{ "ticker": { "uuid": "c6cf7175-186d-4279-9dc0-908336a9e13e", "symbol": "KEN", "name": "Kenon Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/c6cf7175-186d-4279-9dc0-908336a9e13e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6cf7175-186d-4279-9dc0-908336a9e13e/" }, "ticker_metadata": { "id": 2368, "uuid": "c6cf7175-186d-4279-9dc0-908336a9e13e", "symbol": "KEN", "name": "Kenon Holdings", "asset_type": "equity", "market_cap": 4701741000, "stock_exchange_id": 3, "industry": "Utilities - Independent Power Producers", "sector": "Utilities", "description": "Kenon Holdings Ltd., is the owner, developer and operator of power generation facilities in Israel and internationally. The company is headquartered in Singapore.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c6cf7175-186d-4279-9dc0-908336a9e13e", "symbol": "KEN", "name": "Kenon Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/c6cf7175-186d-4279-9dc0-908336a9e13e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6cf7175-186d-4279-9dc0-908336a9e13e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.14, "quality": 0.22, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 75.1, "market_cap": 3984897922.4, "pe_ratio": 49.0304, "earnings_yield": 0.0204, "ebitda_to_ev": 0.0754, "shareholder_yield": 0.0672, "roe": 0.0541, "piotroski_f_score": 4, "momentum_12_1": 1.5226, "volatility_252d": 0.409 }, "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": "2026-06-07T06:53:33.779403+00:00", "batch_id": "" }, "size": { "price_close": 75.1, "market_cap": 3984897922.4, "market_cap_usd": 3984897922.4, "enterprise_value": 4510897922.4, "shares_outstanding": 53061224, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 49.0304, "pb_ratio": 2.6548, "ptbv_ratio": 2.8111, "ps_ratio": 3.9614, "pcf_ratio": 19.5537, "pfcf_ratio": 9.1988, "ev_ebitda": 13.2693, "ev_ebit": 17.314, "ev_sales": 4.4843, "ev_fcf": 10.413, "earnings_yield": 0.0204, "fcf_yield": 0.096, "price_to_sales": 3.9614, "price_to_book": 2.6548, "price_to_cashflow": 19.5537, "ebitda_to_ev": 0.0754, "sales_yield": 0.223 }, "yield": { "dividend_yield": 0.0672, "buyback_yield": 0, "shareholder_yield": 0.0672, "debt_paydown_yield": null, "total_yield": 0.0672 }, "quality": { "gross_margin": 0.1658, "operating_margin": 0.259, "net_margin": 0.0808, "ebitda_margin": 0.3379, "fcf_margin": 0.4306, "roe": 0.0541, "roa": 0.0127, "roic": 0.1087, "roc_greenblatt": null, "asset_turnover": 0.1573, "cash_conversion": 5.3301, "accruals_ratio": -0.0192, "sbc_to_revenue": 0.048, "piotroski_f_score": 4, "altman_z_score": 1.6469, "earnings_stability_5y": 1.6983, "revenue_stability_5y": 0.3202, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0261, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0533, "net_debt_to_ebitda": 1.5473, "debt_to_assets": 0.3593, "interest_coverage": 3.2577, "current_ratio": 3.7422, "quick_ratio": 3.7422, "net_debt": 526000000, "local_beta": 0.0003, "volatility_252d": 0.409, "volatility_60d": 0.9148, "max_drawdown_12m": -0.1928, "risk_adjusted_momentum": 3.7231 }, "growth": { "revenue_growth_1y": 0.3231, "revenue_growth_3y_cagr": 0.1496, "revenue_growth_5y_cagr": 0.1767, "eps_growth_1y": -0.8649, "eps_growth_3y_cagr": -0.4038, "eps_growth_5y_cagr": -0.3343, "fcf_growth_1y": -0.5988, "book_value_growth_1y": -0.0013, "revenue_growth": 0.3231, "earnings_growth": -0.8649 }, "momentum": { "price_return_1m": -0.1551, "price_return_3m": -0.0657, "price_return_6m": 0.2826, "price_return_9m": 0.7674, "price_return_12m": 1.1313, "price_return_12m_ex1m": 1.5226, "momentum_6m": 0.2826, "momentum_12m": 1.1313, "momentum_12_1": 1.5226, "distance_from_52w_high": -0.1928, "distance_from_52w_low": 1.2702, "relative_strength": 1.0313 }, "raw_ttm": { "revenue_ttm": 1005929000, "gross_profit_ttm": 166822000, "ebit_ttm": 260534000, "ebitda_ttm": 339949000, "net_income_ttm": 81274000, "eps_diluted_ttm": 1.5317, "operating_cash_flow_ttm": 203793000, "capital_expenditure_ttm": 229406000, "fcf_ttm": 433199000, "dividends_paid_ttm": 267940000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79974000, "cash_and_equivalents": 1772000000, "total_current_assets": 2032000000, "total_current_liabilities": 543000000, "net_ppe": null, "total_assets": 6396000000, "total_debt": 2298000000, "total_equity": 1501000000, "net_working_capital": -121000000, "book_value_per_share": 28.2881, "retained_earnings": 1371000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1417541000, "tangible_book_per_share": 26.7152 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 59, "rank_ptbv": 53, "rank_ps": 73, "rank_pcf": 75, "rank_ev_ebitda": 57, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 42, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 60, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 87, "rank_fcf_margin": 18, "rank_piotroski": 80, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10 }, "composites": { "value_composite": 86, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 94, "yield_composite": 7, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.1755, "os_score": 0.23, "value_percentile": 0.14, "quality_percentile": 0.22, "momentum_percentile": 0.94, "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": 19, "small_cap_core_rank": 77, "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": 4392, "ticker_id": 2368, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:33.779403+00:00", "batch_id": "", "os_score_delta": null, "price_close": 75.1, "market_cap": 3984897922.4, "market_cap_usd": 3984897922.4, "enterprise_value": 4510897922.4, "shares_outstanding": 53061224, "fx_rate_to_usd": null, "pe_ratio": 49.03041468, "pb_ratio": 2.65482873, "ptbv_ratio": 2.81113416, "ps_ratio": 3.96141072, "pcf_ratio": 19.55365455, "pfcf_ratio": 9.1987699, "ev_ebitda": 13.26933723, "ev_ebit": 17.314047, "ev_sales": 4.48431045, "ev_fcf": 10.41299246, "earnings_yield": 0.0203955, "fcf_yield": 0.09603387, "dividend_yield": 0.06723886, "buyback_yield": 0, "shareholder_yield": 0.06723886, "debt_paydown_yield": null, "total_yield": 0.06723886, "gross_margin": 0.16583874, "operating_margin": 0.2589984, "net_margin": 0.08079497, "ebitda_margin": 0.33794532, "fcf_margin": 0.4306457, "roe": 0.05414657, "roa": 0.012707, "roic": 0.10874929, "roc_greenblatt": null, "asset_turnover": 0.1572747, "cash_conversion": 5.33010557, "accruals_ratio": -0.01915557, "sbc_to_revenue": 0.04800041, "debt_to_equity": 2.0532978, "net_debt_to_ebitda": 1.54729092, "debt_to_assets": 0.35928705, "interest_coverage": 3.25773376, "current_ratio": 3.74217311, "quick_ratio": 3.74217311, "net_debt": 526000000, "revenue_growth_1y": 0.32306156, "revenue_growth_3y_cagr": 0.14956603, "revenue_growth_5y_cagr": 0.17671982, "eps_growth_1y": -0.86491998, "eps_growth_3y_cagr": -0.40375147, "eps_growth_5y_cagr": -0.33434548, "fcf_growth_1y": -0.5987962, "book_value_growth_1y": -0.00127959, "piotroski_f_score": 4, "altman_z_score": 1.64692754, "earnings_stability_5y": 1.698321, "revenue_stability_5y": 0.320232, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15513556, "price_return_3m": -0.0657089, "price_return_6m": 0.28257458, "price_return_9m": 0.76742894, "price_return_12m": 1.13125827, "price_return_12m_ex1m": 1.52260382, "distance_from_52w_high": -0.19282029, "distance_from_52w_low": 1.27022648, "relative_strength": 1.03129468, "local_beta": 0.0003, "volatility_252d": 0.408964, "volatility_60d": 0.914758, "max_drawdown_12m": -0.19282029, "revenue_ttm": 1005929000, "gross_profit_ttm": 166822000, "ebit_ttm": 260534000, "ebitda_ttm": 339949000, "net_income_ttm": 81274000, "eps_diluted_ttm": 1.53170232, "operating_cash_flow_ttm": 203793000, "capital_expenditure_ttm": 229406000, "fcf_ttm": 433199000, "dividends_paid_ttm": 267940000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79974000, "cash_and_equivalents": 1772000000, "total_current_assets": 2032000000, "total_current_liabilities": 543000000, "net_ppe": null, "total_assets": 6396000000, "total_debt": 2298000000, "total_equity": 1501000000, "net_working_capital": -121000000, "book_value_per_share": 28.28807718, "retained_earnings": 1371000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1417541000, "tangible_book_per_share": 26.71519602, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 84, "rank_pb": 59, "rank_ptbv": 53, "rank_ps": 73, "rank_pcf": 75, "rank_ev_ebitda": 57, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 42, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 60, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 87, "rank_fcf_margin": 18, "rank_piotroski": 80, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10, "value_composite": 86, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 94, "yield_composite": 7, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 77, "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": 75.1, "os": 0.23, "value": 0.14, "quality": 0.22, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 49.0304, "earnings_yield": 0.0204, "shareholder_yield": 0.0672, "roe": 0.0541, "momentum_12_1": 1.5226, "complete_fields": { "id": 4392, "ticker_id": 2368, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:33.779403+00:00", "batch_id": "", "os_score_delta": null, "price_close": 75.1, "market_cap": 3984897922.4, "market_cap_usd": 3984897922.4, "enterprise_value": 4510897922.4, "shares_outstanding": 53061224, "fx_rate_to_usd": null, "pe_ratio": 49.03041468, "pb_ratio": 2.65482873, "ptbv_ratio": 2.81113416, "ps_ratio": 3.96141072, "pcf_ratio": 19.55365455, "pfcf_ratio": 9.1987699, "ev_ebitda": 13.26933723, "ev_ebit": 17.314047, "ev_sales": 4.48431045, "ev_fcf": 10.41299246, "earnings_yield": 0.0203955, "fcf_yield": 0.09603387, "dividend_yield": 0.06723886, "buyback_yield": 0, "shareholder_yield": 0.06723886, "debt_paydown_yield": null, "total_yield": 0.06723886, "gross_margin": 0.16583874, "operating_margin": 0.2589984, "net_margin": 0.08079497, "ebitda_margin": 0.33794532, "fcf_margin": 0.4306457, "roe": 0.05414657, "roa": 0.012707, "roic": 0.10874929, "roc_greenblatt": null, "asset_turnover": 0.1572747, "cash_conversion": 5.33010557, "accruals_ratio": -0.01915557, "sbc_to_revenue": 0.04800041, "debt_to_equity": 2.0532978, "net_debt_to_ebitda": 1.54729092, "debt_to_assets": 0.35928705, "interest_coverage": 3.25773376, "current_ratio": 3.74217311, "quick_ratio": 3.74217311, "net_debt": 526000000, "revenue_growth_1y": 0.32306156, "revenue_growth_3y_cagr": 0.14956603, "revenue_growth_5y_cagr": 0.17671982, "eps_growth_1y": -0.86491998, "eps_growth_3y_cagr": -0.40375147, "eps_growth_5y_cagr": -0.33434548, "fcf_growth_1y": -0.5987962, "book_value_growth_1y": -0.00127959, "piotroski_f_score": 4, "altman_z_score": 1.64692754, "earnings_stability_5y": 1.698321, "revenue_stability_5y": 0.320232, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15513556, "price_return_3m": -0.0657089, "price_return_6m": 0.28257458, "price_return_9m": 0.76742894, "price_return_12m": 1.13125827, "price_return_12m_ex1m": 1.52260382, "distance_from_52w_high": -0.19282029, "distance_from_52w_low": 1.27022648, "relative_strength": 1.03129468, "local_beta": 0.0003, "volatility_252d": 0.408964, "volatility_60d": 0.914758, "max_drawdown_12m": -0.19282029, "revenue_ttm": 1005929000, "gross_profit_ttm": 166822000, "ebit_ttm": 260534000, "ebitda_ttm": 339949000, "net_income_ttm": 81274000, "eps_diluted_ttm": 1.53170232, "operating_cash_flow_ttm": 203793000, "capital_expenditure_ttm": 229406000, "fcf_ttm": 433199000, "dividends_paid_ttm": 267940000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79974000, "cash_and_equivalents": 1772000000, "total_current_assets": 2032000000, "total_current_liabilities": 543000000, "net_ppe": null, "total_assets": 6396000000, "total_debt": 2298000000, "total_equity": 1501000000, "net_working_capital": -121000000, "book_value_per_share": 28.28807718, "retained_earnings": 1371000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1417541000, "tangible_book_per_share": 26.71519602, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 84, "rank_pb": 59, "rank_ptbv": 53, "rank_ps": 73, "rank_pcf": 75, "rank_ev_ebitda": 57, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 42, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 60, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 87, "rank_fcf_margin": 18, "rank_piotroski": 80, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 10, "value_composite": 86, "quality_composite": 78, "momentum_composite": 6, "growth_composite": 94, "yield_composite": 7, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 77, "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 871929000, "cost_of_revenue": 725107000, "gross_profit": 146822000, "ebit": 246534000, "ebitda": 318949000, "pretax_income": 176508000, "tax_provision": 28244000, "net_income": 66274000, "net_income_to_common": 66274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478339000, "total_current_assets": 1803160000, "total_assets": 5380138000, "short_term_debt": 120047000, "long_term_debt": 1651703000, "total_debt": 1771750000, "total_liabilities": 2195432000, "total_equity": 1588544000, "shares_outstanding": 52145000, "goodwill_and_intangibles": 83459000 }, "cash_flow": { "operating_cash_flow": 283793000, "capital_expenditure": 116406000, "free_cash_flow": 400199000, "dividends_paid": 267940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284330, "ticker_id": 2368, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246534000", "ebitda": "318949000", "netIncome": "66274000", "grossProfit": "146822000", "depreciation": "None", "totalRevenue": "871929000", "costOfRevenue": "725107000", "interestIncome": "46205000", "incomeBeforeTax": "176508000", "interestExpense": "70026000", "operatingIncome": "62348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28244000", "reportedCurrency": "USD", "netInterestIncome": "-26134000", "nonInterestIncome": "None", "operatingExpenses": "84474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72415000", "sellingGeneralAndAdministrative": "105855000", "netIncomeFromContinuingOperations": "148264000" }, "balance": { "goodwill": "69262000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "5380138000", "longTermDebt": "1651703000", "shortTermDebt": "120047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14197000", "reportedCurrency": "USD", "retainedEarnings": "1454486000", "totalLiabilities": "2195432000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "1803160000", "currentLongTermDebt": "117441000", "longTermInvestments": "1625683000", "shortTermInvestments": "107313000", "currentNetReceivables": "184363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576978000", "currentAccountsPayable": "126781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1572970000", "shortLongTermDebtTotal": "1779303000", "totalShareholderEquity": "1588544000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "118370000", "totalCurrentLiabilities": "365198000", "otherNonCurrentLiabilities": "7621000", "totalNonCurrentLiabilities": "1830234000", "cashAndShortTermInvestments": "1478339000", "commonStockSharesOutstanding": "52145000", "intangibleAssetsExcludingGoodwill": "14197000", "cashAndCashEquivalentsAtCarryingValue": "1478339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148264000", "profitLoss": "None", "dividendPayout": "267940000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283793000", "capitalExpenditures": "116406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "505758000", "cashflowFromInvestment": "-361946000", "stockBasedCompensation": "43285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871929000, "cost_of_revenue": 725107000, "gross_profit": 146822000, "research_and_development": null, "selling_general_admin": 105855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246534000, "depreciation_amortisation": 72415000, "ebitda": 318949000, "interest_expense": 70026000, "interest_income": null, "other_non_operating": null, "pretax_income": 176508000, "tax_provision": 28244000, "effective_tax_rate": null, "net_income": 66274000, "net_income_continuing_ops": 148264000, "net_income_to_common": 66274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1478339000, "short_term_investments": 107313000, "net_receivables": 184363000, "inventory": null, "other_current_assets": null, "total_current_assets": 1803160000, "net_ppe": null, "goodwill": 69262000, "intangible_assets": 14197000, "goodwill_and_intangibles": 83459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3576978000, "total_assets": 5380138000, "short_term_debt": 120047000, "accounts_payable": 126781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365198000, "long_term_debt": 1651703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1830234000, "total_liabilities": 2195432000, "total_debt": 1771750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1454486000, "total_equity": 1588544000, "shares_outstanding": 52145000, "operating_cash_flow": 283793000, "stock_based_compensation": 43285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361946000, "dividends_paid": 267940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 505758000, "free_cash_flow": 400199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246534000", "ebitda": "318949000", "netIncome": "66274000", "grossProfit": "146822000", "depreciation": "None", "totalRevenue": "871929000", "costOfRevenue": "725107000", "interestIncome": "46205000", "incomeBeforeTax": "176508000", "interestExpense": "70026000", "operatingIncome": "62348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28244000", "reportedCurrency": "USD", "netInterestIncome": "-26134000", "nonInterestIncome": "None", "operatingExpenses": "84474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72415000", "sellingGeneralAndAdministrative": "105855000", "netIncomeFromContinuingOperations": "148264000" }, "balance": { "goodwill": "69262000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "5380138000", "longTermDebt": "1651703000", "shortTermDebt": "120047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14197000", "reportedCurrency": "USD", "retainedEarnings": "1454486000", "totalLiabilities": "2195432000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "1803160000", "currentLongTermDebt": "117441000", "longTermInvestments": "1625683000", "shortTermInvestments": "107313000", "currentNetReceivables": "184363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576978000", "currentAccountsPayable": "126781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1572970000", "shortLongTermDebtTotal": "1779303000", "totalShareholderEquity": "1588544000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "118370000", "totalCurrentLiabilities": "365198000", "otherNonCurrentLiabilities": "7621000", "totalNonCurrentLiabilities": "1830234000", "cashAndShortTermInvestments": "1478339000", "commonStockSharesOutstanding": "52145000", "intangibleAssetsExcludingGoodwill": "14197000", "cashAndCashEquivalentsAtCarryingValue": "1478339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148264000", "profitLoss": "None", "dividendPayout": "267940000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283793000", "capitalExpenditures": "116406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "505758000", "cashflowFromInvestment": "-361946000", "stockBasedCompensation": "43285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "267940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72415000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 751304000, "cost_of_revenue": 607517000, "gross_profit": 143787000, "ebit": 178985000, "ebitda": 272422000, "pretax_income": 93324000, "tax_provision": 40552000, "net_income": 597673000, "net_income_to_common": 597673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1015851000, "total_current_assets": 1262685000, "total_assets": 4213241000, "short_term_debt": 88535000, "long_term_debt": 1182580000, "total_debt": 1271115000, "total_liabilities": 1553700000, "total_equity": 1607905000, "shares_outstanding": 52713000, "goodwill_and_intangibles": 71809000 }, "cash_flow": { "operating_cash_flow": 265081000, "capital_expenditure": 340667000, "free_cash_flow": 605748000, "dividends_paid": 200551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284335, "ticker_id": 2368, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178985000", "ebitda": "272422000", "netIncome": "597673000", "grossProfit": "143787000", "depreciation": "None", "totalRevenue": "751304000", "costOfRevenue": "607517000", "interestIncome": "32024000", "incomeBeforeTax": "93324000", "interestExpense": "92028000", "operatingIncome": "47505000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40552000", "reportedCurrency": "USD", "netInterestIncome": "-70036000", "nonInterestIncome": "None", "operatingExpenses": "96282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93437000", "sellingGeneralAndAdministrative": "84145000", "netIncomeFromContinuingOperations": "52772000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4213241000", "longTermDebt": "1182580000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11227000", "reportedCurrency": "USD", "retainedEarnings": "1491197000", "totalLiabilities": "1553700000", "otherCurrentAssets": "13307000", "totalCurrentAssets": "1262685000", "currentLongTermDebt": "84519000", "longTermInvestments": "1458625000", "shortTermInvestments": "142619000", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2950556000", "currentAccountsPayable": "58293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331674000", "shortLongTermDebtTotal": "1280142000", "totalShareholderEquity": "1607905000", "capitalLeaseObligations": "13043000", "otherCurrentLiabilities": "36015000", "totalCurrentLiabilities": "182843000", "otherNonCurrentLiabilities": "31536000", "totalNonCurrentLiabilities": "1370857000", "cashAndShortTermInvestments": "1015851000", "commonStockSharesOutstanding": "52713000", "intangibleAssetsExcludingGoodwill": "11227000", "cashAndCashEquivalentsAtCarryingValue": "1015851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634087000", "profitLoss": "None", "dividendPayout": "200551000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265081000", "capitalExpenditures": "340667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84085000", "cashflowFromInvestment": "135852000", "stockBasedCompensation": "9697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 751304000, "cost_of_revenue": 607517000, "gross_profit": 143787000, "research_and_development": null, "selling_general_admin": 84145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178985000, "depreciation_amortisation": 93437000, "ebitda": 272422000, "interest_expense": 92028000, "interest_income": null, "other_non_operating": null, "pretax_income": 93324000, "tax_provision": 40552000, "effective_tax_rate": null, "net_income": 597673000, "net_income_continuing_ops": 52772000, "net_income_to_common": 597673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1015851000, "short_term_investments": 142619000, "net_receivables": 90908000, "inventory": null, "other_current_assets": null, "total_current_assets": 1262685000, "net_ppe": null, "goodwill": 60582000, "intangible_assets": 11227000, "goodwill_and_intangibles": 71809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2950556000, "total_assets": 4213241000, "short_term_debt": 88535000, "accounts_payable": 58293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182843000, "long_term_debt": 1182580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1370857000, "total_liabilities": 1553700000, "total_debt": 1271115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1491197000, "total_equity": 1607905000, "shares_outstanding": 52713000, "operating_cash_flow": 265081000, "stock_based_compensation": 9697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 135852000, "dividends_paid": 200551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84085000, "free_cash_flow": 605748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178985000", "ebitda": "272422000", "netIncome": "597673000", "grossProfit": "143787000", "depreciation": "None", "totalRevenue": "751304000", "costOfRevenue": "607517000", "interestIncome": "32024000", "incomeBeforeTax": "93324000", "interestExpense": "92028000", "operatingIncome": "47505000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40552000", "reportedCurrency": "USD", "netInterestIncome": "-70036000", "nonInterestIncome": "None", "operatingExpenses": "96282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93437000", "sellingGeneralAndAdministrative": "84145000", "netIncomeFromContinuingOperations": "52772000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4213241000", "longTermDebt": "1182580000", "shortTermDebt": "88535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11227000", "reportedCurrency": "USD", "retainedEarnings": "1491197000", "totalLiabilities": "1553700000", "otherCurrentAssets": "13307000", "totalCurrentAssets": "1262685000", "currentLongTermDebt": "84519000", "longTermInvestments": "1458625000", "shortTermInvestments": "142619000", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2950556000", "currentAccountsPayable": "58293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331674000", "shortLongTermDebtTotal": "1280142000", "totalShareholderEquity": "1607905000", "capitalLeaseObligations": "13043000", "otherCurrentLiabilities": "36015000", "totalCurrentLiabilities": "182843000", "otherNonCurrentLiabilities": "31536000", "totalNonCurrentLiabilities": "1370857000", "cashAndShortTermInvestments": "1015851000", "commonStockSharesOutstanding": "52713000", "intangibleAssetsExcludingGoodwill": "11227000", "cashAndCashEquivalentsAtCarryingValue": "1015851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634087000", "profitLoss": "None", "dividendPayout": "200551000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265081000", "capitalExpenditures": "340667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84085000", "cashflowFromInvestment": "135852000", "stockBasedCompensation": "9697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93437000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 691796000, "cost_of_revenue": 572337000, "gross_profit": 119459000, "ebit": 133463000, "ebitda": 224402000, "pretax_income": 81157000, "tax_provision": 25199000, "net_income": -235978000, "net_income_to_common": -235978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696838000, "total_current_assets": 1096041000, "total_assets": 4108440000, "short_term_debt": 174590000, "long_term_debt": 1360406000, "total_debt": 1534996000, "total_liabilities": 2038216000, "total_equity": 1203309000, "shares_outstanding": 53360000, "goodwill_and_intangibles": 321284000 }, "cash_flow": { "operating_cash_flow": 276788000, "capital_expenditure": 332117000, "free_cash_flow": 608905000, "dividends_paid": 150362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284340, "ticker_id": 2368, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133463000", "ebitda": "224402000", "netIncome": "-235978000", "grossProfit": "119459000", "depreciation": "None", "totalRevenue": "691796000", "costOfRevenue": "572337000", "interestIncome": "9108000", "incomeBeforeTax": "81157000", "interestExpense": "64128000", "operatingIncome": "42563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25199000", "reportedCurrency": "USD", "netInterestIncome": "-56221000", "nonInterestIncome": "None", "operatingExpenses": "76896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90939000", "sellingGeneralAndAdministrative": "73979000", "netIncomeFromContinuingOperations": "-1058341000" }, "balance": { "goodwill": "192282000", "inventory": "532000", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4108440000", "longTermDebt": "1360406000", "shortTermDebt": "174590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "129002000", "reportedCurrency": "USD", "retainedEarnings": "1087041000", "totalLiabilities": "2038216000", "otherCurrentAssets": "32067000", "totalCurrentAssets": "1096041000", "currentLongTermDebt": "169627000", "longTermInvestments": "703156000", "shortTermInvestments": "215797000", "currentNetReceivables": "150807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012399000", "currentAccountsPayable": "70661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1889340000", "shortLongTermDebtTotal": "1591539000", "totalShareholderEquity": "1203309000", "capitalLeaseObligations": "61506000", "otherCurrentLiabilities": "39082000", "totalCurrentLiabilities": "358799000", "otherNonCurrentLiabilities": "109882000", "totalNonCurrentLiabilities": "1679417000", "cashAndShortTermInvestments": "696838000", "commonStockSharesOutstanding": "53360000", "intangibleAssetsExcludingGoodwill": "129002000", "cashAndCashEquivalentsAtCarryingValue": "696838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235978000", "profitLoss": "None", "dividendPayout": "150362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276788000", "capitalExpenditures": "332117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324579000", "cashflowFromInvestment": "-432236000", "stockBasedCompensation": "-1547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 691796000, "cost_of_revenue": 572337000, "gross_profit": 119459000, "research_and_development": 15607000, "selling_general_admin": 73979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133463000, "depreciation_amortisation": 90939000, "ebitda": 224402000, "interest_expense": 64128000, "interest_income": null, "other_non_operating": null, "pretax_income": 81157000, "tax_provision": 25199000, "effective_tax_rate": null, "net_income": -235978000, "net_income_continuing_ops": -1058341000, "net_income_to_common": -235978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696838000, "short_term_investments": 215797000, "net_receivables": 150807000, "inventory": 532000, "other_current_assets": null, "total_current_assets": 1096041000, "net_ppe": null, "goodwill": 192282000, "intangible_assets": 129002000, "goodwill_and_intangibles": 321284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3012399000, "total_assets": 4108440000, "short_term_debt": 174590000, "accounts_payable": 70661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358799000, "long_term_debt": 1360406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1679417000, "total_liabilities": 2038216000, "total_debt": 1534996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1087041000, "total_equity": 1203309000, "shares_outstanding": 53360000, "operating_cash_flow": 276788000, "stock_based_compensation": -1547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432236000, "dividends_paid": 150362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324579000, "free_cash_flow": 608905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133463000", "ebitda": "224402000", "netIncome": "-235978000", "grossProfit": "119459000", "depreciation": "None", "totalRevenue": "691796000", "costOfRevenue": "572337000", "interestIncome": "9108000", "incomeBeforeTax": "81157000", "interestExpense": "64128000", "operatingIncome": "42563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25199000", "reportedCurrency": "USD", "netInterestIncome": "-56221000", "nonInterestIncome": "None", "operatingExpenses": "76896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90939000", "sellingGeneralAndAdministrative": "73979000", "netIncomeFromContinuingOperations": "-1058341000" }, "balance": { "goodwill": "192282000", "inventory": "532000", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4108440000", "longTermDebt": "1360406000", "shortTermDebt": "174590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "129002000", "reportedCurrency": "USD", "retainedEarnings": "1087041000", "totalLiabilities": "2038216000", "otherCurrentAssets": "32067000", "totalCurrentAssets": "1096041000", "currentLongTermDebt": "169627000", "longTermInvestments": "703156000", "shortTermInvestments": "215797000", "currentNetReceivables": "150807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012399000", "currentAccountsPayable": "70661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1889340000", "shortLongTermDebtTotal": "1591539000", "totalShareholderEquity": "1203309000", "capitalLeaseObligations": "61506000", "otherCurrentLiabilities": "39082000", "totalCurrentLiabilities": "358799000", "otherNonCurrentLiabilities": "109882000", "totalNonCurrentLiabilities": "1679417000", "cashAndShortTermInvestments": "696838000", "commonStockSharesOutstanding": "53360000", "intangibleAssetsExcludingGoodwill": "129002000", "cashAndCashEquivalentsAtCarryingValue": "696838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235978000", "profitLoss": "None", "dividendPayout": "150362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276788000", "capitalExpenditures": "332117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324579000", "cashflowFromInvestment": "-432236000", "stockBasedCompensation": "-1547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90939000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 573957000, "cost_of_revenue": 474114000, "gross_profit": 99843000, "ebit": 129805000, "ebitda": 192681000, "pretax_income": 82263000, "tax_provision": 37980000, "net_income": 312652000, "net_income_to_common": 312652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535000000, "total_current_assets": 1062000000, "total_assets": 3772000000, "short_term_debt": 56736000, "long_term_debt": 1123809000, "total_debt": 1180545000, "total_liabilities": 1476000000, "total_equity": 1598000000, "shares_outstanding": 53885000, "goodwill_and_intangibles": 220795000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 270000000, "free_cash_flow": 1041000000, "dividends_paid": 741000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284345, "ticker_id": 2368, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129805000", "ebitda": "192681000", "netIncome": "312652000", "grossProfit": "99843000", "depreciation": "None", "totalRevenue": "573957000", "costOfRevenue": "474114000", "interestIncome": "387333000", "incomeBeforeTax": "82263000", "interestExpense": "47542000", "operatingIncome": "2825000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37980000", "reportedCurrency": "USD", "netInterestIncome": "-37221000", "nonInterestIncome": "None", "operatingExpenses": "97018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15186000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62876000", "sellingGeneralAndAdministrative": "92096000", "netIncomeFromContinuingOperations": "349659000" }, "balance": { "goodwill": "117158000", "inventory": "3147000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3772000000", "longTermDebt": "1123809000", "shortTermDebt": "56736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "103637000", "reportedCurrency": "USD", "retainedEarnings": "1505000000", "totalLiabilities": "1476000000", "otherCurrentAssets": "64680000", "totalCurrentAssets": "1062000000", "currentLongTermDebt": "39262000", "longTermInvestments": "1079417000", "shortTermInvestments": "391000000", "currentNetReceivables": "78560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2710000000", "currentAccountsPayable": "95036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1321714000", "shortLongTermDebtTotal": "1199000000", "totalShareholderEquity": "1598000000", "capitalLeaseObligations": "37631000", "otherCurrentLiabilities": "40206000", "totalCurrentLiabilities": "193000000", "otherNonCurrentLiabilities": "41388000", "totalNonCurrentLiabilities": "1283000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "53885000", "intangibleAssetsExcludingGoodwill": "103637000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350000000", "profitLoss": "None", "dividendPayout": "741000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "771000000", "capitalExpenditures": "270000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000000", "cashflowFromInvestment": "-203438000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "741000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573957000, "cost_of_revenue": 474114000, "gross_profit": 99843000, "research_and_development": 15186000, "selling_general_admin": 92096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129805000, "depreciation_amortisation": 62876000, "ebitda": 192681000, "interest_expense": 47542000, "interest_income": null, "other_non_operating": null, "pretax_income": 82263000, "tax_provision": 37980000, "effective_tax_rate": null, "net_income": 312652000, "net_income_continuing_ops": 349659000, "net_income_to_common": 312652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535000000, "short_term_investments": 391000000, "net_receivables": 78560000, "inventory": 3147000, "other_current_assets": null, "total_current_assets": 1062000000, "net_ppe": null, "goodwill": 117158000, "intangible_assets": 103637000, "goodwill_and_intangibles": 220795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2710000000, "total_assets": 3772000000, "short_term_debt": 56736000, "accounts_payable": 95036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193000000, "long_term_debt": 1123809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1283000000, "total_liabilities": 1476000000, "total_debt": 1180545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1505000000, "total_equity": 1598000000, "shares_outstanding": 53885000, "operating_cash_flow": 771000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203438000, "dividends_paid": 741000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -494000000, "free_cash_flow": 1041000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129805000", "ebitda": "192681000", "netIncome": "312652000", "grossProfit": "99843000", "depreciation": "None", "totalRevenue": "573957000", "costOfRevenue": "474114000", "interestIncome": "387333000", "incomeBeforeTax": "82263000", "interestExpense": "47542000", "operatingIncome": "2825000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37980000", "reportedCurrency": "USD", "netInterestIncome": "-37221000", "nonInterestIncome": "None", "operatingExpenses": "97018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15186000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62876000", "sellingGeneralAndAdministrative": "92096000", "netIncomeFromContinuingOperations": "349659000" }, "balance": { "goodwill": "117158000", "inventory": "3147000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3772000000", "longTermDebt": "1123809000", "shortTermDebt": "56736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "103637000", "reportedCurrency": "USD", "retainedEarnings": "1505000000", "totalLiabilities": "1476000000", "otherCurrentAssets": "64680000", "totalCurrentAssets": "1062000000", "currentLongTermDebt": "39262000", "longTermInvestments": "1079417000", "shortTermInvestments": "391000000", "currentNetReceivables": "78560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2710000000", "currentAccountsPayable": "95036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1321714000", "shortLongTermDebtTotal": "1199000000", "totalShareholderEquity": "1598000000", "capitalLeaseObligations": "37631000", "otherCurrentLiabilities": "40206000", "totalCurrentLiabilities": "193000000", "otherNonCurrentLiabilities": "41388000", "totalNonCurrentLiabilities": "1283000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "53885000", "intangibleAssetsExcludingGoodwill": "103637000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350000000", "profitLoss": "None", "dividendPayout": "741000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "771000000", "capitalExpenditures": "270000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000000", "cashflowFromInvestment": "-203438000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "741000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 487763000, "cost_of_revenue": 389414000, "gross_profit": 98349000, "ebit": 931566000, "ebitda": 989206000, "pretax_income": 879642000, "tax_provision": 4325000, "net_income": 930273000, "net_income_to_common": 930273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474544000, "total_current_assets": 581593000, "total_assets": 4068673000, "short_term_debt": 57302000, "long_term_debt": 1171803000, "total_debt": 1229105000, "total_liabilities": 1788387000, "total_equity": 1793688000, "shares_outstanding": 53879000, "goodwill_and_intangibles": 224282000 }, "cash_flow": { "operating_cash_flow": 240529000, "capital_expenditure": 232687000, "free_cash_flow": 473216000, "dividends_paid": 100209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284350, "ticker_id": 2368, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "931566000", "ebitda": "989206000", "netIncome": "930273000", "grossProfit": "98349000", "depreciation": "None", "totalRevenue": "487763000", "costOfRevenue": "389414000", "interestIncome": "943272000", "incomeBeforeTax": "879642000", "interestExpense": "136120000", "operatingIncome": "23293000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4325000", "reportedCurrency": "USD", "netInterestIncome": "-135807000", "nonInterestIncome": "None", "operatingExpenses": "75056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1566000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57640000", "sellingGeneralAndAdministrative": "67764000", "netIncomeFromContinuingOperations": "875317000" }, "balance": { "goodwill": "118757000", "inventory": "1706000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "4068673000", "longTermDebt": "1171803000", "shortTermDebt": "57302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "105525000", "reportedCurrency": "USD", "retainedEarnings": "1139775000", "totalLiabilities": "1788387000", "otherCurrentAssets": "28395000", "totalCurrentAssets": "581593000", "currentLongTermDebt": "38311000", "longTermInvestments": "1899454000", "shortTermInvestments": "229000", "currentNetReceivables": "76719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3487080000", "currentAccountsPayable": "136505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1223703000", "shortLongTermDebtTotal": "1244056000", "totalShareholderEquity": "1793688000", "capitalLeaseObligations": "33942000", "otherCurrentLiabilities": "253444000", "totalCurrentLiabilities": "447285000", "otherNonCurrentLiabilities": "28817000", "totalNonCurrentLiabilities": "1341102000", "cashAndShortTermInvestments": "474544000", "commonStockSharesOutstanding": "53879000", "intangibleAssetsExcludingGoodwill": "105525000", "cashAndCashEquivalentsAtCarryingValue": "474544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875317000", "profitLoss": "None", "dividendPayout": "100209000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240529000", "capitalExpenditures": "232687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146580000", "cashflowFromInvestment": "-205451000", "stockBasedCompensation": "18369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487763000, "cost_of_revenue": 389414000, "gross_profit": 98349000, "research_and_development": 1566000, "selling_general_admin": 67764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 931566000, "depreciation_amortisation": 57640000, "ebitda": 989206000, "interest_expense": 136120000, "interest_income": null, "other_non_operating": null, "pretax_income": 879642000, "tax_provision": 4325000, "effective_tax_rate": null, "net_income": 930273000, "net_income_continuing_ops": 875317000, "net_income_to_common": 930273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474544000, "short_term_investments": 229000, "net_receivables": 76719000, "inventory": 1706000, "other_current_assets": null, "total_current_assets": 581593000, "net_ppe": null, "goodwill": 118757000, "intangible_assets": 105525000, "goodwill_and_intangibles": 224282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3487080000, "total_assets": 4068673000, "short_term_debt": 57302000, "accounts_payable": 136505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447285000, "long_term_debt": 1171803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341102000, "total_liabilities": 1788387000, "total_debt": 1229105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1139775000, "total_equity": 1793688000, "shares_outstanding": 53879000, "operating_cash_flow": 240529000, "stock_based_compensation": 18369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205451000, "dividends_paid": 100209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146580000, "free_cash_flow": 473216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "931566000", "ebitda": "989206000", "netIncome": "930273000", "grossProfit": "98349000", "depreciation": "None", "totalRevenue": "487763000", "costOfRevenue": "389414000", "interestIncome": "943272000", "incomeBeforeTax": "879642000", "interestExpense": "136120000", "operatingIncome": "23293000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4325000", "reportedCurrency": "USD", "netInterestIncome": "-135807000", "nonInterestIncome": "None", "operatingExpenses": "75056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1566000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57640000", "sellingGeneralAndAdministrative": "67764000", "netIncomeFromContinuingOperations": "875317000" }, "balance": { "goodwill": "118757000", "inventory": "1706000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "4068673000", "longTermDebt": "1171803000", "shortTermDebt": "57302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "105525000", "reportedCurrency": "USD", "retainedEarnings": "1139775000", "totalLiabilities": "1788387000", "otherCurrentAssets": "28395000", "totalCurrentAssets": "581593000", "currentLongTermDebt": "38311000", "longTermInvestments": "1899454000", "shortTermInvestments": "229000", "currentNetReceivables": "76719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3487080000", "currentAccountsPayable": "136505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1223703000", "shortLongTermDebtTotal": "1244056000", "totalShareholderEquity": "1793688000", "capitalLeaseObligations": "33942000", "otherCurrentLiabilities": "253444000", "totalCurrentLiabilities": "447285000", "otherNonCurrentLiabilities": "28817000", "totalNonCurrentLiabilities": "1341102000", "cashAndShortTermInvestments": "474544000", "commonStockSharesOutstanding": "53879000", "intangibleAssetsExcludingGoodwill": "105525000", "cashAndCashEquivalentsAtCarryingValue": "474544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875317000", "profitLoss": "None", "dividendPayout": "100209000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240529000", "capitalExpenditures": "232687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146580000", "cashflowFromInvestment": "-205451000", "stockBasedCompensation": "18369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57640000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 386470000, "cost_of_revenue": 315221000, "gross_profit": 71249000, "ebit": 524849000, "ebitda": 559020000, "pretax_income": 500447000, "tax_provision": 4698000, "net_income": 507106000, "net_income_to_common": 507106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286000000, "total_current_assets": 920000000, "total_assets": 2482000000, "short_term_debt": 60555000, "long_term_debt": 871834000, "total_debt": 932389000, "total_liabilities": 1206000000, "total_equity": 1067000000, "shares_outstanding": 53870000, "goodwill_and_intangibles": 1452000 }, "cash_flow": { "operating_cash_flow": 92000000, "capital_expenditure": 74000000, "free_cash_flow": 166000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284355, "ticker_id": 2368, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "524849000", "ebitda": "559020000", "netIncome": "507106000", "grossProfit": "71249000", "depreciation": "None", "totalRevenue": "386470000", "costOfRevenue": "315221000", "interestIncome": "14291000", "incomeBeforeTax": "500447000", "interestExpense": "37660000", "operatingIncome": "23013000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-23369000", "nonInterestIncome": "None", "operatingExpenses": "48236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34171000", "sellingGeneralAndAdministrative": "33773000", "netIncomeFromContinuingOperations": "495749000" }, "balance": { "goodwill": "141000", "inventory": "564000000", "commonStock": "602000000", "currentDebt": "None", "investments": "None", "totalAssets": "2482000000", "longTermDebt": "871834000", "shortTermDebt": "60555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1311000", "reportedCurrency": "USD", "retainedEarnings": "460000000", "totalLiabilities": "1206000000", "otherCurrentAssets": "11698000", "totalCurrentAssets": "920000000", "currentLongTermDebt": "46471000", "longTermInvestments": "532366000", "shortTermInvestments": "114000", "currentNetReceivables": "56995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562000000", "currentAccountsPayable": "92542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "904585000", "shortLongTermDebtTotal": "937000000", "totalShareholderEquity": "1067000000", "capitalLeaseObligations": "18530000", "otherCurrentLiabilities": "74831000", "totalCurrentLiabilities": "228000000", "otherNonCurrentLiabilities": "816000", "totalNonCurrentLiabilities": "978000000", "cashAndShortTermInvestments": "286000000", "commonStockSharesOutstanding": "53870000", "intangibleAssetsExcludingGoodwill": "1311000", "cashAndCashEquivalentsAtCarryingValue": "286000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "504000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "92000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256000000", "cashflowFromInvestment": "-221580000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "329000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386470000, "cost_of_revenue": 315221000, "gross_profit": 71249000, "research_and_development": 1998000, "selling_general_admin": 33773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 524849000, "depreciation_amortisation": 34171000, "ebitda": 559020000, "interest_expense": 37660000, "interest_income": null, "other_non_operating": null, "pretax_income": 500447000, "tax_provision": 4698000, "effective_tax_rate": null, "net_income": 507106000, "net_income_continuing_ops": 495749000, "net_income_to_common": 507106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286000000, "short_term_investments": 114000, "net_receivables": 56995000, "inventory": 564000000, "other_current_assets": null, "total_current_assets": 920000000, "net_ppe": null, "goodwill": 141000, "intangible_assets": 1311000, "goodwill_and_intangibles": 1452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1562000000, "total_assets": 2482000000, "short_term_debt": 60555000, "accounts_payable": 92542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228000000, "long_term_debt": 871834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 978000000, "total_liabilities": 1206000000, "total_debt": 932389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 460000000, "total_equity": 1067000000, "shares_outstanding": 53870000, "operating_cash_flow": 92000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221580000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 256000000, "free_cash_flow": 166000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "524849000", "ebitda": "559020000", "netIncome": "507106000", "grossProfit": "71249000", "depreciation": "None", "totalRevenue": "386470000", "costOfRevenue": "315221000", "interestIncome": "14291000", "incomeBeforeTax": "500447000", "interestExpense": "37660000", "operatingIncome": "23013000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4698000", "reportedCurrency": "USD", "netInterestIncome": "-23369000", "nonInterestIncome": "None", "operatingExpenses": "48236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34171000", "sellingGeneralAndAdministrative": "33773000", "netIncomeFromContinuingOperations": "495749000" }, "balance": { "goodwill": "141000", "inventory": "564000000", "commonStock": "602000000", "currentDebt": "None", "investments": "None", "totalAssets": "2482000000", "longTermDebt": "871834000", "shortTermDebt": "60555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1311000", "reportedCurrency": "USD", "retainedEarnings": "460000000", "totalLiabilities": "1206000000", "otherCurrentAssets": "11698000", "totalCurrentAssets": "920000000", "currentLongTermDebt": "46471000", "longTermInvestments": "532366000", "shortTermInvestments": "114000", "currentNetReceivables": "56995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562000000", "currentAccountsPayable": "92542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "904585000", "shortLongTermDebtTotal": "937000000", "totalShareholderEquity": "1067000000", "capitalLeaseObligations": "18530000", "otherCurrentLiabilities": "74831000", "totalCurrentLiabilities": "228000000", "otherNonCurrentLiabilities": "816000", "totalNonCurrentLiabilities": "978000000", "cashAndShortTermInvestments": "286000000", "commonStockSharesOutstanding": "53870000", "intangibleAssetsExcludingGoodwill": "1311000", "cashAndCashEquivalentsAtCarryingValue": "286000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "504000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "92000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256000000", "cashflowFromInvestment": "-221580000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "329000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 373473000, "cost_of_revenue": 287177000, "gross_profit": 86296000, "ebit": 16884000, "ebitda": 48976000, "pretax_income": -5536000, "tax_provision": 16675000, "net_income": -13359000, "net_income_to_common": -13359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147153000, "total_current_assets": 329543000, "total_assets": 1508374000, "short_term_debt": 46466000, "long_term_debt": 576653000, "total_debt": 623119000, "total_liabilities": 796586000, "total_equity": 623352000, "shares_outstanding": 53856000, "goodwill_and_intangibles": 1233000 }, "cash_flow": { "operating_cash_flow": 85389000, "capital_expenditure": 34399000, "free_cash_flow": 119788000, "dividends_paid": 65169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284360, "ticker_id": 2368, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16884000", "ebitda": "48976000", "netIncome": "-13359000", "grossProfit": "86296000", "depreciation": "None", "totalRevenue": "373473000", "costOfRevenue": "287177000", "interestIncome": "71856000", "incomeBeforeTax": "-5536000", "interestExpense": "23218000", "operatingIncome": "55974000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16675000", "reportedCurrency": "USD", "netInterestIncome": "-5539000", "nonInterestIncome": "None", "operatingExpenses": "30322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1947000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32092000", "sellingGeneralAndAdministrative": "33538000", "netIncomeFromContinuingOperations": "-22211000" }, "balance": { "goodwill": "131000", "inventory": "122436000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "1508374000", "longTermDebt": "576653000", "shortTermDebt": "46466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1102000", "reportedCurrency": "USD", "retainedEarnings": "-10949000", "totalLiabilities": "796586000", "otherCurrentAssets": "128319000", "totalCurrentAssets": "329543000", "currentLongTermDebt": "45605000", "longTermInvestments": "119718000", "shortTermInvestments": "33554000", "currentNetReceivables": "54071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1178831000", "currentAccountsPayable": "36007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "685000000", "shortLongTermDebtTotal": "628255000", "totalShareholderEquity": "623352000", "capitalLeaseObligations": "5997000", "otherCurrentLiabilities": "22524000", "totalCurrentLiabilities": "105005000", "otherNonCurrentLiabilities": "719000", "totalNonCurrentLiabilities": "691581000", "cashAndShortTermInvestments": "147153000", "commonStockSharesOutstanding": "53856000", "intangibleAssetsExcludingGoodwill": "1102000", "cashAndCashEquivalentsAtCarryingValue": "147153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2442000", "profitLoss": "None", "dividendPayout": "65169000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2453000", "operatingCashflow": "85389000", "capitalExpenditures": "34399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73648000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "1546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373473000, "cost_of_revenue": 287177000, "gross_profit": 86296000, "research_and_development": 1947000, "selling_general_admin": 33538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16884000, "depreciation_amortisation": 32092000, "ebitda": 48976000, "interest_expense": 23218000, "interest_income": null, "other_non_operating": null, "pretax_income": -5536000, "tax_provision": 16675000, "effective_tax_rate": null, "net_income": -13359000, "net_income_continuing_ops": -22211000, "net_income_to_common": -13359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147153000, "short_term_investments": 33554000, "net_receivables": 54071000, "inventory": 122436000, "other_current_assets": null, "total_current_assets": 329543000, "net_ppe": null, "goodwill": 131000, "intangible_assets": 1102000, "goodwill_and_intangibles": 1233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1178831000, "total_assets": 1508374000, "short_term_debt": 46466000, "accounts_payable": 36007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105005000, "long_term_debt": 576653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691581000, "total_liabilities": 796586000, "total_debt": 623119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10949000, "total_equity": 623352000, "shares_outstanding": 53856000, "operating_cash_flow": 85389000, "stock_based_compensation": 1546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000000, "dividends_paid": 65169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73648000, "free_cash_flow": 119788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16884000", "ebitda": "48976000", "netIncome": "-13359000", "grossProfit": "86296000", "depreciation": "None", "totalRevenue": "373473000", "costOfRevenue": "287177000", "interestIncome": "71856000", "incomeBeforeTax": "-5536000", "interestExpense": "23218000", "operatingIncome": "55974000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16675000", "reportedCurrency": "USD", "netInterestIncome": "-5539000", "nonInterestIncome": "None", "operatingExpenses": "30322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1947000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32092000", "sellingGeneralAndAdministrative": "33538000", "netIncomeFromContinuingOperations": "-22211000" }, "balance": { "goodwill": "131000", "inventory": "122436000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "1508374000", "longTermDebt": "576653000", "shortTermDebt": "46466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1102000", "reportedCurrency": "USD", "retainedEarnings": "-10949000", "totalLiabilities": "796586000", "otherCurrentAssets": "128319000", "totalCurrentAssets": "329543000", "currentLongTermDebt": "45605000", "longTermInvestments": "119718000", "shortTermInvestments": "33554000", "currentNetReceivables": "54071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1178831000", "currentAccountsPayable": "36007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "685000000", "shortLongTermDebtTotal": "628255000", "totalShareholderEquity": "623352000", "capitalLeaseObligations": "5997000", "otherCurrentLiabilities": "22524000", "totalCurrentLiabilities": "105005000", "otherNonCurrentLiabilities": "719000", "totalNonCurrentLiabilities": "691581000", "cashAndShortTermInvestments": "147153000", "commonStockSharesOutstanding": "53856000", "intangibleAssetsExcludingGoodwill": "1102000", "cashAndCashEquivalentsAtCarryingValue": "147153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2442000", "profitLoss": "None", "dividendPayout": "65169000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2453000", "operatingCashflow": "85389000", "capitalExpenditures": "34399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73648000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "1546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32092000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 364012000, "cost_of_revenue": 289324000, "gross_profit": 74688000, "ebit": 492350000, "ebitda": 522766000, "pretax_income": 461968000, "tax_provision": 11499000, "net_income": 434213000, "net_income_to_common": 434213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131123000, "total_current_assets": 327715000, "total_assets": 1455118000, "short_term_debt": 23235000, "long_term_debt": 563235000, "total_debt": 586470000, "total_liabilities": 739400000, "total_equity": 649023000, "shares_outstanding": 53826000, "goodwill_and_intangibles": 1306000 }, "cash_flow": { "operating_cash_flow": 52379000, "capital_expenditure": 69446000, "free_cash_flow": 121825000, "dividends_paid": 764784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284365, "ticker_id": 2368, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "492350000", "ebitda": "522766000", "netIncome": "434213000", "grossProfit": "74688000", "depreciation": "None", "totalRevenue": "364012000", "costOfRevenue": "289324000", "interestIncome": "356771000", "incomeBeforeTax": "461968000", "interestExpense": "30382000", "operatingIncome": "42191000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11499000", "reportedCurrency": "USD", "netInterestIncome": "-2919000", "nonInterestIncome": "None", "operatingExpenses": "32497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "999000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30416000", "sellingGeneralAndAdministrative": "33038000", "netIncomeFromContinuingOperations": "450469000" }, "balance": { "goodwill": "335000", "inventory": "97320000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "1455118000", "longTermDebt": "563235000", "shortTermDebt": "23235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "971000", "reportedCurrency": "USD", "retainedEarnings": "28917000", "totalLiabilities": "739400000", "otherCurrentAssets": "8459000", "totalCurrentAssets": "327715000", "currentLongTermDebt": "23235000", "longTermInvestments": "161188000", "shortTermInvestments": "49938000", "currentNetReceivables": "40048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127403000", "currentAccountsPayable": "25082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "635088000", "shortLongTermDebtTotal": "586470000", "totalShareholderEquity": "649023000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34662000", "totalCurrentLiabilities": "89918000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "649482000", "cashAndShortTermInvestments": "131123000", "commonStockSharesOutstanding": "53826000", "intangibleAssetsExcludingGoodwill": "971000", "cashAndCashEquivalentsAtCarryingValue": "131123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444838000", "profitLoss": "None", "dividendPayout": "764784000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "52379000", "capitalExpenditures": "69446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1217601000", "cashflowFromInvestment": "-113383000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364012000, "cost_of_revenue": 289324000, "gross_profit": 74688000, "research_and_development": 999000, "selling_general_admin": 33038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 492350000, "depreciation_amortisation": 30416000, "ebitda": 522766000, "interest_expense": 30382000, "interest_income": null, "other_non_operating": null, "pretax_income": 461968000, "tax_provision": 11499000, "effective_tax_rate": null, "net_income": 434213000, "net_income_continuing_ops": 450469000, "net_income_to_common": 434213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131123000, "short_term_investments": 49938000, "net_receivables": 40048000, "inventory": 97320000, "other_current_assets": null, "total_current_assets": 327715000, "net_ppe": null, "goodwill": 335000, "intangible_assets": 971000, "goodwill_and_intangibles": 1306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1127403000, "total_assets": 1455118000, "short_term_debt": 23235000, "accounts_payable": 25082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89918000, "long_term_debt": 563235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 649482000, "total_liabilities": 739400000, "total_debt": 586470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28917000, "total_equity": 649023000, "shares_outstanding": 53826000, "operating_cash_flow": 52379000, "stock_based_compensation": 1814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113383000, "dividends_paid": 764784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1217601000, "free_cash_flow": 121825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "492350000", "ebitda": "522766000", "netIncome": "434213000", "grossProfit": "74688000", "depreciation": "None", "totalRevenue": "364012000", "costOfRevenue": "289324000", "interestIncome": "356771000", "incomeBeforeTax": "461968000", "interestExpense": "30382000", "operatingIncome": "42191000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11499000", "reportedCurrency": "USD", "netInterestIncome": "-2919000", "nonInterestIncome": "None", "operatingExpenses": "32497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "999000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30416000", "sellingGeneralAndAdministrative": "33038000", "netIncomeFromContinuingOperations": "450469000" }, "balance": { "goodwill": "335000", "inventory": "97320000", "commonStock": "602450000", "currentDebt": "None", "investments": "None", "totalAssets": "1455118000", "longTermDebt": "563235000", "shortTermDebt": "23235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "971000", "reportedCurrency": "USD", "retainedEarnings": "28917000", "totalLiabilities": "739400000", "otherCurrentAssets": "8459000", "totalCurrentAssets": "327715000", "currentLongTermDebt": "23235000", "longTermInvestments": "161188000", "shortTermInvestments": "49938000", "currentNetReceivables": "40048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1127403000", "currentAccountsPayable": "25082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "635088000", "shortLongTermDebtTotal": "586470000", "totalShareholderEquity": "649023000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34662000", "totalCurrentLiabilities": "89918000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "649482000", "cashAndShortTermInvestments": "131123000", "commonStockSharesOutstanding": "53826000", "intangibleAssetsExcludingGoodwill": "971000", "cashAndCashEquivalentsAtCarryingValue": "131123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444838000", "profitLoss": "None", "dividendPayout": "764784000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "52379000", "capitalExpenditures": "69446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1217601000", "cashflowFromInvestment": "-113383000", "stockBasedCompensation": "1814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30416000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 317000000, "cost_of_revenue": 270000000, "gross_profit": 47000000, "ebit": 74000000, "ebitda": 100000000, "pretax_income": 43000000, "tax_provision": 9000000, "net_income": 26000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1772000000, "total_current_assets": 2032000000, "total_assets": 6396000000, "short_term_debt": 162000000, "long_term_debt": 2136000000, "total_debt": 2298000000, "total_liabilities": 3082000000, "total_equity": 1501000000, "shares_outstanding": 53061224, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18000000, "capital_expenditure": 126000000, "free_cash_flow": 108000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284328, "ticker_id": 2368, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74000000", "ebitda": "100000000", "netIncome": "26000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "317000000", "costOfRevenue": "270000000", "interestIncome": "36000000", "incomeBeforeTax": "43000000", "interestExpense": "31000000", "operatingIncome": "4000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "5000000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "34000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "6396000000", "longTermDebt": "2136000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1371000000", "totalLiabilities": "3082000000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "2032000000", "currentLongTermDebt": "145000000", "longTermInvestments": "1348000000", "shortTermInvestments": "96000000", "currentNetReceivables": "122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4364000000", "currentAccountsPayable": "353000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2461000000", "totalShareholderEquity": "1501000000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "28000000", "totalCurrentLiabilities": "543000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "2539000000", "cashAndShortTermInvestments": "1772000000", "commonStockSharesOutstanding": "53061224", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317000000, "cost_of_revenue": 270000000, "gross_profit": 47000000, "research_and_development": null, "selling_general_admin": 26000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74000000, "depreciation_amortisation": 26000000, "ebitda": 100000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 26000000, "net_income_continuing_ops": 34000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1772000000, "short_term_investments": 96000000, "net_receivables": 122000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2032000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4364000000, "total_assets": 6396000000, "short_term_debt": 162000000, "accounts_payable": 353000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543000000, "long_term_debt": 2136000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2539000000, "total_liabilities": 3082000000, "total_debt": 2298000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1371000000, "total_equity": 1501000000, "shares_outstanding": 53061224, "operating_cash_flow": -18000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 347000000, "free_cash_flow": 108000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74000000", "ebitda": "100000000", "netIncome": "26000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "317000000", "costOfRevenue": "270000000", "interestIncome": "36000000", "incomeBeforeTax": "43000000", "interestExpense": "31000000", "operatingIncome": "4000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "5000000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26000000", "sellingGeneralAndAdministrative": "26000000", "netIncomeFromContinuingOperations": "34000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "6396000000", "longTermDebt": "2136000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1371000000", "totalLiabilities": "3082000000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "2032000000", "currentLongTermDebt": "145000000", "longTermInvestments": "1348000000", "shortTermInvestments": "96000000", "currentNetReceivables": "122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4364000000", "currentAccountsPayable": "353000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2461000000", "totalShareholderEquity": "1501000000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "28000000", "totalCurrentLiabilities": "543000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "2539000000", "cashAndShortTermInvestments": "1772000000", "commonStockSharesOutstanding": "53061224", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "347000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 227929000, "cost_of_revenue": 206107000, "gross_profit": 21822000, "ebit": 49534000, "ebitda": 66949000, "pretax_income": 51508000, "tax_provision": 3244000, "net_income": 25274000, "net_income_to_common": 25274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478339000, "total_current_assets": 1803160000, "total_assets": 5380138000, "short_term_debt": 120047000, "long_term_debt": 1651703000, "total_debt": 1771750000, "total_liabilities": 2195432000, "total_equity": 1588544000, "shares_outstanding": 52145000, "goodwill_and_intangibles": 83459000 }, "cash_flow": { "operating_cash_flow": 102793000, "capital_expenditure": 49406000, "free_cash_flow": 152199000, "dividends_paid": 6940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284329, "ticker_id": 2368, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49534000", "ebitda": "66949000", "netIncome": "25274000", "grossProfit": "21822000", "depreciation": "None", "totalRevenue": "227929000", "costOfRevenue": "206107000", "interestIncome": "10205000", "incomeBeforeTax": "51508000", "interestExpense": "974000", "operatingIncome": "21348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "9866000", "nonInterestIncome": "None", "operatingExpenses": "474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17415000", "sellingGeneralAndAdministrative": "12855000", "netIncomeFromContinuingOperations": "48264000" }, "balance": { "goodwill": "69262000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "5380138000", "longTermDebt": "1651703000", "shortTermDebt": "120047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14197000", "reportedCurrency": "USD", "retainedEarnings": "1454486000", "totalLiabilities": "2195432000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "1803160000", "currentLongTermDebt": "117441000", "longTermInvestments": "1625683000", "shortTermInvestments": "107313000", "currentNetReceivables": "184363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576978000", "currentAccountsPayable": "126781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1572970000", "shortLongTermDebtTotal": "1779303000", "totalShareholderEquity": "1588544000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "118370000", "totalCurrentLiabilities": "365198000", "otherNonCurrentLiabilities": "7621000", "totalNonCurrentLiabilities": "1830234000", "cashAndShortTermInvestments": "1478339000", "commonStockSharesOutstanding": "52145000", "intangibleAssetsExcludingGoodwill": "14197000", "cashAndCashEquivalentsAtCarryingValue": "1478339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48264000", "profitLoss": "None", "dividendPayout": "6940000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102793000", "capitalExpenditures": "49406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "440758000", "cashflowFromInvestment": "-231946000", "stockBasedCompensation": "8285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227929000, "cost_of_revenue": 206107000, "gross_profit": 21822000, "research_and_development": null, "selling_general_admin": 12855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49534000, "depreciation_amortisation": 17415000, "ebitda": 66949000, "interest_expense": 974000, "interest_income": null, "other_non_operating": null, "pretax_income": 51508000, "tax_provision": 3244000, "effective_tax_rate": null, "net_income": 25274000, "net_income_continuing_ops": 48264000, "net_income_to_common": 25274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1478339000, "short_term_investments": 107313000, "net_receivables": 184363000, "inventory": null, "other_current_assets": null, "total_current_assets": 1803160000, "net_ppe": null, "goodwill": 69262000, "intangible_assets": 14197000, "goodwill_and_intangibles": 83459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3576978000, "total_assets": 5380138000, "short_term_debt": 120047000, "accounts_payable": 126781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365198000, "long_term_debt": 1651703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1830234000, "total_liabilities": 2195432000, "total_debt": 1771750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1454486000, "total_equity": 1588544000, "shares_outstanding": 52145000, "operating_cash_flow": 102793000, "stock_based_compensation": 8285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231946000, "dividends_paid": 6940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 440758000, "free_cash_flow": 152199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49534000", "ebitda": "66949000", "netIncome": "25274000", "grossProfit": "21822000", "depreciation": "None", "totalRevenue": "227929000", "costOfRevenue": "206107000", "interestIncome": "10205000", "incomeBeforeTax": "51508000", "interestExpense": "974000", "operatingIncome": "21348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "9866000", "nonInterestIncome": "None", "operatingExpenses": "474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17415000", "sellingGeneralAndAdministrative": "12855000", "netIncomeFromContinuingOperations": "48264000" }, "balance": { "goodwill": "69262000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "5380138000", "longTermDebt": "1651703000", "shortTermDebt": "120047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14197000", "reportedCurrency": "USD", "retainedEarnings": "1454486000", "totalLiabilities": "2195432000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "1803160000", "currentLongTermDebt": "117441000", "longTermInvestments": "1625683000", "shortTermInvestments": "107313000", "currentNetReceivables": "184363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576978000", "currentAccountsPayable": "126781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1572970000", "shortLongTermDebtTotal": "1779303000", "totalShareholderEquity": "1588544000", "capitalLeaseObligations": "10159000", "otherCurrentLiabilities": "118370000", "totalCurrentLiabilities": "365198000", "otherNonCurrentLiabilities": "7621000", "totalNonCurrentLiabilities": "1830234000", "cashAndShortTermInvestments": "1478339000", "commonStockSharesOutstanding": "52145000", "intangibleAssetsExcludingGoodwill": "14197000", "cashAndCashEquivalentsAtCarryingValue": "1478339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48264000", "profitLoss": "None", "dividendPayout": "6940000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102793000", "capitalExpenditures": "49406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "440758000", "cashflowFromInvestment": "-231946000", "stockBasedCompensation": "8285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17415000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 265000000, "cost_of_revenue": 196000000, "gross_profit": 69000000, "ebit": 109000000, "ebitda": 128000000, "pretax_income": 82000000, "tax_provision": 15000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149000000, "total_current_assets": 1426000000, "total_assets": 4688000000, "short_term_debt": 103000000, "long_term_debt": 1264000000, "total_debt": 1367000000, "total_liabilities": 1750000000, "total_equity": 1497000000, "shares_outstanding": 55555556, "goodwill_and_intangibles": 80000000 }, "cash_flow": { "operating_cash_flow": 100000000, "capital_expenditure": 29000000, "free_cash_flow": 129000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284331, "ticker_id": 2368, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109000000", "ebitda": "128000000", "netIncome": "25000000", "grossProfit": "69000000", "depreciation": "None", "totalRevenue": "265000000", "costOfRevenue": "196000000", "interestIncome": "14000000", "incomeBeforeTax": "82000000", "interestExpense": "27000000", "operatingIncome": "34000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "35000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "67000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4688000000", "longTermDebt": "1264000000", "shortTermDebt": "103000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80000000", "reportedCurrency": "USD", "retainedEarnings": "1365000000", "totalLiabilities": "1750000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1426000000", "currentLongTermDebt": "100000000", "longTermInvestments": "1624000000", "shortTermInvestments": "112000000", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3262000000", "currentAccountsPayable": "203000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481000000", "shortLongTermDebtTotal": "1375000000", "totalShareholderEquity": "1497000000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "306000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "1444000000", "cashAndShortTermInvestments": "1149000000", "commonStockSharesOutstanding": "55555556", "intangibleAssetsExcludingGoodwill": "80000000", "cashAndCashEquivalentsAtCarryingValue": "1149000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265000000, "cost_of_revenue": 196000000, "gross_profit": 69000000, "research_and_development": null, "selling_general_admin": 45000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109000000, "depreciation_amortisation": 19000000, "ebitda": 128000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 67000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1149000000, "short_term_investments": 112000000, "net_receivables": 127000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1426000000, "net_ppe": null, "goodwill": null, "intangible_assets": 80000000, "goodwill_and_intangibles": 80000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3262000000, "total_assets": 4688000000, "short_term_debt": 103000000, "accounts_payable": 203000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306000000, "long_term_debt": 1264000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1444000000, "total_liabilities": 1750000000, "total_debt": 1367000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1365000000, "total_equity": 1497000000, "shares_outstanding": 55555556, "operating_cash_flow": 100000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 164000000, "free_cash_flow": 129000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109000000", "ebitda": "128000000", "netIncome": "25000000", "grossProfit": "69000000", "depreciation": "None", "totalRevenue": "265000000", "costOfRevenue": "196000000", "interestIncome": "14000000", "incomeBeforeTax": "82000000", "interestExpense": "27000000", "operatingIncome": "34000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "35000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "67000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4688000000", "longTermDebt": "1264000000", "shortTermDebt": "103000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80000000", "reportedCurrency": "USD", "retainedEarnings": "1365000000", "totalLiabilities": "1750000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1426000000", "currentLongTermDebt": "100000000", "longTermInvestments": "1624000000", "shortTermInvestments": "112000000", "currentNetReceivables": "127000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3262000000", "currentAccountsPayable": "203000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481000000", "shortLongTermDebtTotal": "1375000000", "totalShareholderEquity": "1497000000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "306000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "1444000000", "cashAndShortTermInvestments": "1149000000", "commonStockSharesOutstanding": "55555556", "intangibleAssetsExcludingGoodwill": "80000000", "cashAndCashEquivalentsAtCarryingValue": "1149000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 196000000, "cost_of_revenue": 167000000, "gross_profit": 29000000, "ebit": 28000000, "ebitda": 45000000, "pretax_income": 7000000, "tax_provision": 1000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 915000000, "total_current_assets": 1181000000, "total_assets": 4336000000, "short_term_debt": 104000000, "long_term_debt": 1303000000, "total_debt": 1407000000, "total_liabilities": 1740000000, "total_equity": 1389000000, "shares_outstanding": 50000000, "goodwill_and_intangibles": 79000000 }, "cash_flow": { "operating_cash_flow": 19000000, "capital_expenditure": 25000000, "free_cash_flow": 44000000, "dividends_paid": 253000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284332, "ticker_id": 2368, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28000000", "ebitda": "45000000", "netIncome": "5000000", "grossProfit": "29000000", "depreciation": "None", "totalRevenue": "196000000", "costOfRevenue": "167000000", "interestIncome": "9000000", "incomeBeforeTax": "7000000", "interestExpense": "21000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "31000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4336000000", "longTermDebt": "1303000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "1265000000", "totalLiabilities": "1740000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "1181000000", "currentLongTermDebt": "101000000", "longTermInvestments": "1569000000", "shortTermInvestments": "115000000", "currentNetReceivables": "121000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155000000", "currentAccountsPayable": "169000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1432000000", "shortLongTermDebtTotal": "1415000000", "totalShareholderEquity": "1389000000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "273000000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1467000000", "cashAndShortTermInvestments": "915000000", "commonStockSharesOutstanding": "50000000", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "915000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "253000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "133000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196000000, "cost_of_revenue": 167000000, "gross_profit": 29000000, "research_and_development": null, "selling_general_admin": 31000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28000000, "depreciation_amortisation": 17000000, "ebitda": 45000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": 6000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 915000000, "short_term_investments": 115000000, "net_receivables": 121000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1181000000, "net_ppe": null, "goodwill": null, "intangible_assets": 79000000, "goodwill_and_intangibles": 79000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3155000000, "total_assets": 4336000000, "short_term_debt": 104000000, "accounts_payable": 169000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273000000, "long_term_debt": 1303000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1467000000, "total_liabilities": 1740000000, "total_debt": 1407000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265000000, "total_equity": 1389000000, "shares_outstanding": 50000000, "operating_cash_flow": 19000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 253000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77000000, "free_cash_flow": 44000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28000000", "ebitda": "45000000", "netIncome": "5000000", "grossProfit": "29000000", "depreciation": "None", "totalRevenue": "196000000", "costOfRevenue": "167000000", "interestIncome": "9000000", "incomeBeforeTax": "7000000", "interestExpense": "21000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "31000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4336000000", "longTermDebt": "1303000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "1265000000", "totalLiabilities": "1740000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "1181000000", "currentLongTermDebt": "101000000", "longTermInvestments": "1569000000", "shortTermInvestments": "115000000", "currentNetReceivables": "121000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155000000", "currentAccountsPayable": "169000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1432000000", "shortLongTermDebtTotal": "1415000000", "totalShareholderEquity": "1389000000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "273000000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "1467000000", "cashAndShortTermInvestments": "915000000", "commonStockSharesOutstanding": "50000000", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "915000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "253000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "133000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 183000000, "cost_of_revenue": 156000000, "gross_profit": 27000000, "ebit": 59000000, "ebitda": 78000000, "pretax_income": 36000000, "tax_provision": 9000000, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 987000000, "total_current_assets": 1220000000, "total_assets": 4203000000, "short_term_debt": 92000000, "long_term_debt": 1158000000, "total_debt": 1250000000, "total_liabilities": 1544000000, "total_equity": 1602000000, "shares_outstanding": 54545000, "goodwill_and_intangibles": 131582000 }, "cash_flow": { "operating_cash_flow": 62000000, "capital_expenditure": 13000000, "free_cash_flow": 75000000, "dividends_paid": 449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284333, "ticker_id": 2368, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59000000", "ebitda": "78000000", "netIncome": "12000000", "grossProfit": "27000000", "depreciation": "None", "totalRevenue": "183000000", "costOfRevenue": "156000000", "interestIncome": "12000000", "incomeBeforeTax": "36000000", "interestExpense": "23000000", "operatingIncome": "9000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "16775000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4203000000", "longTermDebt": "1158000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "1493000000", "totalLiabilities": "1544000000", "otherCurrentAssets": "24000000", "totalCurrentAssets": "1220000000", "currentLongTermDebt": "89000000", "longTermInvestments": "1537000000", "shortTermInvestments": "131000000", "currentNetReceivables": "77000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1296000000", "shortLongTermDebtTotal": "1259000000", "totalShareholderEquity": "1602000000", "capitalLeaseObligations": "12000000", "otherCurrentLiabilities": "36015000", "totalCurrentLiabilities": "224000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1320000000", "cashAndShortTermInvestments": "987000000", "commonStockSharesOutstanding": "54545000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "987000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "449000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "2697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183000000, "cost_of_revenue": 156000000, "gross_profit": 27000000, "research_and_development": null, "selling_general_admin": 16775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59000000, "depreciation_amortisation": 19000000, "ebitda": 78000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 36000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 987000000, "short_term_investments": 131000000, "net_receivables": 77000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1220000000, "net_ppe": null, "goodwill": 60582000, "intangible_assets": 71000000, "goodwill_and_intangibles": 131582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2983000000, "total_assets": 4203000000, "short_term_debt": 92000000, "accounts_payable": 132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224000000, "long_term_debt": 1158000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1320000000, "total_liabilities": 1544000000, "total_debt": 1250000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1493000000, "total_equity": 1602000000, "shares_outstanding": 54545000, "operating_cash_flow": 62000000, "stock_based_compensation": 2697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22000000, "free_cash_flow": 75000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59000000", "ebitda": "78000000", "netIncome": "12000000", "grossProfit": "27000000", "depreciation": "None", "totalRevenue": "183000000", "costOfRevenue": "156000000", "interestIncome": "12000000", "incomeBeforeTax": "36000000", "interestExpense": "23000000", "operatingIncome": "9000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "18000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "16775000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4203000000", "longTermDebt": "1158000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "1493000000", "totalLiabilities": "1544000000", "otherCurrentAssets": "24000000", "totalCurrentAssets": "1220000000", "currentLongTermDebt": "89000000", "longTermInvestments": "1537000000", "shortTermInvestments": "131000000", "currentNetReceivables": "77000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1296000000", "shortLongTermDebtTotal": "1259000000", "totalShareholderEquity": "1602000000", "capitalLeaseObligations": "12000000", "otherCurrentLiabilities": "36015000", "totalCurrentLiabilities": "224000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "1320000000", "cashAndShortTermInvestments": "987000000", "commonStockSharesOutstanding": "54545000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "987000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "449000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "2697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 159304000, "cost_of_revenue": 138517000, "gross_profit": 20787000, "ebit": -5495000, "ebitda": null, "pretax_income": -91676000, "tax_provision": null, "net_income": 434673000, "net_income_to_common": 434673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1015851000, "total_current_assets": 1262685000, "total_assets": 4213241000, "short_term_debt": 0, "long_term_debt": 1182580000, "total_debt": 1182580000, "total_liabilities": 2605336000, "total_equity": 1607905000, "shares_outstanding": 52150240, "goodwill_and_intangibles": 132391000 }, "cash_flow": { "operating_cash_flow": 265081000, "capital_expenditure": 340667000, "free_cash_flow": 605748000, "dividends_paid": 200551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284334, "ticker_id": 2368, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "434673000", "grossProfit": "20787000", "depreciation": "None", "totalRevenue": "159304000", "costOfRevenue": "138517000", "interestIncome": "80181000", "incomeBeforeTax": "-91676000", "interestExpense": "18339000", "operatingIncome": "-5495000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4036000", "nonInterestIncome": "None", "operatingExpenses": "164799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "28949000", "netIncomeFromContinuingOperations": "-118228000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4213241000", "longTermDebt": "1182580000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "71809000", "reportedCurrency": "USD", "retainedEarnings": "1555151000", "totalLiabilities": "2605336000", "otherCurrentAssets": "23812000", "totalCurrentAssets": "1262685000", "currentLongTermDebt": "84519000", "longTermInvestments": "1458625000", "shortTermInvestments": "142619000", "currentNetReceivables": "80403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2950556000", "currentAccountsPayable": "58293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331674000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1607905000", "capitalLeaseObligations": "13043000", "otherCurrentLiabilities": "317000", "totalCurrentLiabilities": "182843000", "otherNonCurrentLiabilities": "31536000", "totalNonCurrentLiabilities": "1370857000", "cashAndShortTermInvestments": "1015851000", "commonStockSharesOutstanding": "52150240", "intangibleAssetsExcludingGoodwill": "71809000", "cashAndCashEquivalentsAtCarryingValue": "1015851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634087000", "profitLoss": "None", "dividendPayout": "200551000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265081000", "capitalExpenditures": "340667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84085000", "cashflowFromInvestment": "135852000", "stockBasedCompensation": "2697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159304000, "cost_of_revenue": 138517000, "gross_profit": 20787000, "research_and_development": null, "selling_general_admin": 28949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5495000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 18339000, "interest_income": null, "other_non_operating": null, "pretax_income": -91676000, "tax_provision": null, "effective_tax_rate": null, "net_income": 434673000, "net_income_continuing_ops": -118228000, "net_income_to_common": 434673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1015851000, "short_term_investments": 142619000, "net_receivables": 80403000, "inventory": null, "other_current_assets": null, "total_current_assets": 1262685000, "net_ppe": null, "goodwill": 60582000, "intangible_assets": 71809000, "goodwill_and_intangibles": 132391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2950556000, "total_assets": 4213241000, "short_term_debt": 0, "accounts_payable": 58293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182843000, "long_term_debt": 1182580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1370857000, "total_liabilities": 2605336000, "total_debt": 1182580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1555151000, "total_equity": 1607905000, "shares_outstanding": 52150240, "operating_cash_flow": 265081000, "stock_based_compensation": 2697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 340667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 135852000, "dividends_paid": 200551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84085000, "free_cash_flow": 605748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "434673000", "grossProfit": "20787000", "depreciation": "None", "totalRevenue": "159304000", "costOfRevenue": "138517000", "interestIncome": "80181000", "incomeBeforeTax": "-91676000", "interestExpense": "18339000", "operatingIncome": "-5495000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4036000", "nonInterestIncome": "None", "operatingExpenses": "164799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "28949000", "netIncomeFromContinuingOperations": "-118228000" }, "balance": { "goodwill": "60582000", "inventory": "None", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4213241000", "longTermDebt": "1182580000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "71809000", "reportedCurrency": "USD", "retainedEarnings": "1555151000", "totalLiabilities": "2605336000", "otherCurrentAssets": "23812000", "totalCurrentAssets": "1262685000", "currentLongTermDebt": "84519000", "longTermInvestments": "1458625000", "shortTermInvestments": "142619000", "currentNetReceivables": "80403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2950556000", "currentAccountsPayable": "58293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331674000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1607905000", "capitalLeaseObligations": "13043000", "otherCurrentLiabilities": "317000", "totalCurrentLiabilities": "182843000", "otherNonCurrentLiabilities": "31536000", "totalNonCurrentLiabilities": "1370857000", "cashAndShortTermInvestments": "1015851000", "commonStockSharesOutstanding": "52150240", "intangibleAssetsExcludingGoodwill": "71809000", "cashAndCashEquivalentsAtCarryingValue": "1015851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "634087000", "profitLoss": "None", "dividendPayout": "200551000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265081000", "capitalExpenditures": "340667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84085000", "cashflowFromInvestment": "135852000", "stockBasedCompensation": "2697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93437000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 237000000, "cost_of_revenue": 181000000, "gross_profit": 56000000, "ebit": 112000000, "ebitda": 137000000, "pretax_income": 60000000, "tax_provision": 6000000, "net_income": 43000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615000000, "total_current_assets": 911000000, "total_assets": 4111000000, "short_term_debt": 110000000, "long_term_debt": 1367000000, "total_debt": 1477000000, "total_liabilities": 1978000000, "total_equity": 1164000000, "shares_outstanding": 53086000, "goodwill_and_intangibles": 307000000 }, "cash_flow": { "operating_cash_flow": 126000000, "capital_expenditure": 188000000, "free_cash_flow": 314000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284336, "ticker_id": 2368, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112000000", "ebitda": "137000000", "netIncome": "43000000", "grossProfit": "56000000", "depreciation": "None", "totalRevenue": "237000000", "costOfRevenue": "181000000", "interestIncome": "18000000", "incomeBeforeTax": "60000000", "interestExpense": "52000000", "operatingIncome": "37000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "54000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4111000000", "longTermDebt": "1367000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "307000000", "reportedCurrency": "USD", "retainedEarnings": "1051000000", "totalLiabilities": "1978000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "911000000", "currentLongTermDebt": "103000000", "longTermInvestments": "693000000", "shortTermInvestments": "158000000", "currentNetReceivables": "97000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3200000000", "currentAccountsPayable": "129000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2108000000", "shortLongTermDebtTotal": "1531000000", "totalShareholderEquity": "1164000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "241000000", "otherNonCurrentLiabilities": "152000000", "totalNonCurrentLiabilities": "1737000000", "cashAndShortTermInvestments": "615000000", "commonStockSharesOutstanding": "53086000", "intangibleAssetsExcludingGoodwill": "307000000", "cashAndCashEquivalentsAtCarryingValue": "615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126000000", "capitalExpenditures": "188000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-142000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237000000, "cost_of_revenue": 181000000, "gross_profit": 56000000, "research_and_development": null, "selling_general_admin": 25000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 25000000, "ebitda": 137000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": 60000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 43000000, "net_income_continuing_ops": 54000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615000000, "short_term_investments": 158000000, "net_receivables": 97000000, "inventory": null, "other_current_assets": null, "total_current_assets": 911000000, "net_ppe": null, "goodwill": null, "intangible_assets": 307000000, "goodwill_and_intangibles": 307000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3200000000, "total_assets": 4111000000, "short_term_debt": 110000000, "accounts_payable": 129000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241000000, "long_term_debt": 1367000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1737000000, "total_liabilities": 1978000000, "total_debt": 1477000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1051000000, "total_equity": 1164000000, "shares_outstanding": 53086000, "operating_cash_flow": 126000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44000000, "free_cash_flow": 314000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112000000", "ebitda": "137000000", "netIncome": "43000000", "grossProfit": "56000000", "depreciation": "None", "totalRevenue": "237000000", "costOfRevenue": "181000000", "interestIncome": "18000000", "incomeBeforeTax": "60000000", "interestExpense": "52000000", "operatingIncome": "37000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "54000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4111000000", "longTermDebt": "1367000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "307000000", "reportedCurrency": "USD", "retainedEarnings": "1051000000", "totalLiabilities": "1978000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "911000000", "currentLongTermDebt": "103000000", "longTermInvestments": "693000000", "shortTermInvestments": "158000000", "currentNetReceivables": "97000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3200000000", "currentAccountsPayable": "129000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2108000000", "shortLongTermDebtTotal": "1531000000", "totalShareholderEquity": "1164000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "241000000", "otherNonCurrentLiabilities": "152000000", "totalNonCurrentLiabilities": "1737000000", "cashAndShortTermInvestments": "615000000", "commonStockSharesOutstanding": "53086000", "intangibleAssetsExcludingGoodwill": "307000000", "cashAndCashEquivalentsAtCarryingValue": "615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126000000", "capitalExpenditures": "188000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-142000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 181000000, "cost_of_revenue": 151000000, "gross_profit": 30000000, "ebit": 138000000, "ebitda": 160000000, "pretax_income": 107000000, "tax_provision": 141000000, "net_income": 112000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586000000, "total_current_assets": 948000000, "total_assets": 3994000000, "short_term_debt": 108000000, "long_term_debt": 1358000000, "total_debt": 1466000000, "total_liabilities": 2018000000, "total_equity": 1117000000, "shares_outstanding": 52582000, "goodwill_and_intangibles": 311000000 }, "cash_flow": { "operating_cash_flow": 17000000, "capital_expenditure": 68000000, "free_cash_flow": 85000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284337, "ticker_id": 2368, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138000000", "ebitda": "160000000", "netIncome": "112000000", "grossProfit": "30000000", "depreciation": "None", "totalRevenue": "181000000", "costOfRevenue": "151000000", "interestIncome": "8000000", "incomeBeforeTax": "107000000", "interestExpense": "31000000", "operatingIncome": "9000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3994000000", "longTermDebt": "1358000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "311000000", "reportedCurrency": "USD", "retainedEarnings": "1007000000", "totalLiabilities": "2018000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "948000000", "currentLongTermDebt": "101000000", "longTermInvestments": "708000000", "shortTermInvestments": "165000000", "currentNetReceivables": "96000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3046000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1520000000", "totalShareholderEquity": "1117000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "308000000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "1710000000", "cashAndShortTermInvestments": "586000000", "commonStockSharesOutstanding": "52582000", "intangibleAssetsExcludingGoodwill": "311000000", "cashAndCashEquivalentsAtCarryingValue": "586000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "72000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181000000, "cost_of_revenue": 151000000, "gross_profit": 30000000, "research_and_development": null, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138000000, "depreciation_amortisation": 22000000, "ebitda": 160000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 107000000, "tax_provision": 141000000, "effective_tax_rate": null, "net_income": 112000000, "net_income_continuing_ops": 107000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 586000000, "short_term_investments": 165000000, "net_receivables": 96000000, "inventory": 4000000, "other_current_assets": null, "total_current_assets": 948000000, "net_ppe": null, "goodwill": null, "intangible_assets": 311000000, "goodwill_and_intangibles": 311000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3046000000, "total_assets": 3994000000, "short_term_debt": 108000000, "accounts_payable": 198000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308000000, "long_term_debt": 1358000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1710000000, "total_liabilities": 2018000000, "total_debt": 1466000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1007000000, "total_equity": 1117000000, "shares_outstanding": 52582000, "operating_cash_flow": 17000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178000000, "free_cash_flow": 85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138000000", "ebitda": "160000000", "netIncome": "112000000", "grossProfit": "30000000", "depreciation": "None", "totalRevenue": "181000000", "costOfRevenue": "151000000", "interestIncome": "8000000", "incomeBeforeTax": "107000000", "interestExpense": "31000000", "operatingIncome": "9000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3994000000", "longTermDebt": "1358000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "311000000", "reportedCurrency": "USD", "retainedEarnings": "1007000000", "totalLiabilities": "2018000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "948000000", "currentLongTermDebt": "101000000", "longTermInvestments": "708000000", "shortTermInvestments": "165000000", "currentNetReceivables": "96000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3046000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1520000000", "totalShareholderEquity": "1117000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "2000000", "totalCurrentLiabilities": "308000000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "1710000000", "cashAndShortTermInvestments": "586000000", "commonStockSharesOutstanding": "52582000", "intangibleAssetsExcludingGoodwill": "311000000", "cashAndCashEquivalentsAtCarryingValue": "586000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "72000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 174000000, "cost_of_revenue": 137000000, "gross_profit": 37000000, "ebit": 38000000, "ebitda": 60000000, "pretax_income": 17000000, "tax_provision": 7000000, "net_income": 8000000, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 678000000, "total_current_assets": 1043000000, "total_assets": 4053000000, "short_term_debt": 114000000, "long_term_debt": 1381000000, "total_debt": 1495000000, "total_liabilities": 2190000000, "total_equity": 1006000000, "shares_outstanding": 52766000, "goodwill_and_intangibles": 311000000 }, "cash_flow": { "operating_cash_flow": 59000000, "capital_expenditure": 69000000, "free_cash_flow": 128000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284338, "ticker_id": 2368, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000000", "ebitda": "60000000", "netIncome": "8000000", "grossProfit": "37000000", "depreciation": "None", "totalRevenue": "174000000", "costOfRevenue": "137000000", "interestIncome": "12000000", "incomeBeforeTax": "17000000", "interestExpense": "21000000", "operatingIncome": "6000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "31000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4053000000", "longTermDebt": "1381000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "311000000", "reportedCurrency": "USD", "retainedEarnings": "895000000", "totalLiabilities": "2190000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "1043000000", "currentLongTermDebt": "107000000", "longTermInvestments": "700000000", "shortTermInvestments": "192000000", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010000000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000000", "totalShareholderEquity": "1006000000", "capitalLeaseObligations": "62000000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "496000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "1694000000", "cashAndShortTermInvestments": "678000000", "commonStockSharesOutstanding": "52766000", "intangibleAssetsExcludingGoodwill": "311000000", "cashAndCashEquivalentsAtCarryingValue": "678000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174000000, "cost_of_revenue": 137000000, "gross_profit": 37000000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000000, "depreciation_amortisation": 22000000, "ebitda": 60000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 8000000, "net_income_continuing_ops": 10000000, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 678000000, "short_term_investments": 192000000, "net_receivables": 67000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1043000000, "net_ppe": null, "goodwill": null, "intangible_assets": 311000000, "goodwill_and_intangibles": 311000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3010000000, "total_assets": 4053000000, "short_term_debt": 114000000, "accounts_payable": 179000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496000000, "long_term_debt": 1381000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1694000000, "total_liabilities": 2190000000, "total_debt": 1495000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 895000000, "total_equity": 1006000000, "shares_outstanding": 52766000, "operating_cash_flow": 59000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000000, "free_cash_flow": 128000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38000000", "ebitda": "60000000", "netIncome": "8000000", "grossProfit": "37000000", "depreciation": "None", "totalRevenue": "174000000", "costOfRevenue": "137000000", "interestIncome": "12000000", "incomeBeforeTax": "17000000", "interestExpense": "21000000", "operatingIncome": "6000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "31000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4053000000", "longTermDebt": "1381000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "311000000", "reportedCurrency": "USD", "retainedEarnings": "895000000", "totalLiabilities": "2190000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "1043000000", "currentLongTermDebt": "107000000", "longTermInvestments": "700000000", "shortTermInvestments": "192000000", "currentNetReceivables": "67000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010000000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000000", "totalShareholderEquity": "1006000000", "capitalLeaseObligations": "62000000", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "496000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "1694000000", "cashAndShortTermInvestments": "678000000", "commonStockSharesOutstanding": "52766000", "intangibleAssetsExcludingGoodwill": "311000000", "cashAndCashEquivalentsAtCarryingValue": "678000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 150796000, "cost_of_revenue": 133337000, "gross_profit": 17459000, "ebit": 15557000, "ebitda": 40496000, "pretax_income": 18251000, "tax_provision": 6199000, "net_income": 7022000, "net_income_to_common": 7022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696838000, "total_current_assets": 1096041000, "total_assets": 4108440000, "short_term_debt": 174590000, "long_term_debt": 1360406000, "total_debt": 1534996000, "total_liabilities": 2038216000, "total_equity": 1203309000, "shares_outstanding": 52766000, "goodwill_and_intangibles": 321284000 }, "cash_flow": { "operating_cash_flow": 3621000, "capital_expenditure": 126117000, "free_cash_flow": 129738000, "dividends_paid": 362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284339, "ticker_id": 2368, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15557000", "ebitda": "40496000", "netIncome": "7022000", "grossProfit": "17459000", "depreciation": "None", "totalRevenue": "150796000", "costOfRevenue": "133337000", "interestIncome": "1754000", "incomeBeforeTax": "18251000", "interestExpense": "11333000", "operatingIncome": "8563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6199000", "reportedCurrency": "USD", "netInterestIncome": "-5895000", "nonInterestIncome": "None", "operatingExpenses": "8896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24939000", "sellingGeneralAndAdministrative": "1892000", "netIncomeFromContinuingOperations": "12052000" }, "balance": { "goodwill": "192282000", "inventory": "532000", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4108440000", "longTermDebt": "1360406000", "shortTermDebt": "174590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "129002000", "reportedCurrency": "USD", "retainedEarnings": "1087041000", "totalLiabilities": "2038216000", "otherCurrentAssets": "32067000", "totalCurrentAssets": "1096041000", "currentLongTermDebt": "169627000", "longTermInvestments": "703156000", "shortTermInvestments": "215797000", "currentNetReceivables": "150807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012399000", "currentAccountsPayable": "70661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1591539000", "totalShareholderEquity": "1203309000", "capitalLeaseObligations": "61506000", "otherCurrentLiabilities": "39082000", "totalCurrentLiabilities": "358799000", "otherNonCurrentLiabilities": "109882000", "totalNonCurrentLiabilities": "1679417000", "cashAndShortTermInvestments": "696838000", "commonStockSharesOutstanding": "52766000", "intangibleAssetsExcludingGoodwill": "129002000", "cashAndCashEquivalentsAtCarryingValue": "696838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7022000", "profitLoss": "None", "dividendPayout": "362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3621000", "capitalExpenditures": "126117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179836000", "cashflowFromInvestment": "-143153000", "stockBasedCompensation": "-8547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150796000, "cost_of_revenue": 133337000, "gross_profit": 17459000, "research_and_development": null, "selling_general_admin": 1892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15557000, "depreciation_amortisation": 24939000, "ebitda": 40496000, "interest_expense": 11333000, "interest_income": null, "other_non_operating": null, "pretax_income": 18251000, "tax_provision": 6199000, "effective_tax_rate": null, "net_income": 7022000, "net_income_continuing_ops": 12052000, "net_income_to_common": 7022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696838000, "short_term_investments": 215797000, "net_receivables": 150807000, "inventory": 532000, "other_current_assets": null, "total_current_assets": 1096041000, "net_ppe": null, "goodwill": 192282000, "intangible_assets": 129002000, "goodwill_and_intangibles": 321284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3012399000, "total_assets": 4108440000, "short_term_debt": 174590000, "accounts_payable": 70661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358799000, "long_term_debt": 1360406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1679417000, "total_liabilities": 2038216000, "total_debt": 1534996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1087041000, "total_equity": 1203309000, "shares_outstanding": 52766000, "operating_cash_flow": 3621000, "stock_based_compensation": -8547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143153000, "dividends_paid": 362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 179836000, "free_cash_flow": 129738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15557000", "ebitda": "40496000", "netIncome": "7022000", "grossProfit": "17459000", "depreciation": "None", "totalRevenue": "150796000", "costOfRevenue": "133337000", "interestIncome": "1754000", "incomeBeforeTax": "18251000", "interestExpense": "11333000", "operatingIncome": "8563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6199000", "reportedCurrency": "USD", "netInterestIncome": "-5895000", "nonInterestIncome": "None", "operatingExpenses": "8896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24939000", "sellingGeneralAndAdministrative": "1892000", "netIncomeFromContinuingOperations": "12052000" }, "balance": { "goodwill": "192282000", "inventory": "532000", "commonStock": "50134000", "currentDebt": "None", "investments": "None", "totalAssets": "4108440000", "longTermDebt": "1360406000", "shortTermDebt": "174590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "129002000", "reportedCurrency": "USD", "retainedEarnings": "1087041000", "totalLiabilities": "2038216000", "otherCurrentAssets": "32067000", "totalCurrentAssets": "1096041000", "currentLongTermDebt": "169627000", "longTermInvestments": "703156000", "shortTermInvestments": "215797000", "currentNetReceivables": "150807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3012399000", "currentAccountsPayable": "70661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1591539000", "totalShareholderEquity": "1203309000", "capitalLeaseObligations": "61506000", "otherCurrentLiabilities": "39082000", "totalCurrentLiabilities": "358799000", "otherNonCurrentLiabilities": "109882000", "totalNonCurrentLiabilities": "1679417000", "cashAndShortTermInvestments": "696838000", "commonStockSharesOutstanding": "52766000", "intangibleAssetsExcludingGoodwill": "129002000", "cashAndCashEquivalentsAtCarryingValue": "696838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7022000", "profitLoss": "None", "dividendPayout": "362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3621000", "capitalExpenditures": "126117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179836000", "cashflowFromInvestment": "-143153000", "stockBasedCompensation": "-8547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24939000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 229000000, "cost_of_revenue": 176000000, "gross_profit": 53000000, "ebit": -158000000, "ebitda": -130000000, "pretax_income": -181000000, "tax_provision": 9000000, "net_income": -205000000, "net_income_to_common": -205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 633000000, "total_current_assets": 1010000000, "total_assets": 3916000000, "short_term_debt": 130000000, "long_term_debt": 1252000000, "total_debt": 1382000000, "total_liabilities": 1849000000, "total_equity": 1200000000, "shares_outstanding": 53887154, "goodwill_and_intangibles": 285000000 }, "cash_flow": { "operating_cash_flow": 76000000, "capital_expenditure": 62000000, "free_cash_flow": 138000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284341, "ticker_id": 2368, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-158000000", "ebitda": "-130000000", "netIncome": "-205000000", "grossProfit": "53000000", "depreciation": "None", "totalRevenue": "229000000", "costOfRevenue": "176000000", "interestIncome": "11000000", "incomeBeforeTax": "-181000000", "interestExpense": "23000000", "operatingIncome": "32000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "-190000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3916000000", "longTermDebt": "1252000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "285000000", "reportedCurrency": "USD", "retainedEarnings": "1083000000", "totalLiabilities": "1849000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1010000000", "currentLongTermDebt": "114000000", "longTermInvestments": "696000000", "shortTermInvestments": "252000000", "currentNetReceivables": "80000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906000000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1771000000", "shortLongTermDebtTotal": "1439000000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "362000000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "1487000000", "cashAndShortTermInvestments": "633000000", "commonStockSharesOutstanding": "53887154", "intangibleAssetsExcludingGoodwill": "285000000", "cashAndCashEquivalentsAtCarryingValue": "633000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229000000, "cost_of_revenue": 176000000, "gross_profit": 53000000, "research_and_development": null, "selling_general_admin": 25000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -158000000, "depreciation_amortisation": 28000000, "ebitda": -130000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": -181000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -205000000, "net_income_continuing_ops": -190000000, "net_income_to_common": -205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 633000000, "short_term_investments": 252000000, "net_receivables": 80000000, "inventory": 4000000, "other_current_assets": null, "total_current_assets": 1010000000, "net_ppe": null, "goodwill": null, "intangible_assets": 285000000, "goodwill_and_intangibles": 285000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2906000000, "total_assets": 3916000000, "short_term_debt": 130000000, "accounts_payable": 231000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362000000, "long_term_debt": 1252000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1487000000, "total_liabilities": 1849000000, "total_debt": 1382000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1083000000, "total_equity": 1200000000, "shares_outstanding": 53887154, "operating_cash_flow": 76000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000000, "free_cash_flow": 138000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-158000000", "ebitda": "-130000000", "netIncome": "-205000000", "grossProfit": "53000000", "depreciation": "None", "totalRevenue": "229000000", "costOfRevenue": "176000000", "interestIncome": "11000000", "incomeBeforeTax": "-181000000", "interestExpense": "23000000", "operatingIncome": "32000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "21000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "-190000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "3916000000", "longTermDebt": "1252000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "285000000", "reportedCurrency": "USD", "retainedEarnings": "1083000000", "totalLiabilities": "1849000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1010000000", "currentLongTermDebt": "114000000", "longTermInvestments": "696000000", "shortTermInvestments": "252000000", "currentNetReceivables": "80000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906000000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1771000000", "shortLongTermDebtTotal": "1439000000", "totalShareholderEquity": "1200000000", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "362000000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "1487000000", "cashAndShortTermInvestments": "633000000", "commonStockSharesOutstanding": "53887154", "intangibleAssetsExcludingGoodwill": "285000000", "cashAndCashEquivalentsAtCarryingValue": "633000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "income_statement": { "revenue": 165000000, "cost_of_revenue": 146000000, "gross_profit": 19000000, "ebit": -22000000, "ebitda": 1000000, "pretax_income": -40000000, "tax_provision": -3000000, "net_income": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590000000, "total_current_assets": 998000000, "total_assets": 4091000000, "short_term_debt": 106000000, "long_term_debt": 1268000000, "total_debt": 1374000000, "total_liabilities": 1822000000, "total_equity": 1420000000, "shares_outstanding": 53894410, "goodwill_and_intangibles": 288000000 }, "cash_flow": { "operating_cash_flow": 163000000, "capital_expenditure": 87000000, "free_cash_flow": 250000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 284342, "ticker_id": 2368, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:20:50.060968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22000000", "ebitda": "1000000", "netIncome": "-30000000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "165000000", "costOfRevenue": "146000000", "interestIncome": "34000000", "incomeBeforeTax": "-40000000", "interestExpense": "18000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "25000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4091000000", "longTermDebt": "1268000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "288000000", "reportedCurrency": "USD", "retainedEarnings": "1303000000", "totalLiabilities": "1822000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "998000000", "currentLongTermDebt": "89000000", "longTermInvestments": "901000000", "shortTermInvestments": "279000000", "currentNetReceivables": "75000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093000000", "currentAccountsPayable": "222000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1784000000", "shortLongTermDebtTotal": "1431000000", "totalShareholderEquity": "1420000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "329000000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "1493000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "53894410", "intangibleAssetsExcludingGoodwill": "288000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-272000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165000000, "cost_of_revenue": 146000000, "gross_profit": 19000000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22000000, "depreciation_amortisation": 23000000, "ebitda": 1000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -40000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -30000000, "net_income_continuing_ops": -37000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590000000, "short_term_investments": 279000000, "net_receivables": 75000000, "inventory": 4000000, "other_current_assets": null, "total_current_assets": 998000000, "net_ppe": null, "goodwill": null, "intangible_assets": 288000000, "goodwill_and_intangibles": 288000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3093000000, "total_assets": 4091000000, "short_term_debt": 106000000, "accounts_payable": 222000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329000000, "long_term_debt": 1268000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1493000000, "total_liabilities": 1822000000, "total_debt": 1374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1303000000, "total_equity": 1420000000, "shares_outstanding": 53894410, "operating_cash_flow": 163000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000000, "free_cash_flow": 250000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22000000", "ebitda": "1000000", "netIncome": "-30000000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "165000000", "costOfRevenue": "146000000", "interestIncome": "34000000", "incomeBeforeTax": "-40000000", "interestExpense": "18000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "25000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "50000000", "currentDebt": "None", "investments": "None", "totalAssets": "4091000000", "longTermDebt": "1268000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "288000000", "reportedCurrency": "USD", "retainedEarnings": "1303000000", "totalLiabilities": "1822000000", "otherCurrentAssets": "50000000", "totalCurrentAssets": "998000000", "currentLongTermDebt": "89000000", "longTermInvestments": "901000000", "shortTermInvestments": "279000000", "currentNetReceivables": "75000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093000000", "currentAccountsPayable": "222000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1784000000", "shortLongTermDebtTotal": "1431000000", "totalShareholderEquity": "1420000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "1000000", "totalCurrentLiabilities": "329000000", "otherNonCurrentLiabilities": "39000000", "totalNonCurrentLiabilities": "1493000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "53894410", "intangibleAssetsExcludingGoodwill": "288000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-272000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }