "53029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172234000", "profitLoss": "None", "dividendPayout": "96594000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "18198000", "operatingCashflow": "467694000", "capitalExpenditures": "394450000", "changeInReceivables": "-5159000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66334000", "cashflowFromInvestment": "-394450000", "stockBasedCompensation": "8195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6910000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "395648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160086000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 189592000, "ebitda": 266377000, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308771, "ticker_id": 2987, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189592000", "ebitda": "266377000", "netIncome": "128673000", "grossProfit": "438135000", "depreciation": "None", "totalRevenue": "831711000", "costOfRevenue": "393576000", "interestIncome": "None", "incomeBeforeTax": "155137000", "interestExpense": "32357999", "operatingIncome": "189592000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26464000", "reportedCurrency": "USD", "netInterestIncome": "-32358000", "nonInterestIncome": "None", "operatingExpenses": "248543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76785000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "128673000" }, "balance": { "goodwill": "157953000", "inventory": "216907000", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "8825601000", "longTermDebt": "2340320000", "shortTermDebt": "1040902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "226359000", "reportedCurrency": "USD", "retainedEarnings": "994838000", "totalLiabilities": "5299879000", "otherCurrentAssets": "96031000", "totalCurrentAssets": "796640000", "currentLongTermDebt": "1040902000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8028961000", "currentAccountsPayable": "137587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381222000", "totalShareholderEquity": "3525722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152519000", "totalCurrentLiabilities": "1402280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3897599000", "cashAndShortTermInvestments": "22993000", "commonStockSharesOutstanding": "63204000", "intangibleAssetsExcludingGoodwill": "226359000", "cashAndCashEquivalentsAtCarryingValue": "22993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128673000", "profitLoss": "None", "dividendPayout": "42678000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "57139000", "operatingCashflow": "176313000", "capitalExpenditures": "156533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32947000", "cashflowFromInvestment": "-154100000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189592000, "depreciation_amortisation": 76785000, "ebitda": 266377000, "interest_expense": 32357999, "interest_income": null, "other_non_operating": null, "pretax_income": 155137000, "tax_provision": 26464000, "effective_tax_rate": null, "net_income": 128673000, "net_income_continuing_ops": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22993000, "short_term_investments": null, "net_receivables": 460709000, "inventory": 216907000, "other_current_assets": null, "total_current_assets": 796640000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 226359000, "goodwill_and_intangibles": 384312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8028961000, "total_assets": 8825601000, "short_term_debt": 1040902000, "accounts_payable": 137587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1402280000, "long_term_debt": 2340320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3897599000, "total_liabilities": 5299879000, "total_debt": 3381222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994838000, "total_equity": 3525722000, "shares_outstanding": 63204000, "operating_cash_flow": 176313000, "stock_based_compensation": 3837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154100000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32947000, "free_cash_flow": 332846000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189592000", "ebitda": "266377000", "netIncome": "128673000", "grossProfit": "438135000", "depreciation": "None", "totalRevenue": "831711000", "costOfRevenue": "393576000", "interestIncome": "None", "incomeBeforeTax": "155137000", "interestExpense": "32357999", "operatingIncome": "189592000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26464000", "reportedCurrency": "USD", "netInterestIncome": "-32358000", "nonInterestIncome": "None", "operatingExpenses": "248543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76785000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "128673000" }, "balance": { "goodwill": "157953000", "inventory": "216907000", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "8825601000", "longTermDebt": "2340320000", "shortTermDebt": "1040902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "226359000", "reportedCurrency": "USD", "retainedEarnings": "994838000", "totalLiabilities": "5299879000", "otherCurrentAssets": "96031000", "totalCurrentAssets": "796640000", "currentLongTermDebt": "1040902000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8028961000", "currentAccountsPayable": "137587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381222000", "totalShareholderEquity": "3525722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152519000", "totalCurrentLiabilities": "1402280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3897599000", "cashAndShortTermInvestments": "22993000", "commonStockSharesOutstanding": "63204000", "intangibleAssetsExcludingGoodwill": "226359000", "cashAndCashEquivalentsAtCarryingValue": "22993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128673000", "profitLoss": "None", "dividendPayout": "42678000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "57139000", "operatingCashflow": "176313000", "capitalExpenditures": "156533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32947000", "cashflowFromInvestment": "-154100000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76785000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "ebit": 141080000, "ebitda": 220385000, "pretax_income": 104620000, "tax_provision": 18314000, "net_income": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3378578000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60777000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 43015000, "capital_expenditure": 167793000, "free_cash_flow": 210808000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308772, "ticker_id": 2987, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141080000", "ebitda": "220385000", "netIncome": "86306000", "grossProfit": "663759000", "depreciation": "None", "totalRevenue": "689372000", "costOfRevenue": "25613000", "interestIncome": "36460000", "incomeBeforeTax": "104620000", "interestExpense": "36460000", "operatingIncome": "139732000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18314000", "reportedCurrency": "USD", "netInterestIncome": "-36460000", "nonInterestIncome": "None", "operatingExpenses": "524027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79305000", "sellingGeneralAndAdministrative": "178440000", "netIncomeFromContinuingOperations": "86306000" }, "balance": { "goodwill": "157953000", "inventory": "274046000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "9328395000", "longTermDebt": "2356038000", "shortTermDebt": "1022540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233786000", "reportedCurrency": "USD", "retainedEarnings": "909355000", "totalLiabilities": "5888272000", "otherCurrentAssets": "364974000", "totalCurrentAssets": "915884000", "currentLongTermDebt": "1017640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8412511000", "currentAccountsPayable": "222102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7135498000", "shortLongTermDebtTotal": "3393778000", "totalShareholderEquity": "3440123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158777000", "totalCurrentLiabilities": "1531858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4356414000", "cashAndShortTermInvestments": "33727000", "commonStockSharesOutstanding": "60777000", "intangibleAssetsExcludingGoodwill": "233786000", "cashAndCashEquivalentsAtCarryingValue": "33727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86306000", "profitLoss": "None", "dividendPayout": "40200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21452000", "operatingCashflow": "43015000", "capitalExpenditures": "167793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141394000", "cashflowFromInvestment": "-171467000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "research_and_development": null, "selling_general_admin": 178440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141080000, "depreciation_amortisation": 79305000, "ebitda": 220385000, "interest_expense": 36460000, "interest_income": null, "other_non_operating": null, "pretax_income": 104620000, "tax_provision": 18314000, "effective_tax_rate": null, "net_income": 86306000, "net_income_continuing_ops": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33727000, "short_term_investments": null, "net_receivables": 517183000, "inventory": 274046000, "other_current_assets": null, "total_current_assets": 915884000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 233786000, "goodwill_and_intangibles": 391739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8412511000, "total_assets": 9328395000, "short_term_debt": 1022540000, "accounts_payable": 222102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531858000, "long_term_debt": 2356038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4356414000, "total_liabilities": 5888272000, "total_debt": 3378578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 909355000, "total_equity": 3440123000, "shares_outstanding": 60777000, "operating_cash_flow": 43015000, "stock_based_compensation": 3486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171467000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141394000, "free_cash_flow": 210808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141080000", "ebitda": "220385000", "netIncome": "86306000", "grossProfit": "663759000", "depreciation": "None", "totalRevenue": "689372000", "costOfRevenue": "25613000", "interestIncome": "36460000", "incomeBeforeTax": "104620000", "interestExpense": "36460000", "operatingIncome": "139732000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18314000", "reportedCurrency": "USD", "netInterestIncome": "-36460000", "nonInterestIncome": "None", "operatingExpenses": "524027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79305000", "sellingGeneralAndAdministrative": "178440000", "netIncomeFromContinuingOperations": "86306000" }, "balance": { "goodwill": "157953000", "inventory": "274046000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "9328395000", "longTermDebt": "2356038000", "shortTermDebt": "1022540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233786000", "reportedCurrency": "USD", "retainedEarnings": "909355000", "totalLiabilities": "5888272000", "otherCurrentAssets": "364974000", "totalCurrentAssets": "915884000", "currentLongTermDebt": "1017640000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8412511000", "currentAccountsPayable": "222102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7135498000", "shortLongTermDebtTotal": "3393778000", "totalShareholderEquity": "3440123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "158777000", "totalCurrentLiabilities": "1531858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4356414000", "cashAndShortTermInvestments": "33727000", "commonStockSharesOutstanding": "60777000", "intangibleAssetsExcludingGoodwill": "233786000", "cashAndCashEquivalentsAtCarryingValue": "33727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86306000", "profitLoss": "None", "dividendPayout": "40200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "21452000", "operatingCashflow": "43015000", "capitalExpenditures": "167793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141394000", "cashflowFromInvestment": "-171467000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79305000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 379125000, "cost_of_revenue": 76614000, "gross_profit": 302511000, "ebit": 67744000, "ebitda": 144677000, "pretax_income": 32371000, "tax_provision": 5905000, "net_income": 26466000, "net_income_to_common": 26466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9047000, "total_current_assets": 679207000, "total_assets": 8504273999, "short_term_debt": 1044612000, "long_term_debt": 2355568000, "total_debt": 3400180000, "total_liabilities": 5321897999, "total_equity": 3182376000, "shares_outstanding": 60455000, "goodwill_and_intangibles": 399428000 }, "cash_flow": { "operating_cash_flow": 87009000, "capital_expenditure": 192368000, "free_cash_flow": 279377000, "dividends_paid": 40199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308774, "ticker_id": 2987, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67744000", "ebitda": "144677000", "netIncome": "26466000", "grossProfit": "302511000", "depreciation": "None", "totalRevenue": "379125000", "costOfRevenue": "76614000", "interestIncome": "35373000", "incomeBeforeTax": "32371000", "interestExpense": "35373000", "operatingIncome": "65381000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5905000", "reportedCurrency": "USD", "netInterestIncome": "-35373000", "nonInterestIncome": "None", "operatingExpenses": "237130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76933000", "sellingGeneralAndAdministrative": "160197000", "netIncomeFromContinuingOperations": "26466000" }, "balance": { "goodwill": "157953000", "inventory": "295498000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8504273999", "longTermDebt": "2355568000", "shortTermDebt": "1044612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "241475000", "reportedCurrency": "USD", "retainedEarnings": "863777000", "totalLiabilities": "5321897999", "otherCurrentAssets": "108298000", "totalCurrentAssets": "679207000", "currentLongTermDebt": "1044612000", "longTermInvestments": "None", "shortTermInvestments": "2567000", "currentNetReceivables": "263797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7825066999", "currentAccountsPayable": "121070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7009725000", "shortLongTermDebtTotal": "3400180000", "totalShareholderEquity": "3182376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231590000", "totalCurrentLiabilities": "1453934000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3867963999", "cashAndShortTermInvestments": "9047000", "commonStockSharesOutstanding": "60455000", "intangibleAssetsExcludingGoodwill": "241475000", "cashAndCashEquivalentsAtCarryingValue": "9047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26466000", "profitLoss": "None", "dividendPayout": "40199000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-65501999", "operatingCashflow": "87009000", "capitalExpenditures": "192368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86401000", "cashflowFromInvestment": "-195346000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379125000, "cost_of_revenue": 76614000, "gross_profit": 302511000, "research_and_development": null, "selling_general_admin": 160197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67744000, "depreciation_amortisation": 76933000, "ebitda": 144677000, "interest_expense": 35373000, "interest_income": null, "other_non_operating": null, "pretax_income": 32371000, "tax_provision": 5905000, "effective_tax_rate": null, "net_income": 26466000, "net_income_continuing_ops": 26466000, "net_income_to_common": 26466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9047000, "short_term_investments": 2567000, "net_receivables": 263797000, "inventory": 295498000, "other_current_assets": null, "total_current_assets": 679207000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 241475000, "goodwill_and_intangibles": 399428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7825066999, "total_assets": 8504273999, "short_term_debt": 1044612000, "accounts_payable": 121070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1453934000, "long_term_debt": 2355568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3867963999, "total_liabilities": 5321897999, "total_debt": 3400180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 863777000, "total_equity": 3182376000, "shares_outstanding": 60455000, "operating_cash_flow": 87009000, "stock_based_compensation": 3781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195346000, "dividends_paid": 40199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86401000, "free_cash_flow": 279377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67744000", "ebitda": "144677000", "netIncome": "26466000", "grossProfit": "302511000", "depreciation": "None", "totalRevenue": "379125000", "costOfRevenue": "76614000", "interestIncome": "35373000", "incomeBeforeTax": "32371000", "interestExpense": "35373000", "operatingIncome": "65381000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5905000", "reportedCurrency": "USD", "netInterestIncome": "-35373000", "nonInterestIncome": "None", "operatingExpenses": "237130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76933000", "sellingGeneralAndAdministrative": "160197000", "netIncomeFromContinuingOperations": "26466000" }, "balance": { "goodwill": "157953000", "inventory": "295498000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8504273999", "longTermDebt": "2355568000", "shortTermDebt": "1044612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "241475000", "reportedCurrency": "USD", "retainedEarnings": "863777000", "totalLiabilities": "5321897999", "otherCurrentAssets": "108298000", "totalCurrentAssets": "679207000", "currentLongTermDebt": "1044612000", "longTermInvestments": "None", "shortTermInvestments": "2567000", "currentNetReceivables": "263797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7825066999", "currentAccountsPayable": "121070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7009725000", "shortLongTermDebtTotal": "3400180000", "totalShareholderEquity": "3182376000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231590000", "totalCurrentLiabilities": "1453934000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3867963999", "cashAndShortTermInvestments": "9047000", "commonStockSharesOutstanding": "60455000", "intangibleAssetsExcludingGoodwill": "241475000", "cashAndCashEquivalentsAtCarryingValue": "9047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26466000", "profitLoss": "None", "dividendPayout": "40199000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-65501999", "operatingCashflow": "87009000", "capitalExpenditures": "192368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86401000", "cashflowFromInvestment": "-195346000", "stockBasedCompensation": "3781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76933000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 423741000, "cost_of_revenue": 248929000, "gross_profit": 174812000, "ebit": 74427000, "ebitda": 153741000, "pretax_income": 39148000, "tax_provision": 7115000, "net_income": 32033000, "net_income_to_common": 32033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20545000, "total_current_assets": 681280000, "total_assets": 8359141000, "short_term_debt": 902164000, "long_term_debt": 2370863000, "total_debt": 3273027000, "total_liabilities": 5174806000, "total_equity": 3184335000, "shares_outstanding": 60455000, "goodwill_and_intangibles": 406918000 }, "cash_flow": { "operating_cash_flow": 171350000, "capital_expenditure": 180468000, "free_cash_flow": 351818000, "dividends_paid": 40153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308775, "ticker_id": 2987, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74427000", "ebitda": "153741000", "netIncome": "32033000", "grossProfit": "174812000", "depreciation": "None", "totalRevenue": "423741000", "costOfRevenue": "248929000", "interestIncome": "35279000", "incomeBeforeTax": "39148000", "interestExpense": "35279000", "operatingIncome": "71855000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7115000", "reportedCurrency": "USD", "netInterestIncome": "-35279000", "nonInterestIncome": "None", "operatingExpenses": "102957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79314000", "sellingGeneralAndAdministrative": "154630000", "netIncomeFromContinuingOperations": "32033000" }, "balance": { "goodwill": "157953000", "inventory": "229996000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8359141000", "longTermDebt": "2370863000", "shortTermDebt": "902164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "248965000", "reportedCurrency": "USD", "retainedEarnings": "879866000", "totalLiabilities": "5174806000", "otherCurrentAssets": "114042000", "totalCurrentAssets": "681280000", "currentLongTermDebt": "902164000", "longTermInvestments": "None", "shortTermInvestments": "1421000", "currentNetReceivables": "316697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7677861000", "currentAccountsPayable": "130965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6872091000", "shortLongTermDebtTotal": "3273027000", "totalShareholderEquity": "3184335000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155376000", "totalCurrentLiabilities": "1301962000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3872844000", "cashAndShortTermInvestments": "20545000", "commonStockSharesOutstanding": "60455000", "intangibleAssetsExcludingGoodwill": "248965000", "cashAndCashEquivalentsAtCarryingValue": "20545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32033000", "profitLoss": "None", "dividendPayout": "40153000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-73329000", "operatingCashflow": "171350000", "capitalExpenditures": "180468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23849000", "cashflowFromInvestment": "-180666000", "stockBasedCompensation": "3868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 423741000, "cost_of_revenue": 248929000, "gross_profit": 174812000, "research_and_development": null, "selling_general_admin": 154630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74427000, "depreciation_amortisation": 79314000, "ebitda": 153741000, "interest_expense": 35279000, "interest_income": null, "other_non_operating": null, "pretax_income": 39148000, "tax_provision": 7115000, "effective_tax_rate": null, "net_income": 32033000, "net_income_continuing_ops": 32033000, "net_income_to_common": 32033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20545000, "short_term_investments": 1421000, "net_receivables": 316697000, "inventory": 229996000, "other_current_assets": null, "total_current_assets": 681280000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 248965000, "goodwill_and_intangibles": 406918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7677861000, "total_assets": 8359141000, "short_term_debt": 902164000, "accounts_payable": 130965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1301962000, "long_term_debt": 2370863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3872844000, "total_liabilities": 5174806000, "total_debt": 3273027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 879866000, "total_equity": 3184335000, "shares_outstanding": 60455000, "operating_cash_flow": 171350000, "stock_based_compensation": 3868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180666000, "dividends_paid": 40153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23849000, "free_cash_flow": 351818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74427000", "ebitda": "153741000", "netIncome": "32033000", "grossProfit": "174812000", "depreciation": "None", "totalRevenue": "423741000", "costOfRevenue": "248929000", "interestIncome": "35279000", "incomeBeforeTax": "39148000", "interestExpense": "35279000", "operatingIncome": "71855000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7115000", "reportedCurrency": "USD", "netInterestIncome": "-35279000", "nonInterestIncome": "None", "operatingExpenses": "102957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79314000", "sellingGeneralAndAdministrative": "154630000", "netIncomeFromContinuingOperations": "32033000" }, "balance": { "goodwill": "157953000", "inventory": "229996000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8359141000", "longTermDebt": "2370863000", "shortTermDebt": "902164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "248965000", "reportedCurrency": "USD", "retainedEarnings": "879866000", "totalLiabilities": "5174806000", "otherCurrentAssets": "114042000", "totalCurrentAssets": "681280000", "currentLongTermDebt": "902164000", "longTermInvestments": "None", "shortTermInvestments": "1421000", "currentNetReceivables": "316697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7677861000", "currentAccountsPayable": "130965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6872091000", "shortLongTermDebtTotal": "3273027000", "totalShareholderEquity": "3184335000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155376000", "totalCurrentLiabilities": "1301962000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3872844000", "cashAndShortTermInvestments": "20545000", "commonStockSharesOutstanding": "60455000", "intangibleAssetsExcludingGoodwill": "248965000", "cashAndCashEquivalentsAtCarryingValue": "20545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32033000", "profitLoss": "None", "dividendPayout": "40153000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-73329000", "operatingCashflow": "171350000", "capitalExpenditures": "180468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23849000", "cashflowFromInvestment": "-180666000", "stockBasedCompensation": "3868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79314000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 935190000, "cost_of_revenue": 647757000, "gross_profit": 287433000, "ebit": 181017000, "ebitda": 262721000, "pretax_income": 145320000, "tax_provision": 25901000, "net_income": 119419000, "net_income_to_common": 119419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19305000, "total_current_assets": 756238000, "total_assets": 8327240000, "short_term_debt": 841664000, "long_term_debt": 2370402000, "total_debt": 3212066000, "total_liabilities": 5142205000, "total_equity": 3185035000, "shares_outstanding": 60266000, "goodwill_and_intangibles": 416210000 }, "cash_flow": { "operating_cash_flow": 277459000, "capital_expenditure": 166597000, "free_cash_flow": 444056000, "dividends_paid": 40153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308776, "ticker_id": 2987, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181017000", "ebitda": "262721000", "netIncome": "119419000", "grossProfit": "287433000", "depreciation": "None", "totalRevenue": "935190000", "costOfRevenue": "647757000", "interestIncome": "35697000", "incomeBeforeTax": "145320000", "interestExpense": "35697000", "operatingIncome": "180499000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25901000", "reportedCurrency": "USD", "netInterestIncome": "-35697000", "nonInterestIncome": "None", "operatingExpenses": "106934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81704000", "sellingGeneralAndAdministrative": "160525000", "netIncomeFromContinuingOperations": "119419000" }, "balance": { "goodwill": "157953000", "inventory": "156667000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8327240000", "longTermDebt": "2370402000", "shortTermDebt": "841664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "258257000", "reportedCurrency": "USD", "retainedEarnings": "888449000", "totalLiabilities": "5142205000", "otherCurrentAssets": "79835000", "totalCurrentAssets": "756238000", "currentLongTermDebt": "841664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "500431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7571002000", "currentAccountsPayable": "175898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6738620000", "shortLongTermDebtTotal": "3212066000", "totalShareholderEquity": "3185035000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127060000", "totalCurrentLiabilities": "1277398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864807000", "cashAndShortTermInvestments": "19305000", "commonStockSharesOutstanding": "60266000", "intangibleAssetsExcludingGoodwill": "258257000", "cashAndCashEquivalentsAtCarryingValue": "19305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119419000", "profitLoss": "None", "dividendPayout": "40153000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "96179000", "operatingCashflow": "277459000", "capitalExpenditures": "166597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159963000", "cashflowFromInvestment": "-167845000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 935190000, "cost_of_revenue": 647757000, "gross_profit": 287433000, "research_and_development": null, "selling_general_admin": 160525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181017000, "depreciation_amortisation": 81704000, "ebitda": 262721000, "interest_expense": 35697000, "interest_income": null, "other_non_operating": null, "pretax_income": 145320000, "tax_provision": 25901000, "effective_tax_rate": null, "net_income": 119419000, "net_income_continuing_ops": 119419000, "net_income_to_common": 119419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19305000, "short_term_investments": null, "net_receivables": 500431000, "inventory": 156667000, "other_current_assets": null, "total_current_assets": 756238000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 258257000, "goodwill_and_intangibles": 416210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7571002000, "total_assets": 8327240000, "short_term_debt": 841664000, "accounts_payable": 175898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277398000, "long_term_debt": 2370402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3864807000, "total_liabilities": 5142205000, "total_debt": 3212066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 888449000, "total_equity": 3185035000, "shares_outstanding": 60266000, "operating_cash_flow": 277459000, "stock_based_compensation": 3656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167845000, "dividends_paid": 40153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159963000, "free_cash_flow": 444056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181017000", "ebitda": "262721000", "netIncome": "119419000", "grossProfit": "287433000", "depreciation": "None", "totalRevenue": "935190000", "costOfRevenue": "647757000", "interestIncome": "35697000", "incomeBeforeTax": "145320000", "interestExpense": "35697000", "operatingIncome": "180499000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25901000", "reportedCurrency": "USD", "netInterestIncome": "-35697000", "nonInterestIncome": "None", "operatingExpenses": "106934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81704000", "sellingGeneralAndAdministrative": "160525000", "netIncomeFromContinuingOperations": "119419000" }, "balance": { "goodwill": "157953000", "inventory": "156667000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8327240000", "longTermDebt": "2370402000", "shortTermDebt": "841664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "258257000", "reportedCurrency": "USD", "retainedEarnings": "888449000", "totalLiabilities": "5142205000", "otherCurrentAssets": "79835000", "totalCurrentAssets": "756238000", "currentLongTermDebt": "841664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "500431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7571002000", "currentAccountsPayable": "175898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6738620000", "shortLongTermDebtTotal": "3212066000", "totalShareholderEquity": "3185035000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127060000", "totalCurrentLiabilities": "1277398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3864807000", "cashAndShortTermInvestments": "19305000", "commonStockSharesOutstanding": "60266000", "intangibleAssetsExcludingGoodwill": "258257000", "cashAndCashEquivalentsAtCarryingValue": "19305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119419000", "profitLoss": "None", "dividendPayout": "40153000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "96179000", "operatingCashflow": "277459000", "capitalExpenditures": "166597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159963000", "cashflowFromInvestment": "-167845000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2559000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81704000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 630703000, "cost_of_revenue": 408593000, "gross_profit": 222110000, "ebit": 124415000, "ebitda": 199867000, "pretax_income": 84655000, "tax_provision": 7633000, "net_income": 77022000, "net_income_to_common": 77022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57995000, "total_current_assets": 929881000, "total_assets": 8425571000, "short_term_debt": 943570000, "long_term_debt": 2385286000, "total_debt": 3328856000, "total_liabilities": 5321023000, "total_equity": 3104548000, "shares_outstanding": 57415000, "goodwill_and_intangibles": 423904000 }, "cash_flow": { "operating_cash_flow": 62630000, "capital_expenditure": 175815000, "free_cash_flow": 238445000, "dividends_paid": 37392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308777, "ticker_id": 2987, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124415000", "ebitda": "199867000", "netIncome": "77022000", "grossProfit": "222110000", "depreciation": "None", "totalRevenue": "630703000", "costOfRevenue": "408593000", "interestIncome": "39760000", "incomeBeforeTax": "84655000", "interestExpense": "39760000", "operatingIncome": "124310000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7633000", "reportedCurrency": "USD", "netInterestIncome": "-39760000", "nonInterestIncome": "None", "operatingExpenses": "97800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75452000", "sellingGeneralAndAdministrative": "167201000", "netIncomeFromContinuingOperations": "77022000" }, "balance": { "goodwill": "157953000", "inventory": "252846000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8425571000", "longTermDebt": "2385286000", "shortTermDebt": "943570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "265951000", "reportedCurrency": "USD", "retainedEarnings": "809606000", "totalLiabilities": "5321023000", "otherCurrentAssets": "156968000", "totalCurrentAssets": "929881000", "currentLongTermDebt": "943570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495690000", "currentAccountsPayable": "261321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6663373000", "shortLongTermDebtTotal": "3328856000", "totalShareholderEquity": "3104548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121534000", "totalCurrentLiabilities": "1458276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3862747000", "cashAndShortTermInvestments": "57995000", "commonStockSharesOutstanding": "57415000", "intangibleAssetsExcludingGoodwill": "265951000", "cashAndCashEquivalentsAtCarryingValue": "57995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77022000", "profitLoss": "None", "dividendPayout": "37392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22341000", "operatingCashflow": "62630000", "capitalExpenditures": "175815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172416000", "cashflowFromInvestment": "-185267000", "stockBasedCompensation": "3275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630703000, "cost_of_revenue": 408593000, "gross_profit": 222110000, "research_and_development": null, "selling_general_admin": 167201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124415000, "depreciation_amortisation": 75452000, "ebitda": 199867000, "interest_expense": 39760000, "interest_income": null, "other_non_operating": null, "pretax_income": 84655000, "tax_provision": 7633000, "effective_tax_rate": null, "net_income": 77022000, "net_income_continuing_ops": 77022000, "net_income_to_common": 77022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57995000, "short_term_investments": null, "net_receivables": 462072000, "inventory": 252846000, "other_current_assets": null, "total_current_assets": 929881000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 265951000, "goodwill_and_intangibles": 423904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7495690000, "total_assets": 8425571000, "short_term_debt": 943570000, "accounts_payable": 261321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1458276000, "long_term_debt": 2385286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3862747000, "total_liabilities": 5321023000, "total_debt": 3328856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 809606000, "total_equity": 3104548000, "shares_outstanding": 57415000, "operating_cash_flow": 62630000, "stock_based_compensation": 3275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185267000, "dividends_paid": 37392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172416000, "free_cash_flow": 238445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124415000", "ebitda": "199867000", "netIncome": "77022000", "grossProfit": "222110000", "depreciation": "None", "totalRevenue": "630703000", "costOfRevenue": "408593000", "interestIncome": "39760000", "incomeBeforeTax": "84655000", "interestExpense": "39760000", "operatingIncome": "124310000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7633000", "reportedCurrency": "USD", "netInterestIncome": "-39760000", "nonInterestIncome": "None", "operatingExpenses": "97800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75452000", "sellingGeneralAndAdministrative": "167201000", "netIncomeFromContinuingOperations": "77022000" }, "balance": { "goodwill": "157953000", "inventory": "252846000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "8425571000", "longTermDebt": "2385286000", "shortTermDebt": "943570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "265951000", "reportedCurrency": "USD", "retainedEarnings": "809606000", "totalLiabilities": "5321023000", "otherCurrentAssets": "156968000", "totalCurrentAssets": "929881000", "currentLongTermDebt": "943570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495690000", "currentAccountsPayable": "261321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6663373000", "shortLongTermDebtTotal": "3328856000", "totalShareholderEquity": "3104548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121534000", "totalCurrentLiabilities": "1458276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3862747000", "cashAndShortTermInvestments": "57995000", "commonStockSharesOutstanding": "57415000", "intangibleAssetsExcludingGoodwill": "265951000", "cashAndCashEquivalentsAtCarryingValue": "57995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77022000", "profitLoss": "None", "dividendPayout": "37392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22341000", "operatingCashflow": "62630000", "capitalExpenditures": "175815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172416000", "cashflowFromInvestment": "-185267000", "stockBasedCompensation": "3275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75452000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 340398000, "cost_of_revenue": 190375000, "gross_profit": 150023000, "ebit": 62431000, "ebitda": 134557000, "pretax_income": 23283000, "tax_provision": 4015000, "net_income": 19268000, "net_income_to_common": 19268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18797000, "total_current_assets": 690502000, "total_assets": 8039425000, "short_term_debt": 980370000, "long_term_debt": 2384882000, "total_debt": 3365252000, "total_liabilities": 5226803000, "total_equity": 2812622000, "shares_outstanding": 57093000, "goodwill_and_intangibles": 430463000 }, "cash_flow": { "operating_cash_flow": 54855000, "capital_expenditure": 181220000, "free_cash_flow": 236075000, "dividends_paid": 37392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308779, "ticker_id": 2987, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62431000", "ebitda": "134557000", "netIncome": "19268000", "grossProfit": "150023000", "depreciation": "None", "totalRevenue": "340398000", "costOfRevenue": "190375000", "interestIncome": "39148000", "incomeBeforeTax": "23283000", "interestExpense": "39148000", "operatingIncome": "59449000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4015000", "reportedCurrency": "USD", "netInterestIncome": "-39148000", "nonInterestIncome": "None", "operatingExpenses": "90574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72126000", "sellingGeneralAndAdministrative": "149191000", "netIncomeFromContinuingOperations": "19268000" }, "balance": { "goodwill": "157953000", "inventory": "275187000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "8039425000", "longTermDebt": "2384882000", "shortTermDebt": "980370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "272510000", "reportedCurrency": "USD", "retainedEarnings": "770416000", "totalLiabilities": "5226803000", "otherCurrentAssets": "220270000", "totalCurrentAssets": "690502000", "currentLongTermDebt": "980370000", "longTermInvestments": "None", "shortTermInvestments": "-9961000", "currentNetReceivables": "176248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7348923000", "currentAccountsPayable": "146821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6504843000", "shortLongTermDebtTotal": "3365252000", "totalShareholderEquity": "2812622000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116057000", "totalCurrentLiabilities": "1387614000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3839189000", "cashAndShortTermInvestments": "18797000", "commonStockSharesOutstanding": "57093000", "intangibleAssetsExcludingGoodwill": "272510000", "cashAndCashEquivalentsAtCarryingValue": "18797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19268000", "profitLoss": "None", "dividendPayout": "37392000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-39954000", "operatingCashflow": "54855000", "capitalExpenditures": "181220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121889000", "cashflowFromInvestment": "-180452000", "stockBasedCompensation": "3730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340398000, "cost_of_revenue": 190375000, "gross_profit": 150023000, "research_and_development": null, "selling_general_admin": 149191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62431000, "depreciation_amortisation": 72126000, "ebitda": 134557000, "interest_expense": 39148000, "interest_income": null, "other_non_operating": null, "pretax_income": 23283000, "tax_provision": 4015000, "effective_tax_rate": null, "net_income": 19268000, "net_income_continuing_ops": 19268000, "net_income_to_common": 19268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18797000, "short_term_investments": -9961000, "net_receivables": 176248000, "inventory": 275187000, "other_current_assets": null, "total_current_assets": 690502000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 272510000, "goodwill_and_intangibles": 430463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7348923000, "total_assets": 8039425000, "short_term_debt": 980370000, "accounts_payable": 146821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1387614000, "long_term_debt": 2384882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3839189000, "total_liabilities": 5226803000, "total_debt": 3365252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 770416000, "total_equity": 2812622000, "shares_outstanding": 57093000, "operating_cash_flow": 54855000, "stock_based_compensation": 3730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180452000, "dividends_paid": 37392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121889000, "free_cash_flow": 236075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62431000", "ebitda": "134557000", "netIncome": "19268000", "grossProfit": "150023000", "depreciation": "None", "totalRevenue": "340398000", "costOfRevenue": "190375000", "interestIncome": "39148000", "incomeBeforeTax": "23283000", "interestExpense": "39148000", "operatingIncome": "59449000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4015000", "reportedCurrency": "USD", "netInterestIncome": "-39148000", "nonInterestIncome": "None", "operatingExpenses": "90574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72126000", "sellingGeneralAndAdministrative": "149191000", "netIncomeFromContinuingOperations": "19268000" }, "balance": { "goodwill": "157953000", "inventory": "275187000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "8039425000", "longTermDebt": "2384882000", "shortTermDebt": "980370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "272510000", "reportedCurrency": "USD", "retainedEarnings": "770416000", "totalLiabilities": "5226803000", "otherCurrentAssets": "220270000", "totalCurrentAssets": "690502000", "currentLongTermDebt": "980370000", "longTermInvestments": "None", "shortTermInvestments": "-9961000", "currentNetReceivables": "176248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7348923000", "currentAccountsPayable": "146821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6504843000", "shortLongTermDebtTotal": "3365252000", "totalShareholderEquity": "2812622000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116057000", "totalCurrentLiabilities": "1387614000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3839189000", "cashAndShortTermInvestments": "18797000", "commonStockSharesOutstanding": "57093000", "intangibleAssetsExcludingGoodwill": "272510000", "cashAndCashEquivalentsAtCarryingValue": "18797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19268000", "profitLoss": "None", "dividendPayout": "37392000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-39954000", "operatingCashflow": "54855000", "capitalExpenditures": "181220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121889000", "cashflowFromInvestment": "-180452000", "stockBasedCompensation": "3730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72126000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 354137000, "cost_of_revenue": 193835000, "gross_profit": 160302000, "ebit": 70257000, "ebitda": 142806000, "pretax_income": 33287000, "tax_provision": 6044000, "net_income": 27243000, "net_income_to_common": 27243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10744000, "total_current_assets": 600225000, "total_assets": 7825071000, "short_term_debt": 1059696000, "long_term_debt": 2146922000, "total_debt": 3206618000, "total_liabilities": 4998198000, "total_equity": 2826873000, "shares_outstanding": 56827000, "goodwill_and_intangibles": 436892000 }, "cash_flow": { "operating_cash_flow": 142664000, "capital_expenditure": 176741000, "free_cash_flow": 319405000, "dividends_paid": 37336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308780, "ticker_id": 2987, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70257000", "ebitda": "142806000", "netIncome": "27243000", "grossProfit": "160302000", "depreciation": "None", "totalRevenue": "354137000", "costOfRevenue": "193835000", "interestIncome": "None", "incomeBeforeTax": "33287000", "interestExpense": "36970000", "operatingIncome": "69280000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6044000", "reportedCurrency": "USD", "netInterestIncome": "-36970000", "nonInterestIncome": "None", "operatingExpenses": "91022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72549000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27243000" }, "balance": { "goodwill": "157953000", "inventory": "224792000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "7825071000", "longTermDebt": "2146922000", "shortTermDebt": "1059696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278939000", "reportedCurrency": "USD", "retainedEarnings": "788976000", "totalLiabilities": "4998198000", "otherCurrentAssets": "171428000", "totalCurrentAssets": "600225000", "currentLongTermDebt": "1059696000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7224846000", "currentAccountsPayable": "164963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206618000", "totalShareholderEquity": "2826873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116053000", "totalCurrentLiabilities": "1456973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3541225000", "cashAndShortTermInvestments": "10744000", "commonStockSharesOutstanding": "56827000", "intangibleAssetsExcludingGoodwill": "278939000", "cashAndCashEquivalentsAtCarryingValue": "10744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27243000", "profitLoss": "None", "dividendPayout": "37336000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-33992000", "operatingCashflow": "142664000", "capitalExpenditures": "176741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44125000", "cashflowFromInvestment": "-175795000", "stockBasedCompensation": "3611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354137000, "cost_of_revenue": 193835000, "gross_profit": 160302000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70257000, "depreciation_amortisation": 72549000, "ebitda": 142806000, "interest_expense": 36970000, "interest_income": null, "other_non_operating": null, "pretax_income": 33287000, "tax_provision": 6044000, "effective_tax_rate": null, "net_income": 27243000, "net_income_continuing_ops": 27243000, "net_income_to_common": 27243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10744000, "short_term_investments": null, "net_receivables": 193261000, "inventory": 224792000, "other_current_assets": null, "total_current_assets": 600225000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 278939000, "goodwill_and_intangibles": 436892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7224846000, "total_assets": 7825071000, "short_term_debt": 1059696000, "accounts_payable": 164963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1456973000, "long_term_debt": 2146922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3541225000, "total_liabilities": 4998198000, "total_debt": 3206618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 788976000, "total_equity": 2826873000, "shares_outstanding": 56827000, "operating_cash_flow": 142664000, "stock_based_compensation": 3611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175795000, "dividends_paid": 37336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44125000, "free_cash_flow": 319405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70257000", "ebitda": "142806000", "netIncome": "27243000", "grossProfit": "160302000", "depreciation": "None", "totalRevenue": "354137000", "costOfRevenue": "193835000", "interestIncome": "None", "incomeBeforeTax": "33287000", "interestExpense": "36970000", "operatingIncome": "69280000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6044000", "reportedCurrency": "USD", "netInterestIncome": "-36970000", "nonInterestIncome": "None", "operatingExpenses": "91022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72549000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27243000" }, "balance": { "goodwill": "157953000", "inventory": "224792000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "7825071000", "longTermDebt": "2146922000", "shortTermDebt": "1059696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278939000", "reportedCurrency": "USD", "retainedEarnings": "788976000", "totalLiabilities": "4998198000", "otherCurrentAssets": "171428000", "totalCurrentAssets": "600225000", "currentLongTermDebt": "1059696000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7224846000", "currentAccountsPayable": "164963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3206618000", "totalShareholderEquity": "2826873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116053000", "totalCurrentLiabilities": "1456973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3541225000", "cashAndShortTermInvestments": "10744000", "commonStockSharesOutstanding": "56827000", "intangibleAssetsExcludingGoodwill": "278939000", "cashAndCashEquivalentsAtCarryingValue": "10744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27243000", "profitLoss": "None", "dividendPayout": "37336000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-33992000", "operatingCashflow": "142664000", "capitalExpenditures": "176741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44125000", "cashflowFromInvestment": "-175795000", "stockBasedCompensation": "3611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72549000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 758320000, "cost_of_revenue": 515786000, "gross_profit": 242534000, "ebit": 149368000, "ebitda": 225940000, "pretax_income": 118011000, "tax_provision": 18694000, "net_income": 99317000, "net_income_to_common": 99317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11509000, "total_current_assets": 663695000, "total_assets": 7764037000, "short_term_debt": 981596000, "long_term_debt": 2146362000, "total_debt": 3127958000, "total_liabilities": 4934052000, "total_equity": 2829985000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 444187000 }, "cash_flow": { "operating_cash_flow": 108262000, "capital_expenditure": 168010000, "free_cash_flow": 276272000, "dividends_paid": 37336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308781, "ticker_id": 2987, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149368000", "ebitda": "225940000", "netIncome": "99317000", "grossProfit": "242534000", "depreciation": "None", "totalRevenue": "758320000", "costOfRevenue": "515786000", "interestIncome": "None", "incomeBeforeTax": "118011000", "interestExpense": "31357000", "operatingIncome": "145860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18694000", "reportedCurrency": "USD", "netInterestIncome": "-31357000", "nonInterestIncome": "None", "operatingExpenses": "96674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76572000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "99317000" }, "balance": { "goodwill": "157953000", "inventory": "190800000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "7764037000", "longTermDebt": "2146362000", "shortTermDebt": "981596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "286234000", "reportedCurrency": "USD", "retainedEarnings": "799443000", "totalLiabilities": "4934052000", "otherCurrentAssets": "136881000", "totalCurrentAssets": "663695000", "currentLongTermDebt": "981596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7100342000", "currentAccountsPayable": "196583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3127958000", "totalShareholderEquity": "2829985000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102876000", "totalCurrentLiabilities": "1403524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3530528000", "cashAndShortTermInvestments": "11509000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "286234000", "cashAndCashEquivalentsAtCarryingValue": "11509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99317000", "profitLoss": "None", "dividendPayout": "37336000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "73946000", "operatingCashflow": "108262000", "capitalExpenditures": "168010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39804000", "cashflowFromInvestment": "-165981000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758320000, "cost_of_revenue": 515786000, "gross_profit": 242534000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149368000, "depreciation_amortisation": 76572000, "ebitda": 225940000, "interest_expense": 31357000, "interest_income": null, "other_non_operating": null, "pretax_income": 118011000, "tax_provision": 18694000, "effective_tax_rate": null, "net_income": 99317000, "net_income_continuing_ops": 99317000, "net_income_to_common": 99317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11509000, "short_term_investments": null, "net_receivables": 324505000, "inventory": 190800000, "other_current_assets": null, "total_current_assets": 663695000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 286234000, "goodwill_and_intangibles": 444187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7100342000, "total_assets": 7764037000, "short_term_debt": 981596000, "accounts_payable": 196583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1403524000, "long_term_debt": 2146362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3530528000, "total_liabilities": 4934052000, "total_debt": 3127958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 799443000, "total_equity": 2829985000, "shares_outstanding": 56800000, "operating_cash_flow": 108262000, "stock_based_compensation": 3117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165981000, "dividends_paid": 37336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39804000, "free_cash_flow": 276272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149368000", "ebitda": "225940000", "netIncome": "99317000", "grossProfit": "242534000", "depreciation": "None", "totalRevenue": "758320000", "costOfRevenue": "515786000", "interestIncome": "None", "incomeBeforeTax": "118011000", "interestExpense": "31357000", "operatingIncome": "145860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18694000", "reportedCurrency": "USD", "netInterestIncome": "-31357000", "nonInterestIncome": "None", "operatingExpenses": "96674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76572000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "99317000" }, "balance": { "goodwill": "157953000", "inventory": "190800000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "7764037000", "longTermDebt": "2146362000", "shortTermDebt": "981596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "286234000", "reportedCurrency": "USD", "retainedEarnings": "799443000", "totalLiabilities": "4934052000", "otherCurrentAssets": "136881000", "totalCurrentAssets": "663695000", "currentLongTermDebt": "981596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7100342000", "currentAccountsPayable": "196583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3127958000", "totalShareholderEquity": "2829985000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102876000", "totalCurrentLiabilities": "1403524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3530528000", "cashAndShortTermInvestments": "11509000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "286234000", "cashAndCashEquivalentsAtCarryingValue": "11509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99317000", "profitLoss": "None", "dividendPayout": "37336000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "73946000", "operatingCashflow": "108262000", "capitalExpenditures": "168010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39804000", "cashflowFromInvestment": "-165981000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76572000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 605917000, "cost_of_revenue": 409038000, "gross_profit": 196879000, "ebit": 111801000, "ebitda": 184385000, "pretax_income": 82023000, "tax_provision": 11290000, "net_income": 70733000, "net_income_to_common": 70733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18835000, "total_current_assets": 765204000, "total_assets": 7770994000, "short_term_debt": 888914000, "long_term_debt": 2160401000, "total_debt": 3049315000, "total_liabilities": 5005117000, "total_equity": 2765877000, "shares_outstanding": 55752000, "goodwill_and_intangibles": 451572000 }, "cash_flow": { "operating_cash_flow": 97008000, "capital_expenditure": 181610000, "free_cash_flow": 278618000, "dividends_paid": 36045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308782, "ticker_id": 2987, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111801000", "ebitda": "184385000", "netIncome": "70733000", "grossProfit": "196879000", "depreciation": "None", "totalRevenue": "605917000", "costOfRevenue": "409038000", "interestIncome": "None", "incomeBeforeTax": "82023000", "interestExpense": "29778000", "operatingIncome": "107135000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11290000", "reportedCurrency": "USD", "netInterestIncome": "-29778000", "nonInterestIncome": "None", "operatingExpenses": "89744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72584000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "70733000" }, "balance": { "goodwill": "157953000", "inventory": "264746000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "7770994000", "longTermDebt": "2160401000", "shortTermDebt": "888914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "293619000", "reportedCurrency": "USD", "retainedEarnings": "737739000", "totalLiabilities": "5005117000", "otherCurrentAssets": "129812000", "totalCurrentAssets": "765204000", "currentLongTermDebt": "888914000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005790000", "currentAccountsPayable": "278056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3049315000", "totalShareholderEquity": "2765877000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179271000", "totalCurrentLiabilities": "1477221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3527896000", "cashAndShortTermInvestments": "18835000", "commonStockSharesOutstanding": "55752000", "intangibleAssetsExcludingGoodwill": "293619000", "cashAndCashEquivalentsAtCarryingValue": "18835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70733000", "profitLoss": "None", "dividendPayout": "36045000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14579000", "operatingCashflow": "97008000", "capitalExpenditures": "181610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104573000", "cashflowFromInvestment": "-180232000", "stockBasedCompensation": "2925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605917000, "cost_of_revenue": 409038000, "gross_profit": 196879000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111801000, "depreciation_amortisation": 72584000, "ebitda": 184385000, "interest_expense": 29778000, "interest_income": null, "other_non_operating": null, "pretax_income": 82023000, "tax_provision": 11290000, "effective_tax_rate": null, "net_income": 70733000, "net_income_continuing_ops": 70733000, "net_income_to_common": 70733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18835000, "short_term_investments": null, "net_receivables": 351811000, "inventory": 264746000, "other_current_assets": null, "total_current_assets": 765204000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 293619000, "goodwill_and_intangibles": 451572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7005790000, "total_assets": 7770994000, "short_term_debt": 888914000, "accounts_payable": 278056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1477221000, "long_term_debt": 2160401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3527896000, "total_liabilities": 5005117000, "total_debt": 3049315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 737739000, "total_equity": 2765877000, "shares_outstanding": 55752000, "operating_cash_flow": 97008000, "stock_based_compensation": 2925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180232000, "dividends_paid": 36045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104573000, "free_cash_flow": 278618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111801000", "ebitda": "184385000", "netIncome": "70733000", "grossProfit": "196879000", "depreciation": "None", "totalRevenue": "605917000", "costOfRevenue": "409038000", "interestIncome": "None", "incomeBeforeTax": "82023000", "interestExpense": "29778000", "operatingIncome": "107135000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11290000", "reportedCurrency": "USD", "netInterestIncome": "-29778000", "nonInterestIncome": "None", "operatingExpenses": "89744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72584000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "70733000" }, "balance": { "goodwill": "157953000", "inventory": "264746000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "7770994000", "longTermDebt": "2160401000", "shortTermDebt": "888914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "293619000", "reportedCurrency": "USD", "retainedEarnings": "737739000", "totalLiabilities": "5005117000", "otherCurrentAssets": "129812000", "totalCurrentAssets": "765204000", "currentLongTermDebt": "888914000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7005790000", "currentAccountsPayable": "278056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3049315000", "totalShareholderEquity": "2765877000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179271000", "totalCurrentLiabilities": "1477221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3527896000", "cashAndShortTermInvestments": "18835000", "commonStockSharesOutstanding": "55752000", "intangibleAssetsExcludingGoodwill": "293619000", "cashAndCashEquivalentsAtCarryingValue": "18835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70733000", "profitLoss": "None", "dividendPayout": "36045000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14579000", "operatingCashflow": "97008000", "capitalExpenditures": "181610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104573000", "cashflowFromInvestment": "-180232000", "stockBasedCompensation": "2925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72584000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 335816000, "cost_of_revenue": 192533000, "gross_profit": 143283000, "ebit": 57258000, "ebitda": 125693000, "pretax_income": 29297000, "tax_provision": 4108000, "net_income": 25189000, "net_income_to_common": 25189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9192000, "total_current_assets": 564365000, "total_assets": 7432447000, "short_term_debt": 1127375000, "long_term_debt": 1862601000, "total_debt": 2989976000, "total_liabilities": 4785700000, "total_equity": 2646747000, "shares_outstanding": 55975000, "goodwill_and_intangibles": 460034000 }, "cash_flow": { "operating_cash_flow": 93782000, "capital_expenditure": 168107000, "free_cash_flow": 261889000, "dividends_paid": 36043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308784, "ticker_id": 2987, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57258000", "ebitda": "125693000", "netIncome": "25189000", "grossProfit": "143283000", "depreciation": "None", "totalRevenue": "335816000", "costOfRevenue": "192533000", "interestIncome": "27961000", "incomeBeforeTax": "29297000", "interestExpense": "27961000", "operatingIncome": "57203000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4108000", "reportedCurrency": "USD", "netInterestIncome": "-27961000", "nonInterestIncome": "None", "operatingExpenses": "86080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68435000", "sellingGeneralAndAdministrative": "139268000", "netIncomeFromContinuingOperations": "25189000" }, "balance": { "goodwill": "157953000", "inventory": "279325000", "commonStock": "555000", "currentDebt": "None", "investments": "None", "totalAssets": "7432447000", "longTermDebt": "1862601000", "shortTermDebt": "1127375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "302081000", "reportedCurrency": "USD", "retainedEarnings": "703361000", "totalLiabilities": "4785700000", "otherCurrentAssets": "98381000", "totalCurrentAssets": "564365000", "currentLongTermDebt": "1127375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6868082000", "currentAccountsPayable": "168648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5985678000", "shortLongTermDebtTotal": "2989976000", "totalShareholderEquity": "2646747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141155000", "totalCurrentLiabilities": "1571698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3214002000", "cashAndShortTermInvestments": "9192000", "commonStockSharesOutstanding": "55975000", "intangibleAssetsExcludingGoodwill": "302081000", "cashAndCashEquivalentsAtCarryingValue": "9192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25189000", "profitLoss": "None", "dividendPayout": "36043000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61989000", "operatingCashflow": "93782000", "capitalExpenditures": "168107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52913000", "cashflowFromInvestment": "-489411000", "stockBasedCompensation": "2954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335816000, "cost_of_revenue": 192533000, "gross_profit": 143283000, "research_and_development": null, "selling_general_admin": 139268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57258000, "depreciation_amortisation": 68435000, "ebitda": 125693000, "interest_expense": 27961000, "interest_income": null, "other_non_operating": null, "pretax_income": 29297000, "tax_provision": 4108000, "effective_tax_rate": null, "net_income": 25189000, "net_income_continuing_ops": 25189000, "net_income_to_common": 25189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9192000, "short_term_investments": null, "net_receivables": 177467000, "inventory": 279325000, "other_current_assets": null, "total_current_assets": 564365000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 302081000, "goodwill_and_intangibles": 460034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6868082000, "total_assets": 7432447000, "short_term_debt": 1127375000, "accounts_payable": 168648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1571698000, "long_term_debt": 1862601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3214002000, "total_liabilities": 4785700000, "total_debt": 2989976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703361000, "total_equity": 2646747000, "shares_outstanding": 55975000, "operating_cash_flow": 93782000, "stock_based_compensation": 2954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -489411000, "dividends_paid": 36043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52913000, "free_cash_flow": 261889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57258000", "ebitda": "125693000", "netIncome": "25189000", "grossProfit": "143283000", "depreciation": "None", "totalRevenue": "335816000", "costOfRevenue": "192533000", "interestIncome": "27961000", "incomeBeforeTax": "29297000", "interestExpense": "27961000", "operatingIncome": "57203000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4108000", "reportedCurrency": "USD", "netInterestIncome": "-27961000", "nonInterestIncome": "None", "operatingExpenses": "86080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68435000", "sellingGeneralAndAdministrative": "139268000", "netIncomeFromContinuingOperations": "25189000" }, "balance": { "goodwill": "157953000", "inventory": "279325000", "commonStock": "555000", "currentDebt": "None", "investments": "None", "totalAssets": "7432447000", "longTermDebt": "1862601000", "shortTermDebt": "1127375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "302081000", "reportedCurrency": "USD", "retainedEarnings": "703361000", "totalLiabilities": "4785700000", "otherCurrentAssets": "98381000", "totalCurrentAssets": "564365000", "currentLongTermDebt": "1127375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6868082000", "currentAccountsPayable": "168648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5985678000", "shortLongTermDebtTotal": "2989976000", "totalShareholderEquity": "2646747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141155000", "totalCurrentLiabilities": "1571698000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3214002000", "cashAndShortTermInvestments": "9192000", "commonStockSharesOutstanding": "55975000", "intangibleAssetsExcludingGoodwill": "302081000", "cashAndCashEquivalentsAtCarryingValue": "9192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25189000", "profitLoss": "None", "dividendPayout": "36043000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-61989000", "operatingCashflow": "93782000", "capitalExpenditures": "168107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52913000", "cashflowFromInvestment": "-489411000", "stockBasedCompensation": "2954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68435000", "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": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "income_statement": { "revenue": 398114000, "cost_of_revenue": 248855000, "gross_profit": 149259000, "ebit": 66196000, "ebitda": 133743000, "pretax_income": 38711000, "tax_provision": 6022000, "net_income": 32689000, "net_income_to_common": 32689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7332000, "total_current_assets": 587289000, "total_assets": 7335122000, "short_term_debt": 1024139000, "long_term_debt": 1876212000, "total_debt": 2900351000, "total_liabilities": 4680296000, "total_equity": 2654826000, "shares_outstanding": 55914000, "goodwill_and_intangibles": 467522000 }, "cash_flow": { "operating_cash_flow": 279676000, "capital_expenditure": 171201000, "free_cash_flow": 450877000, "dividends_paid": 36004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308785, "ticker_id": 2987, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:15.139025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66196000", "ebitda": "133743000", "netIncome": "32689000", "grossProfit": "149259000", "depreciation": "None", "totalRevenue": "398114000", "costOfRevenue": "248855000", "interestIncome": "27485000", "incomeBeforeTax": "38711000", "interestExpense": "27485000", "operatingIncome": "64022000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6022000", "reportedCurrency": "USD", "netInterestIncome": "-27485000", "nonInterestIncome": "None", "operatingExpenses": "85237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2174000", "costofGoodsAndServicesSold": "248855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67547000", "sellingGeneralAndAdministrative": "136304000", "netIncomeFromContinuingOperations": "32689000" }, "balance": { "goodwill": "157953000", "inventory": "217336000", "commonStock": "554000", "currentDebt": "None", "investments": "None", "totalAssets": "7335122000", "longTermDebt": "1876212000", "shortTermDebt": "1024139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309569000", "reportedCurrency": "USD", "retainedEarnings": "714530000", "totalLiabilities": "4680296000", "otherCurrentAssets": "128212000", "totalCurrentAssets": "587289000", "currentLongTermDebt": "1024139000", "longTermInvestments": "891205000", "shortTermInvestments": "None", "currentNetReceivables": "234409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6747833000", "currentAccountsPayable": "154121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856628000", "shortLongTermDebtTotal": "2900351000", "totalShareholderEquity": "2654826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166796000", "totalCurrentLiabilities": "1454091000", "otherNonCurrentLiabilities": "1349993000", "totalNonCurrentLiabilities": "3226205000", "cashAndShortTermInvestments": "7332000", "commonStockSharesOutstanding": "55914000", "intangibleAssetsExcludingGoodwill": "309569000", "cashAndCashEquivalentsAtCarryingValue": "7332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32689000", "profitLoss": "None", "dividendPayout": "36004000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-45337000", "operatingCashflow": "279676000", "capitalExpenditures": "171201000", "changeInReceivables": "258209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95727000", "cashflowFromInvestment": "-321416000", "stockBasedCompensation": "3484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12412000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398114000, "cost_of_revenue": 248855000, "gross_profit": 149259000, "research_and_development": null, "selling_general_admin": 136304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66196000, "depreciation_amortisation": 67547000, "ebitda": 133743000, "interest_expense": 27485000, "interest_income": null, "other_non_operating": null, "pretax_income": 38711000, "tax_provision": 6022000, "effective_tax_rate": null, "net_income": 32689000, "net_income_continuing_ops": 32689000, "net_income_to_common": 32689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7332000, "short_term_investments": null, "net_receivables": 234409000, "inventory": 217336000, "other_current_assets": null, "total_current_assets": 587289000, "net_ppe": null, "goodwill": 157953000, "intangible_assets": 309569000, "goodwill_and_intangibles": 467522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6747833000, "total_assets": 7335122000, "short_term_debt": 1024139000, "accounts_payable": 154121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1454091000, "long_term_debt": 1876212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3226205000, "total_liabilities": 4680296000, "total_debt": 2900351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 714530000, "total_equity": 2654826000, "shares_outstanding": 55914000, "operating_cash_flow": 279676000, "stock_based_compensation": 3484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321416000, "dividends_paid": 36004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95727000, "free_cash_flow": 450877000, "net_change_in_cash": 12412000 }, "raw_data": { "income": { "ebit": "66196000", "ebitda": "133743000", "netIncome": "32689000", "grossProfit": "149259000", "depreciation": "None", "totalRevenue": "398114000", "costOfRevenue": "248855000", "interestIncome": "27485000", "incomeBeforeTax": "38711000", "interestExpense": "27485000", "operatingIncome": "64022000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6022000", "reportedCurrency": "USD", "netInterestIncome": "-27485000", "nonInterestIncome": "None", "operatingExpenses": "85237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2174000", "costofGoodsAndServicesSold": "248855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67547000", "sellingGeneralAndAdministrative": "136304000", "netIncomeFromContinuingOperations": "32689000" }, "balance": { "goodwill": "157953000", "inventory": "217336000", "commonStock": "554000", "currentDebt": "None", "investments": "None", "totalAssets": "7335122000", "longTermDebt": "1876212000", "shortTermDebt": "1024139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309569000", "reportedCurrency": "USD", "retainedEarnings": "714530000", "totalLiabilities": "4680296000", "otherCurrentAssets": "128212000", "totalCurrentAssets": "587289000", "currentLongTermDebt": "1024139000", "longTermInvestments": "891205000", "shortTermInvestments": "None", "currentNetReceivables": "234409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6747833000", "currentAccountsPayable": "154121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856628000", "shortLongTermDebtTotal": "2900351000", "totalShareholderEquity": "2654826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166796000", "totalCurrentLiabilities": "1454091000", "otherNonCurrentLiabilities": "1349993000", "totalNonCurrentLiabilities": "3226205000", "cashAndShortTermInvestments": "7332000", "commonStockSharesOutstanding": "55914000", "intangibleAssetsExcludingGoodwill": "309569000", "cashAndCashEquivalentsAtCarryingValue": "7332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32689000", "profitLoss": "None", "dividendPayout": "36004000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-45337000", "operatingCashflow": "279676000", "capitalExpenditures": "171201000", "changeInReceivables": "258209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95727000", "cashflowFromInvestment": "-321416000", "stockBasedCompensation": "3484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12412000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }