{ "ticker": { "uuid": "c740cbf0-d03c-4048-a1dc-576dec9e7b58", "symbol": "UDR", "name": "UDR Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/c740cbf0-d03c-4048-a1dc-576dec9e7b58/", "api_url": "https://sharemaestro.com/factors/api/tickers/c740cbf0-d03c-4048-a1dc-576dec9e7b58/" }, "ticker_metadata": { "id": 4106, "uuid": "c740cbf0-d03c-4048-a1dc-576dec9e7b58", "symbol": "UDR", "name": "UDR Inc", "asset_type": "equity", "market_cap": 14090710000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "UDR Inc. is a publicly traded real estate investment trust that invests in apartments. The company is organized in Maryland with its headquarters in Highlands Ranch, Colorado.", "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": "c740cbf0-d03c-4048-a1dc-576dec9e7b58", "symbol": "UDR", "name": "UDR Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/c740cbf0-d03c-4048-a1dc-576dec9e7b58/", "api_url": "https://sharemaestro.com/factors/api/tickers/c740cbf0-d03c-4048-a1dc-576dec9e7b58/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.11, "quality": 0.86, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 39.2, "market_cap": 12947524800, "pe_ratio": 26.3796, "earnings_yield": 0.0379, "ebitda_to_ev": 0.061, "shareholder_yield": 0.0663, "roe": 0.1494, "piotroski_f_score": 7, "momentum_12_1": -0.0583, "volatility_252d": 0.1744 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.218188+00:00", "batch_id": "" }, "size": { "price_close": 39.2, "market_cap": 12947524800, "market_cap_usd": 12947524800, "enterprise_value": 18429987800, "shares_outstanding": 330294000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.3796, "pb_ratio": 3.9406, "ptbv_ratio": 3.9406, "ps_ratio": 7.5442, "pcf_ratio": 14.7902, "pfcf_ratio": 10.0766, "ev_ebitda": 16.3882, "ev_ebit": 41.1008, "ev_sales": 10.7387, "ev_fcf": 14.3434, "earnings_yield": 0.0379, "fcf_yield": 0.0697, "price_to_sales": 7.5442, "price_to_book": 3.9406, "price_to_cashflow": 14.7902, "ebitda_to_ev": 0.061, "sales_yield": 0.0931 }, "yield": { "dividend_yield": 0.0663, "buyback_yield": 0, "shareholder_yield": 0.0663, "debt_paydown_yield": null, "total_yield": 0.0663 }, "quality": { "gross_margin": 0.46, "operating_margin": 0.2613, "net_margin": 0.286, "ebitda_margin": 0.6553, "fcf_margin": 0.7487, "roe": 0.1494, "roa": 0.0475, "roic": 0.051, "roc_greenblatt": null, "asset_turnover": 0.1661, "cash_conversion": 2.6179, "accruals_ratio": -0.0372, "sbc_to_revenue": 0.0166, "piotroski_f_score": 7, "altman_z_score": 0.8271, "earnings_stability_5y": 1.0892, "revenue_stability_5y": 0.1561, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0764, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.145, "net_debt_to_ebitda": 4.8751, "debt_to_assets": 0.5307, "interest_coverage": 2.2705, "current_ratio": 0.4922, "quick_ratio": 0.4922, "net_debt": 5482463000, "local_beta": 0.0006, "volatility_252d": 0.1744, "volatility_60d": 0.4192, "max_drawdown_12m": -0.1643, "risk_adjusted_momentum": -0.3343 }, "growth": { "revenue_growth_1y": 0.0215, "revenue_growth_3y_cagr": 0.0411, "revenue_growth_5y_cagr": 0.0665, "eps_growth_1y": 2.9853, "eps_growth_3y_cagr": 0.6318, "eps_growth_5y_cagr": 0.4251, "fcf_growth_1y": 0.1253, "book_value_growth_1y": -0.0476, "revenue_growth": 0.0215, "earnings_growth": 2.9853 }, "momentum": { "price_return_1m": 0.062, "price_return_3m": 0.0655, "price_return_6m": 0.1409, "price_return_9m": 0.0397, "price_return_12m": 0.0001, "price_return_12m_ex1m": -0.0583, "momentum_6m": 0.1409, "momentum_12m": 0.0001, "momentum_12_1": -0.0583, "distance_from_52w_high": -0.0038, "distance_from_52w_low": 0.1921, "relative_strength": -0.0998 }, "raw_ttm": { "revenue_ttm": 1716218000, "gross_profit_ttm": 789465000, "ebit_ttm": 448409000, "ebitda_ttm": 1124586000, "net_income_ttm": 490815000, "eps_diluted_ttm": 1.486, "operating_cash_flow_ttm": 875414000, "capital_expenditure_ttm": 409496000, "fcf_ttm": 1284910000, "dividends_paid_ttm": 859032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 197494000, "cash_and_equivalents": 1300000, "total_current_assets": 188362000, "total_current_liabilities": 382695000, "net_ppe": null, "total_assets": 10333774000, "total_debt": 5483763000, "total_equity": 3285680000, "net_working_capital": 606039000, "book_value_per_share": 9.9477, "retained_earnings": -4147206000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.9477 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 86, "rank_pcf": 64, "rank_ev_ebitda": 68, "rank_ev_ebit": 89, "rank_earnings_yield": 64, "rank_fcf_yield": 56, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 28, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 49, "rank_fcf_margin": 8, "rank_piotroski": 23, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 62 }, "composites": { "value_composite": 89, "quality_composite": 14, "momentum_composite": 77, "growth_composite": 6, "yield_composite": 8, "svqf_composite": 82, "vc1_composite": 89, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.3076, "os_score": 0.15, "value_percentile": 0.11, "quality_percentile": 0.86, "momentum_percentile": 0.23, "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": 34, "small_cap_core_rank": 78, "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": 5146, "ticker_id": 4106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.218188+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.2, "market_cap": 12947524800, "market_cap_usd": 12947524800, "enterprise_value": 18429987800, "shares_outstanding": 330294000, "fx_rate_to_usd": null, "pe_ratio": 26.37964365, "pb_ratio": 3.94059215, "ptbv_ratio": 3.94059215, "ps_ratio": 7.54421921, "pcf_ratio": 14.79017334, "pfcf_ratio": 10.07660054, "ev_ebitda": 16.38824225, "ev_ebit": 41.10084276, "ev_sales": 10.73872189, "ev_fcf": 14.34340755, "earnings_yield": 0.03790802, "fcf_yield": 0.06971844, "dividend_yield": 0.0663472, "buyback_yield": 0, "shareholder_yield": 0.0663472, "debt_paydown_yield": null, "total_yield": 0.0663472, "gross_margin": 0.46000275, "operating_margin": 0.26127741, "net_margin": 0.2859864, "ebitda_margin": 0.6552699, "fcf_margin": 0.74868694, "roe": 0.14938004, "roa": 0.0474962, "roic": 0.05103058, "roc_greenblatt": null, "asset_turnover": 0.16607853, "cash_conversion": 2.61791103, "accruals_ratio": -0.03721767, "sbc_to_revenue": 0.01663775, "debt_to_equity": 2.14499251, "net_debt_to_ebitda": 4.87509448, "debt_to_assets": 0.53066411, "interest_coverage": 2.27049429, "current_ratio": 0.49219875, "quick_ratio": 0.49219875, "net_debt": 5482463000, "revenue_growth_1y": 0.02146348, "revenue_growth_3y_cagr": 0.0411086, "revenue_growth_5y_cagr": 0.06647561, "eps_growth_1y": 2.98531131, "eps_growth_3y_cagr": 0.6318139, "eps_growth_5y_cagr": 0.425063, "fcf_growth_1y": 0.12526524, "book_value_growth_1y": -0.04764472, "piotroski_f_score": 7, "altman_z_score": 0.82711909, "earnings_stability_5y": 1.089155, "revenue_stability_5y": 0.156082, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06204281, "price_return_3m": 0.06548087, "price_return_6m": 0.14092456, "price_return_9m": 0.03973264, "price_return_12m": 0.00011481, "price_return_12m_ex1m": -0.05831027, "distance_from_52w_high": -0.00376637, "distance_from_52w_low": 0.19206184, "relative_strength": -0.09984877, "local_beta": 0.0006, "volatility_252d": 0.17441, "volatility_60d": 0.419214, "max_drawdown_12m": -0.16427689, "revenue_ttm": 1716218000, "gross_profit_ttm": 789465000, "ebit_ttm": 448409000, "ebitda_ttm": 1124586000, "net_income_ttm": 490815000, "eps_diluted_ttm": 1.4859943, "operating_cash_flow_ttm": 875414000, "capital_expenditure_ttm": 409496000, "fcf_ttm": 1284910000, "dividends_paid_ttm": 859032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 197494000, "cash_and_equivalents": 1300000, "total_current_assets": 188362000, "total_current_liabilities": 382695000, "net_ppe": null, "total_assets": 10333774000, "total_debt": 5483763000, "total_equity": 3285680000, "net_working_capital": 606039000, "book_value_per_share": 9.94774353, "retained_earnings": -4147206000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.94774353, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 65, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 86, "rank_pcf": 64, "rank_ev_ebitda": 68, "rank_ev_ebit": 89, "rank_earnings_yield": 64, "rank_fcf_yield": 56, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 28, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 49, "rank_fcf_margin": 8, "rank_piotroski": 23, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 62, "value_composite": 89, "quality_composite": 14, "momentum_composite": 77, "growth_composite": 6, "yield_composite": 8, "svqf_composite": 82, "vc1_composite": 89, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 78, "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": 39.2, "os": 0.15, "value": 0.11, "quality": 0.86, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 26.3796, "earnings_yield": 0.0379, "shareholder_yield": 0.0663, "roe": 0.1494, "momentum_12_1": -0.0583, "complete_fields": { "id": 5146, "ticker_id": 4106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.218188+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.2, "market_cap": 12947524800, "market_cap_usd": 12947524800, "enterprise_value": 18429987800, "shares_outstanding": 330294000, "fx_rate_to_usd": null, "pe_ratio": 26.37964365, "pb_ratio": 3.94059215, "ptbv_ratio": 3.94059215, "ps_ratio": 7.54421921, "pcf_ratio": 14.79017334, "pfcf_ratio": 10.07660054, "ev_ebitda": 16.38824225, "ev_ebit": 41.10084276, "ev_sales": 10.73872189, "ev_fcf": 14.34340755, "earnings_yield": 0.03790802, "fcf_yield": 0.06971844, "dividend_yield": 0.0663472, "buyback_yield": 0, "shareholder_yield": 0.0663472, "debt_paydown_yield": null, "total_yield": 0.0663472, "gross_margin": 0.46000275, "operating_margin": 0.26127741, "net_margin": 0.2859864, "ebitda_margin": 0.6552699, "fcf_margin": 0.74868694, "roe": 0.14938004, "roa": 0.0474962, "roic": 0.05103058, "roc_greenblatt": null, "asset_turnover": 0.16607853, "cash_conversion": 2.61791103, "accruals_ratio": -0.03721767, "sbc_to_revenue": 0.01663775, "debt_to_equity": 2.14499251, "net_debt_to_ebitda": 4.87509448, "debt_to_assets": 0.53066411, "interest_coverage": 2.27049429, "current_ratio": 0.49219875, "quick_ratio": 0.49219875, "net_debt": 5482463000, "revenue_growth_1y": 0.02146348, "revenue_growth_3y_cagr": 0.0411086, "revenue_growth_5y_cagr": 0.06647561, "eps_growth_1y": 2.98531131, "eps_growth_3y_cagr": 0.6318139, "eps_growth_5y_cagr": 0.425063, "fcf_growth_1y": 0.12526524, "book_value_growth_1y": -0.04764472, "piotroski_f_score": 7, "altman_z_score": 0.82711909, "earnings_stability_5y": 1.089155, "revenue_stability_5y": 0.156082, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06204281, "price_return_3m": 0.06548087, "price_return_6m": 0.14092456, "price_return_9m": 0.03973264, "price_return_12m": 0.00011481, "price_return_12m_ex1m": -0.05831027, "distance_from_52w_high": -0.00376637, "distance_from_52w_low": 0.19206184, "relative_strength": -0.09984877, "local_beta": 0.0006, "volatility_252d": 0.17441, "volatility_60d": 0.419214, "max_drawdown_12m": -0.16427689, "revenue_ttm": 1716218000, "gross_profit_ttm": 789465000, "ebit_ttm": 448409000, "ebitda_ttm": 1124586000, "net_income_ttm": 490815000, "eps_diluted_ttm": 1.4859943, "operating_cash_flow_ttm": 875414000, "capital_expenditure_ttm": 409496000, "fcf_ttm": 1284910000, "dividends_paid_ttm": 859032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 197494000, "cash_and_equivalents": 1300000, "total_current_assets": 188362000, "total_current_liabilities": 382695000, "net_ppe": null, "total_assets": 10333774000, "total_debt": 5483763000, "total_equity": 3285680000, "net_working_capital": 606039000, "book_value_per_share": 9.94774353, "retained_earnings": -4147206000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.94774353, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 65, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 86, "rank_pcf": 64, "rank_ev_ebitda": 68, "rank_ev_ebit": 89, "rank_earnings_yield": 64, "rank_fcf_yield": 56, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 28, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 49, "rank_fcf_margin": 8, "rank_piotroski": 23, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 11, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 62, "value_composite": 89, "quality_composite": 14, "momentum_composite": 77, "growth_composite": 6, "yield_composite": 8, "svqf_composite": 82, "vc1_composite": 89, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 78, "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1712317000, "cost_of_revenue": 1274104000, "gross_profit": 438213000, "ebit": 322375000, "ebitda": 1002410000, "pretax_income": 404550000, "tax_provision": 835000, "net_income": 377704000, "net_income_to_common": 377704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36932000, "total_current_assets": 151201000, "total_assets": 10605674000, "short_term_debt": 801672000, "long_term_debt": 5821369000, "total_debt": 6623041000, "total_liabilities": 6456911000, "total_equity": 3288462000, "shares_outstanding": 331053000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 902887000, "capital_expenditure": 288941000, "free_cash_flow": 1191828000, "dividends_paid": 572694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345941, "ticker_id": 4106, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322375000", "ebitda": "1002410000", "netIncome": "377704000", "grossProfit": "438213000", "depreciation": "None", "totalRevenue": "1712317000", "costOfRevenue": "1274104000", "interestIncome": "149056000", "incomeBeforeTax": "404550000", "interestExpense": "196619000", "operatingIncome": "322375000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "835000", "reportedCurrency": "USD", "netInterestIncome": "-177444000", "nonInterestIncome": "None", "operatingExpenses": "115838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680035000", "sellingGeneralAndAdministrative": "115838000", "netIncomeFromContinuingOperations": "403715000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "46475000", "currentDebt": "None", "investments": "None", "totalAssets": "10605674000", "longTermDebt": "5821369000", "shortTermDebt": "801672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4240268000", "totalLiabilities": "6456911000", "otherCurrentAssets": "-35710000", "totalCurrentAssets": "151201000", "currentLongTermDebt": "471381000", "longTermInvestments": "886492000", "shortTermInvestments": "None", "currentNetReceivables": "149979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187624000", "currentAccountsPayable": "142102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9300963000", "shortLongTermDebtTotal": "6187295000", "totalShareholderEquity": "3288462000", "capitalLeaseObligations": "182963000", "otherCurrentLiabilities": "-756032000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6411271000", "cashAndShortTermInvestments": "36932000", "commonStockSharesOutstanding": "331053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403715000", "profitLoss": "None", "dividendPayout": "572694000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "902887000", "capitalExpenditures": "288941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-750392000", "cashflowFromInvestment": "-150990000", "stockBasedCompensation": "26484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "572694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1712317000, "cost_of_revenue": 1274104000, "gross_profit": 438213000, "research_and_development": null, "selling_general_admin": 115838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322375000, "depreciation_amortisation": 680035000, "ebitda": 1002410000, "interest_expense": 196619000, "interest_income": null, "other_non_operating": null, "pretax_income": 404550000, "tax_provision": 835000, "effective_tax_rate": null, "net_income": 377704000, "net_income_continuing_ops": 403715000, "net_income_to_common": 377704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36932000, "short_term_investments": null, "net_receivables": 149979000, "inventory": null, "other_current_assets": null, "total_current_assets": 151201000, "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": 187624000, "total_assets": 10605674000, "short_term_debt": 801672000, "accounts_payable": 142102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45640000, "long_term_debt": 5821369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6411271000, "total_liabilities": 6456911000, "total_debt": 6623041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4240268000, "total_equity": 3288462000, "shares_outstanding": 331053000, "operating_cash_flow": 902887000, "stock_based_compensation": 26484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150990000, "dividends_paid": 572694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -750392000, "free_cash_flow": 1191828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322375000", "ebitda": "1002410000", "netIncome": "377704000", "grossProfit": "438213000", "depreciation": "None", "totalRevenue": "1712317000", "costOfRevenue": "1274104000", "interestIncome": "149056000", "incomeBeforeTax": "404550000", "interestExpense": "196619000", "operatingIncome": "322375000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "835000", "reportedCurrency": "USD", "netInterestIncome": "-177444000", "nonInterestIncome": "None", "operatingExpenses": "115838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680035000", "sellingGeneralAndAdministrative": "115838000", "netIncomeFromContinuingOperations": "403715000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "46475000", "currentDebt": "None", "investments": "None", "totalAssets": "10605674000", "longTermDebt": "5821369000", "shortTermDebt": "801672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4240268000", "totalLiabilities": "6456911000", "otherCurrentAssets": "-35710000", "totalCurrentAssets": "151201000", "currentLongTermDebt": "471381000", "longTermInvestments": "886492000", "shortTermInvestments": "None", "currentNetReceivables": "149979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187624000", "currentAccountsPayable": "142102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9300963000", "shortLongTermDebtTotal": "6187295000", "totalShareholderEquity": "3288462000", "capitalLeaseObligations": "182963000", "otherCurrentLiabilities": "-756032000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6411271000", "cashAndShortTermInvestments": "36932000", "commonStockSharesOutstanding": "331053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403715000", "profitLoss": "None", "dividendPayout": "572694000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "902887000", "capitalExpenditures": "288941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-750392000", "cashflowFromInvestment": "-150990000", "stockBasedCompensation": "26484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "572694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680035000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1671842000, "cost_of_revenue": 1254835000, "gross_profit": 417007000, "ebit": 304804000, "ebitda": 1000277000, "pretax_income": 96756000, "tax_provision": 879000, "net_income": 89585000, "net_income_to_common": 89585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1326000, "total_current_assets": 283276000, "total_assets": 10897586000, "short_term_debt": 299261000, "long_term_debt": 5527704000, "total_debt": 5826965000, "total_liabilities": 6436691000, "total_equity": 3443205000, "shares_outstanding": 330116000, "goodwill_and_intangibles": 2264000 }, "cash_flow": { "operating_cash_flow": 876848000, "capital_expenditure": 271687000, "free_cash_flow": 1148535000, "dividends_paid": 563333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345946, "ticker_id": 4106, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304804000", "ebitda": "1000277000", "netIncome": "89585000", "grossProfit": "417007000", "depreciation": "None", "totalRevenue": "1671842000", "costOfRevenue": "1254835000", "interestIncome": "187813000", "incomeBeforeTax": "96756000", "interestExpense": "208048000", "operatingIncome": "284569000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "879000", "reportedCurrency": "USD", "netInterestIncome": "-208048000", "nonInterestIncome": "None", "operatingExpenses": "132438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695473000", "sellingGeneralAndAdministrative": "84305000", "netIncomeFromContinuingOperations": "95877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3309000", "currentDebt": "None", "investments": "None", "totalAssets": "10897586000", "longTermDebt": "5527704000", "shortTermDebt": "299261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2264000", "reportedCurrency": "USD", "retainedEarnings": "-4179415000", "totalLiabilities": "6436691000", "otherCurrentAssets": "34101000", "totalCurrentAssets": "283276000", "currentLongTermDebt": "299261000", "longTermInvestments": "917483000", "shortTermInvestments": "None", "currentNetReceivables": "247849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10614310000", "currentAccountsPayable": "115105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9344871000", "shortLongTermDebtTotal": "6009240000", "totalShareholderEquity": "3443205000", "capitalLeaseObligations": "182275000", "otherCurrentLiabilities": "204351000", "totalCurrentLiabilities": "726712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5709979000", "cashAndShortTermInvestments": "1326000", "commonStockSharesOutstanding": "330116000", "intangibleAssetsExcludingGoodwill": "2264000", "cashAndCashEquivalentsAtCarryingValue": "1326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95877000", "profitLoss": "None", "dividendPayout": "563333000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "876848000", "capitalExpenditures": "271687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-599936000", "cashflowFromInvestment": "-276351000", "stockBasedCompensation": "32625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "695473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1671842000, "cost_of_revenue": 1254835000, "gross_profit": 417007000, "research_and_development": null, "selling_general_admin": 84305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304804000, "depreciation_amortisation": 695473000, "ebitda": 1000277000, "interest_expense": 208048000, "interest_income": null, "other_non_operating": null, "pretax_income": 96756000, "tax_provision": 879000, "effective_tax_rate": null, "net_income": 89585000, "net_income_continuing_ops": 95877000, "net_income_to_common": 89585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1326000, "short_term_investments": null, "net_receivables": 247849000, "inventory": null, "other_current_assets": null, "total_current_assets": 283276000, "net_ppe": null, "goodwill": null, "intangible_assets": 2264000, "goodwill_and_intangibles": 2264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10614310000, "total_assets": 10897586000, "short_term_debt": 299261000, "accounts_payable": 115105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726712000, "long_term_debt": 5527704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5709979000, "total_liabilities": 6436691000, "total_debt": 5826965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4179415000, "total_equity": 3443205000, "shares_outstanding": 330116000, "operating_cash_flow": 876848000, "stock_based_compensation": 32625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276351000, "dividends_paid": 563333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -599936000, "free_cash_flow": 1148535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304804000", "ebitda": "1000277000", "netIncome": "89585000", "grossProfit": "417007000", "depreciation": "None", "totalRevenue": "1671842000", "costOfRevenue": "1254835000", "interestIncome": "187813000", "incomeBeforeTax": "96756000", "interestExpense": "208048000", "operatingIncome": "284569000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "879000", "reportedCurrency": "USD", "netInterestIncome": "-208048000", "nonInterestIncome": "None", "operatingExpenses": "132438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695473000", "sellingGeneralAndAdministrative": "84305000", "netIncomeFromContinuingOperations": "95877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3309000", "currentDebt": "None", "investments": "None", "totalAssets": "10897586000", "longTermDebt": "5527704000", "shortTermDebt": "299261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2264000", "reportedCurrency": "USD", "retainedEarnings": "-4179415000", "totalLiabilities": "6436691000", "otherCurrentAssets": "34101000", "totalCurrentAssets": "283276000", "currentLongTermDebt": "299261000", "longTermInvestments": "917483000", "shortTermInvestments": "None", "currentNetReceivables": "247849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10614310000", "currentAccountsPayable": "115105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9344871000", "shortLongTermDebtTotal": "6009240000", "totalShareholderEquity": "3443205000", "capitalLeaseObligations": "182275000", "otherCurrentLiabilities": "204351000", "totalCurrentLiabilities": "726712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5709979000", "cashAndShortTermInvestments": "1326000", "commonStockSharesOutstanding": "330116000", "intangibleAssetsExcludingGoodwill": "2264000", "cashAndCashEquivalentsAtCarryingValue": "1326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95877000", "profitLoss": "None", "dividendPayout": "563333000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "876848000", "capitalExpenditures": "271687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-599936000", "cashflowFromInvestment": "-276351000", "stockBasedCompensation": "32625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "695473000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1627501000, "cost_of_revenue": 1234978000, "gross_profit": 392523000, "ebit": 657460000, "ebitda": 1349298000, "pretax_income": 476594000, "tax_provision": 2106000, "net_income": 444353000, "net_income_to_common": 444353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2922000, "total_current_assets": 263691000, "total_assets": 11373242000, "short_term_debt": 412668000, "long_term_debt": 5386041000, "total_debt": 5798709000, "total_liabilities": 6420801000, "total_equity": 3991144000, "shares_outstanding": 329104000, "goodwill_and_intangibles": 45417000 }, "cash_flow": { "operating_cash_flow": 832664000, "capital_expenditure": 312347000, "free_cash_flow": 1145011000, "dividends_paid": 544622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345951, "ticker_id": 4106, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "657460000", "ebitda": "1349298000", "netIncome": "444353000", "grossProfit": "392523000", "depreciation": "None", "totalRevenue": "1627501000", "costOfRevenue": "1234978000", "interestIncome": "17759000", "incomeBeforeTax": "476594000", "interestExpense": "180866000", "operatingIncome": "635008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2106000", "reportedCurrency": "USD", "netInterestIncome": "-163107000", "nonInterestIncome": "None", "operatingExpenses": "-242485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691838000", "sellingGeneralAndAdministrative": "69929000", "netIncomeFromContinuingOperations": "474488000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11373242000", "longTermDebt": "5386041000", "shortTermDebt": "412668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45417000", "reportedCurrency": "USD", "retainedEarnings": "-3554892000", "totalLiabilities": "6420801000", "otherCurrentAssets": "31944000", "totalCurrentAssets": "263691000", "currentLongTermDebt": "412668000", "longTermInvestments": "952934000", "shortTermInvestments": "10103000", "currentNetReceivables": "228825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11109551000", "currentAccountsPayable": "141311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9865609000", "shortLongTermDebtTotal": "5984545000", "totalShareholderEquity": "3991144000", "capitalLeaseObligations": "185836000", "otherCurrentLiabilities": "197310000", "totalCurrentLiabilities": "848924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5571877000", "cashAndShortTermInvestments": "2922000", "commonStockSharesOutstanding": "329104000", "intangibleAssetsExcludingGoodwill": "45417000", "cashAndCashEquivalentsAtCarryingValue": "2922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474488000", "profitLoss": "None", "dividendPayout": "544622000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "832664000", "capitalExpenditures": "312347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-538854000", "cashflowFromInvestment": "-289138000", "stockBasedCompensation": "32896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1627501000, "cost_of_revenue": 1234978000, "gross_profit": 392523000, "research_and_development": 0.29, "selling_general_admin": 69929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 657460000, "depreciation_amortisation": 691838000, "ebitda": 1349298000, "interest_expense": 180866000, "interest_income": null, "other_non_operating": null, "pretax_income": 476594000, "tax_provision": 2106000, "effective_tax_rate": null, "net_income": 444353000, "net_income_continuing_ops": 474488000, "net_income_to_common": 444353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2922000, "short_term_investments": 10103000, "net_receivables": 228825000, "inventory": null, "other_current_assets": null, "total_current_assets": 263691000, "net_ppe": null, "goodwill": null, "intangible_assets": 45417000, "goodwill_and_intangibles": 45417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11109551000, "total_assets": 11373242000, "short_term_debt": 412668000, "accounts_payable": 141311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848924000, "long_term_debt": 5386041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5571877000, "total_liabilities": 6420801000, "total_debt": 5798709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3554892000, "total_equity": 3991144000, "shares_outstanding": 329104000, "operating_cash_flow": 832664000, "stock_based_compensation": 32896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289138000, "dividends_paid": 544622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -538854000, "free_cash_flow": 1145011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "657460000", "ebitda": "1349298000", "netIncome": "444353000", "grossProfit": "392523000", "depreciation": "None", "totalRevenue": "1627501000", "costOfRevenue": "1234978000", "interestIncome": "17759000", "incomeBeforeTax": "476594000", "interestExpense": "180866000", "operatingIncome": "635008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2106000", "reportedCurrency": "USD", "netInterestIncome": "-163107000", "nonInterestIncome": "None", "operatingExpenses": "-242485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691838000", "sellingGeneralAndAdministrative": "69929000", "netIncomeFromContinuingOperations": "474488000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11373242000", "longTermDebt": "5386041000", "shortTermDebt": "412668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45417000", "reportedCurrency": "USD", "retainedEarnings": "-3554892000", "totalLiabilities": "6420801000", "otherCurrentAssets": "31944000", "totalCurrentAssets": "263691000", "currentLongTermDebt": "412668000", "longTermInvestments": "952934000", "shortTermInvestments": "10103000", "currentNetReceivables": "228825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11109551000", "currentAccountsPayable": "141311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9865609000", "shortLongTermDebtTotal": "5984545000", "totalShareholderEquity": "3991144000", "capitalLeaseObligations": "185836000", "otherCurrentLiabilities": "197310000", "totalCurrentLiabilities": "848924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5571877000", "cashAndShortTermInvestments": "2922000", "commonStockSharesOutstanding": "329104000", "intangibleAssetsExcludingGoodwill": "45417000", "cashAndCashEquivalentsAtCarryingValue": "2922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474488000", "profitLoss": "None", "dividendPayout": "544622000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "832664000", "capitalExpenditures": "312347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-538854000", "cashflowFromInvestment": "-289138000", "stockBasedCompensation": "32896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "544622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691838000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1517386000, "cost_of_revenue": 1186352000, "gross_profit": 331034000, "ebit": 255761000, "ebitda": 935333000, "pretax_income": 92928000, "tax_provision": 349000, "net_income": 86924000, "net_income_to_common": 86924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1193000, "total_current_assets": 84901000, "total_assets": 11038470000, "short_term_debt": 328015000, "long_term_debt": 5487303000, "total_debt": 5815318000, "total_liabilities": 6100325000, "total_equity": 4098085000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3375000 }, "cash_flow": { "operating_cash_flow": 820071000, "capital_expenditure": 236013000, "free_cash_flow": 1056084000, "dividends_paid": 488005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345956, "ticker_id": 4106, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255761000", "ebitda": "935333000", "netIncome": "86924000", "grossProfit": "331034000", "depreciation": "None", "totalRevenue": "1517386000", "costOfRevenue": "1186352000", "interestIncome": "157886000", "incomeBeforeTax": "92928000", "interestExpense": "162833000", "operatingIncome": "250814000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "349000", "reportedCurrency": "USD", "netInterestIncome": "-162833000", "nonInterestIncome": "None", "operatingExpenses": "80220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-1986000", "costofGoodsAndServicesSold": "1186352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679572000", "sellingGeneralAndAdministrative": "64144000", "netIncomeFromContinuingOperations": "92579000" }, "balance": { "goodwill": "None", "inventory": "113902000", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11038470000", "longTermDebt": "5487303000", "shortTermDebt": "328015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3375000", "reportedCurrency": "USD", "retainedEarnings": "-3451587000", "totalLiabilities": "6100325000", "otherCurrentAssets": "29001000", "totalCurrentAssets": "84901000", "currentLongTermDebt": "328015000", "longTermInvestments": "754446000", "shortTermInvestments": "754446000", "currentNetReceivables": "54707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10953569000", "currentAccountsPayable": "153220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9987613000", "shortLongTermDebtTotal": "5676541000", "totalShareholderEquity": "4098085000", "capitalLeaseObligations": "189238000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "751799000", "otherNonCurrentLiabilities": "51999000", "totalNonCurrentLiabilities": "5348526000", "cashAndShortTermInvestments": "1193000", "commonStockSharesOutstanding": "322700000", "intangibleAssetsExcludingGoodwill": "3375000", "cashAndCashEquivalentsAtCarryingValue": "1193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92579000", "profitLoss": "None", "dividendPayout": "488005000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "820071000", "capitalExpenditures": "236013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111233000", "cashflowFromInvestment": "-929528000", "stockBasedCompensation": "27505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "488005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1776000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1517386000, "cost_of_revenue": 1186352000, "gross_profit": 331034000, "research_and_development": 0.06, "selling_general_admin": 64144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255761000, "depreciation_amortisation": 679572000, "ebitda": 935333000, "interest_expense": 162833000, "interest_income": null, "other_non_operating": null, "pretax_income": 92928000, "tax_provision": 349000, "effective_tax_rate": null, "net_income": 86924000, "net_income_continuing_ops": 92579000, "net_income_to_common": 86924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1193000, "short_term_investments": 754446000, "net_receivables": 54707000, "inventory": 113902000, "other_current_assets": null, "total_current_assets": 84901000, "net_ppe": null, "goodwill": null, "intangible_assets": 3375000, "goodwill_and_intangibles": 3375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10953569000, "total_assets": 11038470000, "short_term_debt": 328015000, "accounts_payable": 153220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 751799000, "long_term_debt": 5487303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5348526000, "total_liabilities": 6100325000, "total_debt": 5815318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3451587000, "total_equity": 4098085000, "shares_outstanding": 322700000, "operating_cash_flow": 820071000, "stock_based_compensation": 27505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -929528000, "dividends_paid": 488005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111233000, "free_cash_flow": 1056084000, "net_change_in_cash": 1776000 }, "raw_data": { "income": { "ebit": "255761000", "ebitda": "935333000", "netIncome": "86924000", "grossProfit": "331034000", "depreciation": "None", "totalRevenue": "1517386000", "costOfRevenue": "1186352000", "interestIncome": "157886000", "incomeBeforeTax": "92928000", "interestExpense": "162833000", "operatingIncome": "250814000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "349000", "reportedCurrency": "USD", "netInterestIncome": "-162833000", "nonInterestIncome": "None", "operatingExpenses": "80220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-1986000", "costofGoodsAndServicesSold": "1186352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679572000", "sellingGeneralAndAdministrative": "64144000", "netIncomeFromContinuingOperations": "92579000" }, "balance": { "goodwill": "None", "inventory": "113902000", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11038470000", "longTermDebt": "5487303000", "shortTermDebt": "328015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3375000", "reportedCurrency": "USD", "retainedEarnings": "-3451587000", "totalLiabilities": "6100325000", "otherCurrentAssets": "29001000", "totalCurrentAssets": "84901000", "currentLongTermDebt": "328015000", "longTermInvestments": "754446000", "shortTermInvestments": "754446000", "currentNetReceivables": "54707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10953569000", "currentAccountsPayable": "153220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9987613000", "shortLongTermDebtTotal": "5676541000", "totalShareholderEquity": "4098085000", "capitalLeaseObligations": "189238000", "otherCurrentLiabilities": "180884000", "totalCurrentLiabilities": "751799000", "otherNonCurrentLiabilities": "51999000", "totalNonCurrentLiabilities": "5348526000", "cashAndShortTermInvestments": "1193000", "commonStockSharesOutstanding": "322700000", "intangibleAssetsExcludingGoodwill": "3375000", "cashAndCashEquivalentsAtCarryingValue": "1193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92579000", "profitLoss": "None", "dividendPayout": "488005000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "820071000", "capitalExpenditures": "236013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111233000", "cashflowFromInvestment": "-929528000", "stockBasedCompensation": "27505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "488005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1776000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679572000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1290767000, "cost_of_revenue": 1062728000, "gross_profit": 228039000, "ebit": 348699000, "ebitda": 968532000, "pretax_income": 162432000, "tax_provision": 1439000, "net_income": 150016000, "net_income_to_common": 150016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 967000, "total_current_assets": 443340000, "total_assets": 10775220000, "short_term_debt": 249546000, "long_term_debt": 5412787000, "total_debt": 5662333000, "total_liabilities": 6001474000, "total_equity": 4773746000, "shares_outstanding": 301703000, "goodwill_and_intangibles": 21413000 }, "cash_flow": { "operating_cash_flow": 663960000, "capital_expenditure": 166524000, "free_cash_flow": 830484000, "dividends_paid": 438005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345961, "ticker_id": 4106, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "348699000", "ebitda": "968532000", "netIncome": "150016000", "grossProfit": "228039000", "depreciation": "None", "totalRevenue": "1290767000", "costOfRevenue": "1062728000", "interestIncome": "15085000", "incomeBeforeTax": "162432000", "interestExpense": "186267000", "operatingIncome": "267968000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1439000", "reportedCurrency": "USD", "netInterestIncome": "-128846000", "nonInterestIncome": "None", "operatingExpenses": "-39929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "80731000", "costofGoodsAndServicesSold": "1062728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619833000", "sellingGeneralAndAdministrative": "57541000", "netIncomeFromContinuingOperations": "160993000" }, "balance": { "goodwill": "None", "inventory": "388062000", "commonStock": "3181000", "currentDebt": "None", "investments": "None", "totalAssets": "10775220000", "longTermDebt": "5412787000", "shortTermDebt": "249546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21413000", "reportedCurrency": "USD", "retainedEarnings": "-3485080000", "totalLiabilities": "6001474000", "otherCurrentAssets": "27451000", "totalCurrentAssets": "443340000", "currentLongTermDebt": "249546000", "longTermInvestments": "702461000", "shortTermInvestments": "3279000", "currentNetReceivables": "26860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10331880000", "currentAccountsPayable": "136954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9801170000", "shortLongTermDebtTotal": "5662333000", "totalShareholderEquity": "4773746000", "capitalLeaseObligations": "192488000", "otherCurrentLiabilities": "-45742000", "totalCurrentLiabilities": "396199000", "otherNonCurrentLiabilities": "55441000", "totalNonCurrentLiabilities": "5605275000", "cashAndShortTermInvestments": "967000", "commonStockSharesOutstanding": "301703000", "intangibleAssetsExcludingGoodwill": "21413000", "cashAndCashEquivalentsAtCarryingValue": "967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160993000", "profitLoss": "None", "dividendPayout": "438005000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "663960000", "capitalExpenditures": "166524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "612540000", "cashflowFromInvestment": "-1272253000", "stockBasedCompensation": "22052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "438005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4247000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "543074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1290767000, "cost_of_revenue": 1062728000, "gross_profit": 228039000, "research_and_development": 0.13, "selling_general_admin": 57541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 348699000, "depreciation_amortisation": 619833000, "ebitda": 968532000, "interest_expense": 186267000, "interest_income": null, "other_non_operating": null, "pretax_income": 162432000, "tax_provision": 1439000, "effective_tax_rate": null, "net_income": 150016000, "net_income_continuing_ops": 160993000, "net_income_to_common": 150016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 967000, "short_term_investments": 3279000, "net_receivables": 26860000, "inventory": 388062000, "other_current_assets": null, "total_current_assets": 443340000, "net_ppe": null, "goodwill": null, "intangible_assets": 21413000, "goodwill_and_intangibles": 21413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10331880000, "total_assets": 10775220000, "short_term_debt": 249546000, "accounts_payable": 136954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396199000, "long_term_debt": 5412787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5605275000, "total_liabilities": 6001474000, "total_debt": 5662333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3485080000, "total_equity": 4773746000, "shares_outstanding": 301703000, "operating_cash_flow": 663960000, "stock_based_compensation": 22052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1272253000, "dividends_paid": 438005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 612540000, "free_cash_flow": 830484000, "net_change_in_cash": 4247000 }, "raw_data": { "income": { "ebit": "348699000", "ebitda": "968532000", "netIncome": "150016000", "grossProfit": "228039000", "depreciation": "None", "totalRevenue": "1290767000", "costOfRevenue": "1062728000", "interestIncome": "15085000", "incomeBeforeTax": "162432000", "interestExpense": "186267000", "operatingIncome": "267968000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1439000", "reportedCurrency": "USD", "netInterestIncome": "-128846000", "nonInterestIncome": "None", "operatingExpenses": "-39929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "80731000", "costofGoodsAndServicesSold": "1062728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619833000", "sellingGeneralAndAdministrative": "57541000", "netIncomeFromContinuingOperations": "160993000" }, "balance": { "goodwill": "None", "inventory": "388062000", "commonStock": "3181000", "currentDebt": "None", "investments": "None", "totalAssets": "10775220000", "longTermDebt": "5412787000", "shortTermDebt": "249546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21413000", "reportedCurrency": "USD", "retainedEarnings": "-3485080000", "totalLiabilities": "6001474000", "otherCurrentAssets": "27451000", "totalCurrentAssets": "443340000", "currentLongTermDebt": "249546000", "longTermInvestments": "702461000", "shortTermInvestments": "3279000", "currentNetReceivables": "26860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10331880000", "currentAccountsPayable": "136954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9801170000", "shortLongTermDebtTotal": "5662333000", "totalShareholderEquity": "4773746000", "capitalLeaseObligations": "192488000", "otherCurrentLiabilities": "-45742000", "totalCurrentLiabilities": "396199000", "otherNonCurrentLiabilities": "55441000", "totalNonCurrentLiabilities": "5605275000", "cashAndShortTermInvestments": "967000", "commonStockSharesOutstanding": "301703000", "intangibleAssetsExcludingGoodwill": "21413000", "cashAndCashEquivalentsAtCarryingValue": "967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160993000", "profitLoss": "None", "dividendPayout": "438005000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "663960000", "capitalExpenditures": "166524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "612540000", "cashflowFromInvestment": "-1272253000", "stockBasedCompensation": "22052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "438005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4247000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "543074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619833000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1241165000, "cost_of_revenue": 1026548000, "gross_profit": 214617000, "ebit": 274221000, "ebitda": 892850000, "pretax_income": 71515000, "tax_provision": 2545000, "net_income": 64266000, "net_income_to_common": 64266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1409000, "total_current_assets": 429030000, "total_assets": 9637533000, "short_term_debt": 218024000, "long_term_debt": 4976548000, "total_debt": 5194572000, "total_liabilities": 5522648000, "total_equity": 4114885000, "shares_outstanding": 294927000, "goodwill_and_intangibles": 2631000 }, "cash_flow": { "operating_cash_flow": 604316000, "capital_expenditure": 174113000, "free_cash_flow": 778429000, "dividends_paid": 423567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345966, "ticker_id": 4106, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274221000", "ebitda": "892850000", "netIncome": "64266000", "grossProfit": "214617000", "depreciation": "None", "totalRevenue": "1241165000", "costOfRevenue": "1026548000", "interestIncome": "128398000", "incomeBeforeTax": "71515000", "interestExpense": "202706000", "operatingIncome": "249103000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2545000", "reportedCurrency": "USD", "netInterestIncome": "-147242000", "nonInterestIncome": "None", "operatingExpenses": "-34486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25118000", "costofGoodsAndServicesSold": "1026548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618629000", "sellingGeneralAndAdministrative": "49885000", "netIncomeFromContinuingOperations": "68970000" }, "balance": { "goodwill": "None", "inventory": "246867000", "commonStock": "2966000", "currentDebt": "None", "investments": "None", "totalAssets": "9637533000", "longTermDebt": "4976548000", "shortTermDebt": "218024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2631000", "reportedCurrency": "USD", "retainedEarnings": "-2685770000", "totalLiabilities": "5522648000", "otherCurrentAssets": "22762000", "totalCurrentAssets": "429030000", "currentLongTermDebt": "218024000", "longTermInvestments": "600233000", "shortTermInvestments": "2000", "currentNetReceivables": "157992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9208503000", "currentAccountsPayable": "110999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8466106000", "shortLongTermDebtTotal": "5194572000", "totalShareholderEquity": "4114885000", "capitalLeaseObligations": "195592000", "otherCurrentLiabilities": "-27523000", "totalCurrentLiabilities": "350508000", "otherNonCurrentLiabilities": "195592000", "totalNonCurrentLiabilities": "5172140000", "cashAndShortTermInvestments": "1409000", "commonStockSharesOutstanding": "294927000", "intangibleAssetsExcludingGoodwill": "2631000", "cashAndCashEquivalentsAtCarryingValue": "1409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68970000", "profitLoss": "None", "dividendPayout": "423567000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "604316000", "capitalExpenditures": "174113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152594000", "cashflowFromInvestment": "-460842000", "stockBasedCompensation": "19616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1241165000, "cost_of_revenue": 1026548000, "gross_profit": 214617000, "research_and_development": null, "selling_general_admin": 49885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274221000, "depreciation_amortisation": 618629000, "ebitda": 892850000, "interest_expense": 202706000, "interest_income": null, "other_non_operating": null, "pretax_income": 71515000, "tax_provision": 2545000, "effective_tax_rate": null, "net_income": 64266000, "net_income_continuing_ops": 68970000, "net_income_to_common": 64266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1409000, "short_term_investments": 2000, "net_receivables": 157992000, "inventory": 246867000, "other_current_assets": null, "total_current_assets": 429030000, "net_ppe": null, "goodwill": null, "intangible_assets": 2631000, "goodwill_and_intangibles": 2631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9208503000, "total_assets": 9637533000, "short_term_debt": 218024000, "accounts_payable": 110999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350508000, "long_term_debt": 4976548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5172140000, "total_liabilities": 5522648000, "total_debt": 5194572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2685770000, "total_equity": 4114885000, "shares_outstanding": 294927000, "operating_cash_flow": 604316000, "stock_based_compensation": 19616000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460842000, "dividends_paid": 423567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152594000, "free_cash_flow": 778429000, "net_change_in_cash": -9120000 }, "raw_data": { "income": { "ebit": "274221000", "ebitda": "892850000", "netIncome": "64266000", "grossProfit": "214617000", "depreciation": "None", "totalRevenue": "1241165000", "costOfRevenue": "1026548000", "interestIncome": "128398000", "incomeBeforeTax": "71515000", "interestExpense": "202706000", "operatingIncome": "249103000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2545000", "reportedCurrency": "USD", "netInterestIncome": "-147242000", "nonInterestIncome": "None", "operatingExpenses": "-34486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25118000", "costofGoodsAndServicesSold": "1026548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618629000", "sellingGeneralAndAdministrative": "49885000", "netIncomeFromContinuingOperations": "68970000" }, "balance": { "goodwill": "None", "inventory": "246867000", "commonStock": "2966000", "currentDebt": "None", "investments": "None", "totalAssets": "9637533000", "longTermDebt": "4976548000", "shortTermDebt": "218024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2631000", "reportedCurrency": "USD", "retainedEarnings": "-2685770000", "totalLiabilities": "5522648000", "otherCurrentAssets": "22762000", "totalCurrentAssets": "429030000", "currentLongTermDebt": "218024000", "longTermInvestments": "600233000", "shortTermInvestments": "2000", "currentNetReceivables": "157992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9208503000", "currentAccountsPayable": "110999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8466106000", "shortLongTermDebtTotal": "5194572000", "totalShareholderEquity": "4114885000", "capitalLeaseObligations": "195592000", "otherCurrentLiabilities": "-27523000", "totalCurrentLiabilities": "350508000", "otherNonCurrentLiabilities": "195592000", "totalNonCurrentLiabilities": "5172140000", "cashAndShortTermInvestments": "1409000", "commonStockSharesOutstanding": "294927000", "intangibleAssetsExcludingGoodwill": "2631000", "cashAndCashEquivalentsAtCarryingValue": "1409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68970000", "profitLoss": "None", "dividendPayout": "423567000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "604316000", "capitalExpenditures": "174113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152594000", "cashflowFromInvestment": "-460842000", "stockBasedCompensation": "19616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19795000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618629000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1152193000, "cost_of_revenue": 863813000, "gross_profit": 288380000, "ebit": 374334000, "ebitda": 882257000, "pretax_income": 203417000, "tax_provision": 3838000, "net_income": 184965000, "net_income_to_common": 184965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8106000, "total_current_assets": 256695000, "total_assets": 9636472000, "short_term_debt": 316583000, "long_term_debt": 4707524000, "total_debt": 5024107000, "total_liabilities": 5228493000, "total_equity": 4407979000, "shares_outstanding": 286015000, "goodwill_and_intangibles": 43614000 }, "cash_flow": { "operating_cash_flow": 630704000, "capital_expenditure": 184347000, "free_cash_flow": 815051000, "dividends_paid": 387142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345971, "ticker_id": 4106, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "374334000", "ebitda": "882257000", "netIncome": "184965000", "grossProfit": "288380000", "depreciation": "None", "totalRevenue": "1152193000", "costOfRevenue": "863813000", "interestIncome": "15404000", "incomeBeforeTax": "203417000", "interestExpense": "170917000", "operatingIncome": "221057000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3838000", "reportedCurrency": "USD", "netInterestIncome": "-155513000", "nonInterestIncome": "None", "operatingExpenses": "67323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "153277000", "costofGoodsAndServicesSold": "863813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507923000", "sellingGeneralAndAdministrative": "51533000", "netIncomeFromContinuingOperations": "199579000" }, "balance": { "goodwill": "None", "inventory": "69754000", "commonStock": "2946000", "currentDebt": "None", "investments": "None", "totalAssets": "9636472000", "longTermDebt": "4707524000", "shortTermDebt": "316583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "43614000", "reportedCurrency": "USD", "retainedEarnings": "-2462132000", "totalLiabilities": "5228493000", "otherCurrentAssets": "25185000", "totalCurrentAssets": "256695000", "currentLongTermDebt": "300000000", "longTermInvestments": "588262000", "shortTermInvestments": "6000", "currentNetReceivables": "153650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9379777000", "currentAccountsPayable": "90032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8470748000", "shortLongTermDebtTotal": "5024107000", "totalShareholderEquity": "4407979000", "capitalLeaseObligations": "198558000", "otherCurrentLiabilities": "-132557000", "totalCurrentLiabilities": "322411000", "otherNonCurrentLiabilities": "198558000", "totalNonCurrentLiabilities": "4906082000", "cashAndShortTermInvestments": "8106000", "commonStockSharesOutstanding": "286015000", "intangibleAssetsExcludingGoodwill": "43614000", "cashAndCashEquivalentsAtCarryingValue": "8106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199579000", "profitLoss": "None", "dividendPayout": "387142000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "630704000", "capitalExpenditures": "184347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "880383000", "cashflowFromInvestment": "-1686687000", "stockBasedCompensation": "24330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-175600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1477768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152193000, "cost_of_revenue": 863813000, "gross_profit": 288380000, "research_and_development": 0.18, "selling_general_admin": 51533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 374334000, "depreciation_amortisation": 507923000, "ebitda": 882257000, "interest_expense": 170917000, "interest_income": null, "other_non_operating": null, "pretax_income": 203417000, "tax_provision": 3838000, "effective_tax_rate": null, "net_income": 184965000, "net_income_continuing_ops": 199579000, "net_income_to_common": 184965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8106000, "short_term_investments": 6000, "net_receivables": 153650000, "inventory": 69754000, "other_current_assets": null, "total_current_assets": 256695000, "net_ppe": null, "goodwill": null, "intangible_assets": 43614000, "goodwill_and_intangibles": 43614000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9379777000, "total_assets": 9636472000, "short_term_debt": 316583000, "accounts_payable": 90032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322411000, "long_term_debt": 4707524000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4906082000, "total_liabilities": 5228493000, "total_debt": 5024107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2462132000, "total_equity": 4407979000, "shares_outstanding": 286015000, "operating_cash_flow": 630704000, "stock_based_compensation": 24330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1686687000, "dividends_paid": 387142000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 880383000, "free_cash_flow": 815051000, "net_change_in_cash": -175600000 }, "raw_data": { "income": { "ebit": "374334000", "ebitda": "882257000", "netIncome": "184965000", "grossProfit": "288380000", "depreciation": "None", "totalRevenue": "1152193000", "costOfRevenue": "863813000", "interestIncome": "15404000", "incomeBeforeTax": "203417000", "interestExpense": "170917000", "operatingIncome": "221057000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3838000", "reportedCurrency": "USD", "netInterestIncome": "-155513000", "nonInterestIncome": "None", "operatingExpenses": "67323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "153277000", "costofGoodsAndServicesSold": "863813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507923000", "sellingGeneralAndAdministrative": "51533000", "netIncomeFromContinuingOperations": "199579000" }, "balance": { "goodwill": "None", "inventory": "69754000", "commonStock": "2946000", "currentDebt": "None", "investments": "None", "totalAssets": "9636472000", "longTermDebt": "4707524000", "shortTermDebt": "316583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "43614000", "reportedCurrency": "USD", "retainedEarnings": "-2462132000", "totalLiabilities": "5228493000", "otherCurrentAssets": "25185000", "totalCurrentAssets": "256695000", "currentLongTermDebt": "300000000", "longTermInvestments": "588262000", "shortTermInvestments": "6000", "currentNetReceivables": "153650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9379777000", "currentAccountsPayable": "90032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8470748000", "shortLongTermDebtTotal": "5024107000", "totalShareholderEquity": "4407979000", "capitalLeaseObligations": "198558000", "otherCurrentLiabilities": "-132557000", "totalCurrentLiabilities": "322411000", "otherNonCurrentLiabilities": "198558000", "totalNonCurrentLiabilities": "4906082000", "cashAndShortTermInvestments": "8106000", "commonStockSharesOutstanding": "286015000", "intangibleAssetsExcludingGoodwill": "43614000", "cashAndCashEquivalentsAtCarryingValue": "8106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199579000", "profitLoss": "None", "dividendPayout": "387142000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "630704000", "capitalExpenditures": "184347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "880383000", "cashflowFromInvestment": "-1686687000", "stockBasedCompensation": "24330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "387142000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-175600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1477768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507923000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 1046859000, "cost_of_revenue": 760461000, "gross_profit": 286398000, "ebit": 356398000, "ebitda": 792077000, "pretax_income": 86033000, "tax_provision": 688000, "net_income": 203106000, "net_income_to_common": 203106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185216000, "total_current_assets": 251150000, "total_assets": 7711728000, "short_term_debt": 101131000, "long_term_debt": 3547787000, "total_debt": 3648918000, "total_liabilities": 3816211000, "total_equity": 3895517000, "shares_outstanding": 269483000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 560676000, "capital_expenditure": 117209000, "free_cash_flow": 677885000, "dividends_paid": 346077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345976, "ticker_id": 4106, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356398000", "ebitda": "792077000", "netIncome": "203106000", "grossProfit": "286398000", "depreciation": "None", "totalRevenue": "1046859000", "costOfRevenue": "760461000", "interestIncome": "6735000", "incomeBeforeTax": "86033000", "interestExpense": "134168000", "operatingIncome": "354718000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "688000", "reportedCurrency": "USD", "netInterestIncome": "-127433000", "nonInterestIncome": "None", "operatingExpenses": "-68320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "1680000", "costofGoodsAndServicesSold": "760461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435679000", "sellingGeneralAndAdministrative": "46983000", "netIncomeFromContinuingOperations": "221542000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "2755000", "currentDebt": "None", "investments": "None", "totalAssets": "7711728000", "longTermDebt": "3547787000", "shortTermDebt": "101131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2063996000", "totalLiabilities": "3816211000", "otherCurrentAssets": "23675000", "totalCurrentAssets": "251150000", "currentLongTermDebt": "356000", "longTermInvestments": "780869000", "shortTermInvestments": "4757000", "currentNetReceivables": "42259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7460578000", "currentAccountsPayable": "76343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6541999000", "shortLongTermDebtTotal": "3648918000", "totalShareholderEquity": "3895517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55890000", "totalCurrentLiabilities": "268424000", "otherNonCurrentLiabilities": "35060000", "totalNonCurrentLiabilities": "3547787000", "cashAndShortTermInvestments": "185216000", "commonStockSharesOutstanding": "269483000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221542000", "profitLoss": "None", "dividendPayout": "346077000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560676000", "capitalExpenditures": "117209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260067000", "cashflowFromInvestment": "-113548000", "stockBasedCompensation": "14244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1046859000, "cost_of_revenue": 760461000, "gross_profit": 286398000, "research_and_development": 0.21, "selling_general_admin": 46983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356398000, "depreciation_amortisation": 435679000, "ebitda": 792077000, "interest_expense": 134168000, "interest_income": null, "other_non_operating": null, "pretax_income": 86033000, "tax_provision": 688000, "effective_tax_rate": null, "net_income": 203106000, "net_income_continuing_ops": 221542000, "net_income_to_common": 203106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185216000, "short_term_investments": 4757000, "net_receivables": 42259000, "inventory": 0, "other_current_assets": null, "total_current_assets": 251150000, "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": 7460578000, "total_assets": 7711728000, "short_term_debt": 101131000, "accounts_payable": 76343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268424000, "long_term_debt": 3547787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3547787000, "total_liabilities": 3816211000, "total_debt": 3648918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2063996000, "total_equity": 3895517000, "shares_outstanding": 269483000, "operating_cash_flow": 560676000, "stock_based_compensation": 14244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113548000, "dividends_paid": 346077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260067000, "free_cash_flow": 677885000, "net_change_in_cash": 187061000 }, "raw_data": { "income": { "ebit": "356398000", "ebitda": "792077000", "netIncome": "203106000", "grossProfit": "286398000", "depreciation": "None", "totalRevenue": "1046859000", "costOfRevenue": "760461000", "interestIncome": "6735000", "incomeBeforeTax": "86033000", "interestExpense": "134168000", "operatingIncome": "354718000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "688000", "reportedCurrency": "USD", "netInterestIncome": "-127433000", "nonInterestIncome": "None", "operatingExpenses": "-68320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "1680000", "costofGoodsAndServicesSold": "760461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435679000", "sellingGeneralAndAdministrative": "46983000", "netIncomeFromContinuingOperations": "221542000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "2755000", "currentDebt": "None", "investments": "None", "totalAssets": "7711728000", "longTermDebt": "3547787000", "shortTermDebt": "101131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2063996000", "totalLiabilities": "3816211000", "otherCurrentAssets": "23675000", "totalCurrentAssets": "251150000", "currentLongTermDebt": "356000", "longTermInvestments": "780869000", "shortTermInvestments": "4757000", "currentNetReceivables": "42259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7460578000", "currentAccountsPayable": "76343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6541999000", "shortLongTermDebtTotal": "3648918000", "totalShareholderEquity": "3895517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55890000", "totalCurrentLiabilities": "268424000", "otherNonCurrentLiabilities": "35060000", "totalNonCurrentLiabilities": "3547787000", "cashAndShortTermInvestments": "185216000", "commonStockSharesOutstanding": "269483000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221542000", "profitLoss": "None", "dividendPayout": "346077000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "560676000", "capitalExpenditures": "117209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260067000", "cashflowFromInvestment": "-113548000", "stockBasedCompensation": "14244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187061000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435679000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 425849000, "cost_of_revenue": 163764000, "gross_profit": 262085000, "ebit": 229805000, "ebitda": 394408000, "pretax_income": 203359000, "tax_provision": 455000, "net_income": 189831000, "net_income_to_common": 189831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1300000, "total_current_assets": 188362000, "total_assets": 10333774000, "short_term_debt": null, "long_term_debt": 5483763000, "total_debt": 5483763000, "total_liabilities": 7047759000, "total_equity": 3285680000, "shares_outstanding": 330294000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 128743000, "capital_expenditure": 45057000, "free_cash_flow": 173800000, "dividends_paid": 142466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345939, "ticker_id": 4106, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229805000", "ebitda": "394408000", "netIncome": "189831000", "grossProfit": "262085000", "depreciation": "None", "totalRevenue": "425849000", "costOfRevenue": "163764000", "interestIncome": "2434000", "incomeBeforeTax": "203359000", "interestExpense": "48576000", "operatingIncome": "229805000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "455000", "reportedCurrency": "USD", "netInterestIncome": "-46142000", "nonInterestIncome": "None", "operatingExpenses": "32280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164603000", "sellingGeneralAndAdministrative": "19364000", "netIncomeFromContinuingOperations": "202904000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3259000", "currentDebt": "None", "investments": "None", "totalAssets": "10333774000", "longTermDebt": "5483763000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4147206000", "totalLiabilities": "7047759000", "otherCurrentAssets": "33498000", "totalCurrentAssets": "188362000", "currentLongTermDebt": "179553000", "longTermInvestments": "757689000", "shortTermInvestments": "None", "currentNetReceivables": "153564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10145412000", "currentAccountsPayable": "107072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5845311000", "totalShareholderEquity": "3285680000", "capitalLeaseObligations": "181995000", "otherCurrentLiabilities": "180688000", "totalCurrentLiabilities": "382695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845311000", "cashAndShortTermInvestments": "1300000", "commonStockSharesOutstanding": "330294000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202904000", "profitLoss": "None", "dividendPayout": "142466000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128743000", "capitalExpenditures": "45057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414530000", "cashflowFromInvestment": "283653000", "stockBasedCompensation": "9568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425849000, "cost_of_revenue": 163764000, "gross_profit": 262085000, "research_and_development": null, "selling_general_admin": 19364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229805000, "depreciation_amortisation": 164603000, "ebitda": 394408000, "interest_expense": 48576000, "interest_income": null, "other_non_operating": null, "pretax_income": 203359000, "tax_provision": 455000, "effective_tax_rate": null, "net_income": 189831000, "net_income_continuing_ops": 202904000, "net_income_to_common": 189831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1300000, "short_term_investments": null, "net_receivables": 153564000, "inventory": null, "other_current_assets": null, "total_current_assets": 188362000, "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": 10145412000, "total_assets": 10333774000, "short_term_debt": null, "accounts_payable": 107072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382695000, "long_term_debt": 5483763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5845311000, "total_liabilities": 7047759000, "total_debt": 5483763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4147206000, "total_equity": 3285680000, "shares_outstanding": 330294000, "operating_cash_flow": 128743000, "stock_based_compensation": 9568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 283653000, "dividends_paid": 142466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -414530000, "free_cash_flow": 173800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229805000", "ebitda": "394408000", "netIncome": "189831000", "grossProfit": "262085000", "depreciation": "None", "totalRevenue": "425849000", "costOfRevenue": "163764000", "interestIncome": "2434000", "incomeBeforeTax": "203359000", "interestExpense": "48576000", "operatingIncome": "229805000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "455000", "reportedCurrency": "USD", "netInterestIncome": "-46142000", "nonInterestIncome": "None", "operatingExpenses": "32280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164603000", "sellingGeneralAndAdministrative": "19364000", "netIncomeFromContinuingOperations": "202904000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3259000", "currentDebt": "None", "investments": "None", "totalAssets": "10333774000", "longTermDebt": "5483763000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4147206000", "totalLiabilities": "7047759000", "otherCurrentAssets": "33498000", "totalCurrentAssets": "188362000", "currentLongTermDebt": "179553000", "longTermInvestments": "757689000", "shortTermInvestments": "None", "currentNetReceivables": "153564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10145412000", "currentAccountsPayable": "107072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5845311000", "totalShareholderEquity": "3285680000", "capitalLeaseObligations": "181995000", "otherCurrentLiabilities": "180688000", "totalCurrentLiabilities": "382695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845311000", "cashAndShortTermInvestments": "1300000", "commonStockSharesOutstanding": "330294000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202904000", "profitLoss": "None", "dividendPayout": "142466000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128743000", "capitalExpenditures": "45057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414530000", "cashflowFromInvestment": "283653000", "stockBasedCompensation": "9568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164603000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 433106000, "cost_of_revenue": 316271000, "gross_profit": 116835000, "ebit": 85940000, "ebitda": 254001000, "pretax_income": 238322000, "tax_provision": 37000, "net_income": 222902000, "net_income_to_common": 222902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36932000, "total_current_assets": 151201000, "total_assets": 10605674000, "short_term_debt": 801672000, "long_term_debt": 5821369000, "total_debt": 6623041000, "total_liabilities": 6456911000, "total_equity": 3288462000, "shares_outstanding": 332632000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 261407000, "capital_expenditure": 213153000, "free_cash_flow": 474560000, "dividends_paid": 429240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345940, "ticker_id": 4106, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85940000", "ebitda": "254001000", "netIncome": "222902000", "grossProfit": "116835000", "depreciation": "None", "totalRevenue": "433106000", "costOfRevenue": "316271000", "interestIncome": "39344000", "incomeBeforeTax": "238322000", "interestExpense": "49684000", "operatingIncome": "85940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-44278000", "nonInterestIncome": "None", "operatingExpenses": "30895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168061000", "sellingGeneralAndAdministrative": "30895000", "netIncomeFromContinuingOperations": "238285000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "46475000", "currentDebt": "None", "investments": "None", "totalAssets": "10605674000", "longTermDebt": "5821369000", "shortTermDebt": "801672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4240268000", "totalLiabilities": "6456911000", "otherCurrentAssets": "-35710000", "totalCurrentAssets": "151201000", "currentLongTermDebt": "471381000", "longTermInvestments": "886492000", "shortTermInvestments": "None", "currentNetReceivables": "149979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187624000", "currentAccountsPayable": "142102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9300963000", "shortLongTermDebtTotal": "6187295000", "totalShareholderEquity": "3288462000", "capitalLeaseObligations": "182963000", "otherCurrentLiabilities": "-801672000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6411271000", "cashAndShortTermInvestments": "36932000", "commonStockSharesOutstanding": "332632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212274000", "profitLoss": "None", "dividendPayout": "429240000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261407000", "capitalExpenditures": "213153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263796000", "cashflowFromInvestment": "3075000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "429240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433106000, "cost_of_revenue": 316271000, "gross_profit": 116835000, "research_and_development": null, "selling_general_admin": 30895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85940000, "depreciation_amortisation": 168061000, "ebitda": 254001000, "interest_expense": 49684000, "interest_income": null, "other_non_operating": null, "pretax_income": 238322000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": 222902000, "net_income_continuing_ops": 238285000, "net_income_to_common": 222902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36932000, "short_term_investments": null, "net_receivables": 149979000, "inventory": null, "other_current_assets": null, "total_current_assets": 151201000, "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": 187624000, "total_assets": 10605674000, "short_term_debt": 801672000, "accounts_payable": 142102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45640000, "long_term_debt": 5821369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6411271000, "total_liabilities": 6456911000, "total_debt": 6623041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4240268000, "total_equity": 3288462000, "shares_outstanding": 332632000, "operating_cash_flow": 261407000, "stock_based_compensation": 274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3075000, "dividends_paid": 429240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263796000, "free_cash_flow": 474560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85940000", "ebitda": "254001000", "netIncome": "222902000", "grossProfit": "116835000", "depreciation": "None", "totalRevenue": "433106000", "costOfRevenue": "316271000", "interestIncome": "39344000", "incomeBeforeTax": "238322000", "interestExpense": "49684000", "operatingIncome": "85940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-44278000", "nonInterestIncome": "None", "operatingExpenses": "30895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168061000", "sellingGeneralAndAdministrative": "30895000", "netIncomeFromContinuingOperations": "238285000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "46475000", "currentDebt": "None", "investments": "None", "totalAssets": "10605674000", "longTermDebt": "5821369000", "shortTermDebt": "801672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4240268000", "totalLiabilities": "6456911000", "otherCurrentAssets": "-35710000", "totalCurrentAssets": "151201000", "currentLongTermDebt": "471381000", "longTermInvestments": "886492000", "shortTermInvestments": "None", "currentNetReceivables": "149979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187624000", "currentAccountsPayable": "142102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9300963000", "shortLongTermDebtTotal": "6187295000", "totalShareholderEquity": "3288462000", "capitalLeaseObligations": "182963000", "otherCurrentLiabilities": "-801672000", "totalCurrentLiabilities": "45640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6411271000", "cashAndShortTermInvestments": "36932000", "commonStockSharesOutstanding": "332632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212274000", "profitLoss": "None", "dividendPayout": "429240000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261407000", "capitalExpenditures": "213153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263796000", "cashflowFromInvestment": "3075000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "429240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168061000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 431864000, "cost_of_revenue": 137159000, "gross_profit": 294705000, "ebit": 43512000, "ebitda": 216447000, "pretax_income": 43512000, "tax_provision": 382000, "net_income": 40409000, "net_income_to_common": 40409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1194000, "total_current_assets": 182995000, "total_assets": 10601912000, "short_term_debt": 355686000, "long_term_debt": 5478483000, "total_debt": 5834169000, "total_liabilities": 6450484000, "total_equity": 3274966000, "shares_outstanding": 356873000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 234935000, "capital_expenditure": 71278000, "free_cash_flow": 306213000, "dividends_paid": 143658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345942, "ticker_id": 4106, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43512000", "ebitda": "216447000", "netIncome": "40409000", "grossProfit": "294705000", "depreciation": "None", "totalRevenue": "431864000", "costOfRevenue": "137159000", "interestIncome": "3714000", "incomeBeforeTax": "43512000", "interestExpense": "50569000", "operatingIncome": "76356000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-46855000", "nonInterestIncome": "None", "operatingExpenses": "218349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172935000", "sellingGeneralAndAdministrative": "22732000", "netIncomeFromContinuingOperations": "43130000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3308000", "currentDebt": "None", "investments": "None", "totalAssets": "10601912000", "longTermDebt": "5478483000", "shortTermDebt": "355686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4338985000", "totalLiabilities": "6450484000", "otherCurrentAssets": "35052000", "totalCurrentAssets": "182995000", "currentLongTermDebt": "355686000", "longTermInvestments": "911575000", "shortTermInvestments": "None", "currentNetReceivables": "146749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10418917000", "currentAccountsPayable": "126329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9265271000", "shortLongTermDebtTotal": "6013665000", "totalShareholderEquity": "3274966000", "capitalLeaseObligations": "179496000", "otherCurrentLiabilities": "182199000", "totalCurrentLiabilities": "792505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5657979000", "cashAndShortTermInvestments": "1194000", "commonStockSharesOutstanding": "356873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43130000", "profitLoss": "None", "dividendPayout": "143658000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234935000", "capitalExpenditures": "71278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120671000", "cashflowFromInvestment": "-113127000", "stockBasedCompensation": "9950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431864000, "cost_of_revenue": 137159000, "gross_profit": 294705000, "research_and_development": null, "selling_general_admin": 22732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43512000, "depreciation_amortisation": 172935000, "ebitda": 216447000, "interest_expense": 50569000, "interest_income": null, "other_non_operating": null, "pretax_income": 43512000, "tax_provision": 382000, "effective_tax_rate": null, "net_income": 40409000, "net_income_continuing_ops": 43130000, "net_income_to_common": 40409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1194000, "short_term_investments": null, "net_receivables": 146749000, "inventory": null, "other_current_assets": null, "total_current_assets": 182995000, "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": 10418917000, "total_assets": 10601912000, "short_term_debt": 355686000, "accounts_payable": 126329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 792505000, "long_term_debt": 5478483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5657979000, "total_liabilities": 6450484000, "total_debt": 5834169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4338985000, "total_equity": 3274966000, "shares_outstanding": 356873000, "operating_cash_flow": 234935000, "stock_based_compensation": 9950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113127000, "dividends_paid": 143658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120671000, "free_cash_flow": 306213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43512000", "ebitda": "216447000", "netIncome": "40409000", "grossProfit": "294705000", "depreciation": "None", "totalRevenue": "431864000", "costOfRevenue": "137159000", "interestIncome": "3714000", "incomeBeforeTax": "43512000", "interestExpense": "50569000", "operatingIncome": "76356000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-46855000", "nonInterestIncome": "None", "operatingExpenses": "218349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172935000", "sellingGeneralAndAdministrative": "22732000", "netIncomeFromContinuingOperations": "43130000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3308000", "currentDebt": "None", "investments": "None", "totalAssets": "10601912000", "longTermDebt": "5478483000", "shortTermDebt": "355686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4338985000", "totalLiabilities": "6450484000", "otherCurrentAssets": "35052000", "totalCurrentAssets": "182995000", "currentLongTermDebt": "355686000", "longTermInvestments": "911575000", "shortTermInvestments": "None", "currentNetReceivables": "146749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10418917000", "currentAccountsPayable": "126329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9265271000", "shortLongTermDebtTotal": "6013665000", "totalShareholderEquity": "3274966000", "capitalLeaseObligations": "179496000", "otherCurrentLiabilities": "182199000", "totalCurrentLiabilities": "792505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5657979000", "cashAndShortTermInvestments": "1194000", "commonStockSharesOutstanding": "356873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43130000", "profitLoss": "None", "dividendPayout": "143658000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234935000", "capitalExpenditures": "71278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120671000", "cashflowFromInvestment": "-113127000", "stockBasedCompensation": "9950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172935000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 425399000, "cost_of_revenue": 309559000, "gross_profit": 115840000, "ebit": 89152000, "ebitda": 259730000, "pretax_income": 40487000, "tax_provision": 258000, "net_income": 37673000, "net_income_to_common": 37673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1532000, "total_current_assets": 178601000, "total_assets": 10647085000, "short_term_debt": 250215000, "long_term_debt": 5525368000, "total_debt": 5775583000, "total_liabilities": 6363954000, "total_equity": 3324816000, "shares_outstanding": 331715000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 250329000, "capital_expenditure": 80008000, "free_cash_flow": 330337000, "dividends_paid": 143668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345943, "ticker_id": 4106, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89152000", "ebitda": "259730000", "netIncome": "37673000", "grossProfit": "115840000", "depreciation": "None", "totalRevenue": "425399000", "costOfRevenue": "309559000", "interestIncome": "8134000", "incomeBeforeTax": "40487000", "interestExpense": "48665000", "operatingIncome": "77389000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-40531000", "nonInterestIncome": "None", "operatingExpenses": "38451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170578000", "sellingGeneralAndAdministrative": "19929000", "netIncomeFromContinuingOperations": "40229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3313000", "currentDebt": "None", "investments": "None", "totalAssets": "10647085000", "longTermDebt": "5525368000", "shortTermDebt": "250215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4305702000", "totalLiabilities": "6363954000", "otherCurrentAssets": "33577000", "totalCurrentAssets": "178601000", "currentLongTermDebt": "250215000", "longTermInvestments": "879781000", "shortTermInvestments": "None", "currentNetReceivables": "143492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10468484000", "currentAccountsPayable": "108353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9339052000", "shortLongTermDebtTotal": "5956016000", "totalShareholderEquity": "3324816000", "capitalLeaseObligations": "180433000", "otherCurrentLiabilities": "205380000", "totalCurrentLiabilities": "658153000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5705801000", "cashAndShortTermInvestments": "1532000", "commonStockSharesOutstanding": "331715000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40229000", "profitLoss": "None", "dividendPayout": "143668000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250329000", "capitalExpenditures": "80008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189787000", "cashflowFromInvestment": "-58754000", "stockBasedCompensation": "8762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425399000, "cost_of_revenue": 309559000, "gross_profit": 115840000, "research_and_development": null, "selling_general_admin": 19929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89152000, "depreciation_amortisation": 170578000, "ebitda": 259730000, "interest_expense": 48665000, "interest_income": null, "other_non_operating": null, "pretax_income": 40487000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": 37673000, "net_income_continuing_ops": 40229000, "net_income_to_common": 37673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1532000, "short_term_investments": null, "net_receivables": 143492000, "inventory": null, "other_current_assets": null, "total_current_assets": 178601000, "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": 10468484000, "total_assets": 10647085000, "short_term_debt": 250215000, "accounts_payable": 108353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658153000, "long_term_debt": 5525368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5705801000, "total_liabilities": 6363954000, "total_debt": 5775583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4305702000, "total_equity": 3324816000, "shares_outstanding": 331715000, "operating_cash_flow": 250329000, "stock_based_compensation": 8762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58754000, "dividends_paid": 143668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189787000, "free_cash_flow": 330337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89152000", "ebitda": "259730000", "netIncome": "37673000", "grossProfit": "115840000", "depreciation": "None", "totalRevenue": "425399000", "costOfRevenue": "309559000", "interestIncome": "8134000", "incomeBeforeTax": "40487000", "interestExpense": "48665000", "operatingIncome": "77389000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-40531000", "nonInterestIncome": "None", "operatingExpenses": "38451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170578000", "sellingGeneralAndAdministrative": "19929000", "netIncomeFromContinuingOperations": "40229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3313000", "currentDebt": "None", "investments": "None", "totalAssets": "10647085000", "longTermDebt": "5525368000", "shortTermDebt": "250215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4305702000", "totalLiabilities": "6363954000", "otherCurrentAssets": "33577000", "totalCurrentAssets": "178601000", "currentLongTermDebt": "250215000", "longTermInvestments": "879781000", "shortTermInvestments": "None", "currentNetReceivables": "143492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10468484000", "currentAccountsPayable": "108353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9339052000", "shortLongTermDebtTotal": "5956016000", "totalShareholderEquity": "3324816000", "capitalLeaseObligations": "180433000", "otherCurrentLiabilities": "205380000", "totalCurrentLiabilities": "658153000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5705801000", "cashAndShortTermInvestments": "1532000", "commonStockSharesOutstanding": "331715000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40229000", "profitLoss": "None", "dividendPayout": "143668000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250329000", "capitalExpenditures": "80008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189787000", "cashflowFromInvestment": "-58754000", "stockBasedCompensation": "8762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170578000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 421948000, "cost_of_revenue": 309774000, "gross_profit": 112174000, "ebit": 129930000, "ebitda": 298391000, "pretax_income": 82229000, "tax_provision": 158000, "net_income": 76720000, "net_income_to_common": 76720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1250000, "total_current_assets": 399154000, "total_assets": 10745412000, "short_term_debt": 284646000, "long_term_debt": 5526563000, "total_debt": 5811209000, "total_liabilities": 6356559000, "total_equity": 3331044000, "shares_outstanding": 331717000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 156216000, "capital_expenditure": 61867000, "free_cash_flow": 218083000, "dividends_paid": 141914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345944, "ticker_id": 4106, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129930000", "ebitda": "298391000", "netIncome": "76720000", "grossProfit": "112174000", "depreciation": "None", "totalRevenue": "421948000", "costOfRevenue": "309774000", "interestIncome": "1921000", "incomeBeforeTax": "82229000", "interestExpense": "47701000", "operatingIncome": "122195000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-45780000", "nonInterestIncome": "None", "operatingExpenses": "-10021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168461000", "sellingGeneralAndAdministrative": "19495000", "netIncomeFromContinuingOperations": "82071000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3312000", "currentDebt": "None", "investments": "None", "totalAssets": "10745412000", "longTermDebt": "5526563000", "shortTermDebt": "284646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4293032000", "totalLiabilities": "6356559000", "otherCurrentAssets": "32071000", "totalCurrentAssets": "399154000", "currentLongTermDebt": "284646000", "longTermInvestments": "919814000", "shortTermInvestments": "None", "currentNetReceivables": "365833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10346258000", "currentAccountsPayable": "93268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9244994000", "shortLongTermDebtTotal": "5992568000", "totalShareholderEquity": "3331044000", "capitalLeaseObligations": "181359000", "otherCurrentLiabilities": "181811000", "totalCurrentLiabilities": "648637000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5707922000", "cashAndShortTermInvestments": "1250000", "commonStockSharesOutstanding": "331717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82071000", "profitLoss": "None", "dividendPayout": "141914000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156216000", "capitalExpenditures": "61867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176138000", "cashflowFromInvestment": "17816000", "stockBasedCompensation": "7498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421948000, "cost_of_revenue": 309774000, "gross_profit": 112174000, "research_and_development": null, "selling_general_admin": 19495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129930000, "depreciation_amortisation": 168461000, "ebitda": 298391000, "interest_expense": 47701000, "interest_income": null, "other_non_operating": null, "pretax_income": 82229000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": 76720000, "net_income_continuing_ops": 82071000, "net_income_to_common": 76720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1250000, "short_term_investments": null, "net_receivables": 365833000, "inventory": null, "other_current_assets": null, "total_current_assets": 399154000, "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": 10346258000, "total_assets": 10745412000, "short_term_debt": 284646000, "accounts_payable": 93268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648637000, "long_term_debt": 5526563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5707922000, "total_liabilities": 6356559000, "total_debt": 5811209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4293032000, "total_equity": 3331044000, "shares_outstanding": 331717000, "operating_cash_flow": 156216000, "stock_based_compensation": 7498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17816000, "dividends_paid": 141914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176138000, "free_cash_flow": 218083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129930000", "ebitda": "298391000", "netIncome": "76720000", "grossProfit": "112174000", "depreciation": "None", "totalRevenue": "421948000", "costOfRevenue": "309774000", "interestIncome": "1921000", "incomeBeforeTax": "82229000", "interestExpense": "47701000", "operatingIncome": "122195000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-45780000", "nonInterestIncome": "None", "operatingExpenses": "-10021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168461000", "sellingGeneralAndAdministrative": "19495000", "netIncomeFromContinuingOperations": "82071000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3312000", "currentDebt": "None", "investments": "None", "totalAssets": "10745412000", "longTermDebt": "5526563000", "shortTermDebt": "284646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4293032000", "totalLiabilities": "6356559000", "otherCurrentAssets": "32071000", "totalCurrentAssets": "399154000", "currentLongTermDebt": "284646000", "longTermInvestments": "919814000", "shortTermInvestments": "None", "currentNetReceivables": "365833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10346258000", "currentAccountsPayable": "93268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9244994000", "shortLongTermDebtTotal": "5992568000", "totalShareholderEquity": "3331044000", "capitalLeaseObligations": "181359000", "otherCurrentLiabilities": "181811000", "totalCurrentLiabilities": "648637000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5707922000", "cashAndShortTermInvestments": "1250000", "commonStockSharesOutstanding": "331717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82071000", "profitLoss": "None", "dividendPayout": "141914000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156216000", "capitalExpenditures": "61867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176138000", "cashflowFromInvestment": "17816000", "stockBasedCompensation": "7498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168461000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 422728000, "cost_of_revenue": 308547000, "gross_profit": 114181000, "ebit": 56750000, "ebitda": 228577000, "pretax_income": -5211000, "tax_provision": 312000, "net_income": -5044000, "net_income_to_common": -5044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1326000, "total_current_assets": 283276000, "total_assets": 10897586000, "short_term_debt": 299261000, "long_term_debt": 5527704000, "total_debt": 5826965000, "total_liabilities": 6436691000, "total_equity": 3443205000, "shares_outstanding": 331244000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 240536000, "capital_expenditure": 66600000, "free_cash_flow": 307136000, "dividends_paid": 141428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345945, "ticker_id": 4106, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56750000", "ebitda": "228577000", "netIncome": "-5044000", "grossProfit": "114181000", "depreciation": "None", "totalRevenue": "422728000", "costOfRevenue": "308547000", "interestIncome": "71499000", "incomeBeforeTax": "-5211000", "interestExpense": "80483000", "operatingIncome": "66288000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-80483000", "nonInterestIncome": "None", "operatingExpenses": "47893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171827000", "sellingGeneralAndAdministrative": "25469000", "netIncomeFromContinuingOperations": "-5523000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3309000", "currentDebt": "None", "investments": "None", "totalAssets": "10897586000", "longTermDebt": "5527704000", "shortTermDebt": "299261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4179415000", "totalLiabilities": "6436691000", "otherCurrentAssets": "34101000", "totalCurrentAssets": "283276000", "currentLongTermDebt": "299261000", "longTermInvestments": "917483000", "shortTermInvestments": "None", "currentNetReceivables": "247849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10614310000", "currentAccountsPayable": "115105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9344871000", "shortLongTermDebtTotal": "6009240000", "totalShareholderEquity": "3443205000", "capitalLeaseObligations": "182275000", "otherCurrentLiabilities": "204351000", "totalCurrentLiabilities": "726712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5709979000", "cashAndShortTermInvestments": "1326000", "commonStockSharesOutstanding": "331244000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5523000", "profitLoss": "None", "dividendPayout": "141428000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240536000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191903000", "cashflowFromInvestment": "-48758000", "stockBasedCompensation": "6768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422728000, "cost_of_revenue": 308547000, "gross_profit": 114181000, "research_and_development": null, "selling_general_admin": 25469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56750000, "depreciation_amortisation": 171827000, "ebitda": 228577000, "interest_expense": 80483000, "interest_income": null, "other_non_operating": null, "pretax_income": -5211000, "tax_provision": 312000, "effective_tax_rate": null, "net_income": -5044000, "net_income_continuing_ops": -5523000, "net_income_to_common": -5044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1326000, "short_term_investments": null, "net_receivables": 247849000, "inventory": null, "other_current_assets": null, "total_current_assets": 283276000, "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": 10614310000, "total_assets": 10897586000, "short_term_debt": 299261000, "accounts_payable": 115105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726712000, "long_term_debt": 5527704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5709979000, "total_liabilities": 6436691000, "total_debt": 5826965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4179415000, "total_equity": 3443205000, "shares_outstanding": 331244000, "operating_cash_flow": 240536000, "stock_based_compensation": 6768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48758000, "dividends_paid": 141428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191903000, "free_cash_flow": 307136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56750000", "ebitda": "228577000", "netIncome": "-5044000", "grossProfit": "114181000", "depreciation": "None", "totalRevenue": "422728000", "costOfRevenue": "308547000", "interestIncome": "71499000", "incomeBeforeTax": "-5211000", "interestExpense": "80483000", "operatingIncome": "66288000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-80483000", "nonInterestIncome": "None", "operatingExpenses": "47893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171827000", "sellingGeneralAndAdministrative": "25469000", "netIncomeFromContinuingOperations": "-5523000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3309000", "currentDebt": "None", "investments": "None", "totalAssets": "10897586000", "longTermDebt": "5527704000", "shortTermDebt": "299261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4179415000", "totalLiabilities": "6436691000", "otherCurrentAssets": "34101000", "totalCurrentAssets": "283276000", "currentLongTermDebt": "299261000", "longTermInvestments": "917483000", "shortTermInvestments": "None", "currentNetReceivables": "247849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10614310000", "currentAccountsPayable": "115105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9344871000", "shortLongTermDebtTotal": "6009240000", "totalShareholderEquity": "3443205000", "capitalLeaseObligations": "182275000", "otherCurrentLiabilities": "204351000", "totalCurrentLiabilities": "726712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5709979000", "cashAndShortTermInvestments": "1326000", "commonStockSharesOutstanding": "331244000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5523000", "profitLoss": "None", "dividendPayout": "141428000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240536000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191903000", "cashflowFromInvestment": "-48758000", "stockBasedCompensation": "6768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171827000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 420160000, "cost_of_revenue": 317530000, "gross_profit": 102630000, "ebit": 74135000, "ebitda": 248440000, "pretax_income": 23921000, "tax_provision": -156000, "net_income": 22597000, "net_income_to_common": 22597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2285000, "total_current_assets": 315558000, "total_assets": 11079764000, "short_term_debt": 336783000, "long_term_debt": 5528480000, "total_debt": 5865263000, "total_liabilities": 6466717000, "total_equity": 3513725000, "shares_outstanding": 330557000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230251000, "capital_expenditure": 74298000, "free_cash_flow": 304549000, "dividends_paid": 141239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345947, "ticker_id": 4106, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74135000", "ebitda": "248440000", "netIncome": "22597000", "grossProfit": "102630000", "depreciation": "None", "totalRevenue": "420160000", "costOfRevenue": "317530000", "interestIncome": "6159000", "incomeBeforeTax": "23921000", "interestExpense": "50214000", "operatingIncome": "69856000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "-44055000", "nonInterestIncome": "None", "operatingExpenses": "32774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174305000", "sellingGeneralAndAdministrative": "20890000", "netIncomeFromContinuingOperations": "24077000" }, "balance": { "goodwill": "None", "inventory": "315558000", "commonStock": "3299000", "currentDebt": "None", "investments": "None", "totalAssets": "11079764000", "longTermDebt": "5528480000", "shortTermDebt": "336783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4064283000", "totalLiabilities": "6466717000", "otherCurrentAssets": "33267000", "totalCurrentAssets": "315558000", "currentLongTermDebt": "336783000", "longTermInvestments": "966227000", "shortTermInvestments": "None", "currentNetReceivables": "280006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10764206000", "currentAccountsPayable": "119202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9600506000", "shortLongTermDebtTotal": "6048444000", "totalShareholderEquity": "3513725000", "capitalLeaseObligations": "183181000", "otherCurrentLiabilities": "180528000", "totalCurrentLiabilities": "755056000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5711661000", "cashAndShortTermInvestments": "2285000", "commonStockSharesOutstanding": "330557000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24077000", "profitLoss": "None", "dividendPayout": "141239000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230251000", "capitalExpenditures": "74298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80827000", "cashflowFromInvestment": "-148258000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420160000, "cost_of_revenue": 317530000, "gross_profit": 102630000, "research_and_development": null, "selling_general_admin": 20890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74135000, "depreciation_amortisation": 174305000, "ebitda": 248440000, "interest_expense": 50214000, "interest_income": null, "other_non_operating": null, "pretax_income": 23921000, "tax_provision": -156000, "effective_tax_rate": null, "net_income": 22597000, "net_income_continuing_ops": 24077000, "net_income_to_common": 22597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2285000, "short_term_investments": null, "net_receivables": 280006000, "inventory": 315558000, "other_current_assets": null, "total_current_assets": 315558000, "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": 10764206000, "total_assets": 11079764000, "short_term_debt": 336783000, "accounts_payable": 119202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755056000, "long_term_debt": 5528480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5711661000, "total_liabilities": 6466717000, "total_debt": 5865263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4064283000, "total_equity": 3513725000, "shares_outstanding": 330557000, "operating_cash_flow": 230251000, "stock_based_compensation": 9176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148258000, "dividends_paid": 141239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80827000, "free_cash_flow": 304549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74135000", "ebitda": "248440000", "netIncome": "22597000", "grossProfit": "102630000", "depreciation": "None", "totalRevenue": "420160000", "costOfRevenue": "317530000", "interestIncome": "6159000", "incomeBeforeTax": "23921000", "interestExpense": "50214000", "operatingIncome": "69856000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "-44055000", "nonInterestIncome": "None", "operatingExpenses": "32774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174305000", "sellingGeneralAndAdministrative": "20890000", "netIncomeFromContinuingOperations": "24077000" }, "balance": { "goodwill": "None", "inventory": "315558000", "commonStock": "3299000", "currentDebt": "None", "investments": "None", "totalAssets": "11079764000", "longTermDebt": "5528480000", "shortTermDebt": "336783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4064283000", "totalLiabilities": "6466717000", "otherCurrentAssets": "33267000", "totalCurrentAssets": "315558000", "currentLongTermDebt": "336783000", "longTermInvestments": "966227000", "shortTermInvestments": "None", "currentNetReceivables": "280006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10764206000", "currentAccountsPayable": "119202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9600506000", "shortLongTermDebtTotal": "6048444000", "totalShareholderEquity": "3513725000", "capitalLeaseObligations": "183181000", "otherCurrentLiabilities": "180528000", "totalCurrentLiabilities": "755056000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5711661000", "cashAndShortTermInvestments": "2285000", "commonStockSharesOutstanding": "330557000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24077000", "profitLoss": "None", "dividendPayout": "141239000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230251000", "capitalExpenditures": "74298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80827000", "cashflowFromInvestment": "-148258000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174305000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 415320000, "cost_of_revenue": 313248000, "gross_profit": 102072000, "ebit": 79210000, "ebitda": 254377000, "pretax_income": 31399000, "tax_provision": 386000, "net_income": 28883000, "net_income_to_common": 28883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2770000, "total_current_assets": 276228000, "total_assets": 11117805000, "short_term_debt": 431557000, "long_term_debt": 5344579000, "total_debt": 5776136000, "total_liabilities": 6373304000, "total_equity": 3722384000, "shares_outstanding": 329572000, "goodwill_and_intangibles": 30813000 }, "cash_flow": { "operating_cash_flow": 238462000, "capital_expenditure": 73643000, "free_cash_flow": 312105000, "dividends_paid": 141209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345948, "ticker_id": 4106, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79210000", "ebitda": "254377000", "netIncome": "28883000", "grossProfit": "102072000", "depreciation": "None", "totalRevenue": "415320000", "costOfRevenue": "313248000", "interestIncome": "6498000", "incomeBeforeTax": "31399000", "interestExpense": "47811000", "operatingIncome": "68666000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-41313000", "nonInterestIncome": "None", "operatingExpenses": "33406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175167000", "sellingGeneralAndAdministrative": "20136000", "netIncomeFromContinuingOperations": "31013000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3295000", "currentDebt": "None", "investments": "None", "totalAssets": "11117805000", "longTermDebt": "5344579000", "shortTermDebt": "431557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30813000", "reportedCurrency": "USD", "retainedEarnings": "-3840808000", "totalLiabilities": "6373304000", "otherCurrentAssets": "31616000", "totalCurrentAssets": "276228000", "currentLongTermDebt": "431557000", "longTermInvestments": "958943000", "shortTermInvestments": "7622000", "currentNetReceivables": "241842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10841577000", "currentAccountsPayable": "120784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5960212000", "totalShareholderEquity": "3722384000", "capitalLeaseObligations": "184076000", "otherCurrentLiabilities": "198807000", "totalCurrentLiabilities": "844649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528655000", "cashAndShortTermInvestments": "2770000", "commonStockSharesOutstanding": "329572000", "intangibleAssetsExcludingGoodwill": "30813000", "cashAndCashEquivalentsAtCarryingValue": "2770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31013000", "profitLoss": "None", "dividendPayout": "141209000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238462000", "capitalExpenditures": "73643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138260000", "cashflowFromInvestment": "-97782000", "stockBasedCompensation": "9423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415320000, "cost_of_revenue": 313248000, "gross_profit": 102072000, "research_and_development": null, "selling_general_admin": 20136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79210000, "depreciation_amortisation": 175167000, "ebitda": 254377000, "interest_expense": 47811000, "interest_income": null, "other_non_operating": null, "pretax_income": 31399000, "tax_provision": 386000, "effective_tax_rate": null, "net_income": 28883000, "net_income_continuing_ops": 31013000, "net_income_to_common": 28883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2770000, "short_term_investments": 7622000, "net_receivables": 241842000, "inventory": null, "other_current_assets": null, "total_current_assets": 276228000, "net_ppe": null, "goodwill": null, "intangible_assets": 30813000, "goodwill_and_intangibles": 30813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10841577000, "total_assets": 11117805000, "short_term_debt": 431557000, "accounts_payable": 120784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 844649000, "long_term_debt": 5344579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5528655000, "total_liabilities": 6373304000, "total_debt": 5776136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3840808000, "total_equity": 3722384000, "shares_outstanding": 329572000, "operating_cash_flow": 238462000, "stock_based_compensation": 9423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97782000, "dividends_paid": 141209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138260000, "free_cash_flow": 312105000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79210000", "ebitda": "254377000", "netIncome": "28883000", "grossProfit": "102072000", "depreciation": "None", "totalRevenue": "415320000", "costOfRevenue": "313248000", "interestIncome": "6498000", "incomeBeforeTax": "31399000", "interestExpense": "47811000", "operatingIncome": "68666000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-41313000", "nonInterestIncome": "None", "operatingExpenses": "33406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175167000", "sellingGeneralAndAdministrative": "20136000", "netIncomeFromContinuingOperations": "31013000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3295000", "currentDebt": "None", "investments": "None", "totalAssets": "11117805000", "longTermDebt": "5344579000", "shortTermDebt": "431557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30813000", "reportedCurrency": "USD", "retainedEarnings": "-3840808000", "totalLiabilities": "6373304000", "otherCurrentAssets": "31616000", "totalCurrentAssets": "276228000", "currentLongTermDebt": "431557000", "longTermInvestments": "958943000", "shortTermInvestments": "7622000", "currentNetReceivables": "241842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10841577000", "currentAccountsPayable": "120784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5960212000", "totalShareholderEquity": "3722384000", "capitalLeaseObligations": "184076000", "otherCurrentLiabilities": "198807000", "totalCurrentLiabilities": "844649000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5528655000", "cashAndShortTermInvestments": "2770000", "commonStockSharesOutstanding": "329572000", "intangibleAssetsExcludingGoodwill": "30813000", "cashAndCashEquivalentsAtCarryingValue": "2770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31013000", "profitLoss": "None", "dividendPayout": "141209000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238462000", "capitalExpenditures": "73643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138260000", "cashflowFromInvestment": "-97782000", "stockBasedCompensation": "9423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175167000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 413634000, "cost_of_revenue": 315510000, "gross_profit": 98124000, "ebit": 94709000, "ebitda": 268883000, "pretax_income": 46647000, "tax_provision": 337000, "net_income": 43149000, "net_income_to_common": 43149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2116000, "total_current_assets": 267348000, "total_assets": 11190488000, "short_term_debt": 417059000, "long_term_debt": 5345269000, "total_debt": 5762328000, "total_liabilities": 6333899000, "total_equity": 3918943000, "shares_outstanding": 328954000, "goodwill_and_intangibles": 31813000 }, "cash_flow": { "operating_cash_flow": 167599000, "capital_expenditure": 57146000, "free_cash_flow": 224745000, "dividends_paid": 139457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345949, "ticker_id": 4106, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94709000", "ebitda": "268883000", "netIncome": "43149000", "grossProfit": "98124000", "depreciation": "None", "totalRevenue": "413634000", "costOfRevenue": "315510000", "interestIncome": "5865000", "incomeBeforeTax": "46647000", "interestExpense": "48062000", "operatingIncome": "79759000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-42197000", "nonInterestIncome": "None", "operatingExpenses": "18365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174174000", "sellingGeneralAndAdministrative": "17810000", "netIncomeFromContinuingOperations": "46310000" }, "balance": { "goodwill": "None", "inventory": "-235382000", "commonStock": "3293000", "currentDebt": "None", "investments": "None", "totalAssets": "11190488000", "longTermDebt": "5345269000", "shortTermDebt": "417059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31813000", "reportedCurrency": "USD", "retainedEarnings": "-3638370000", "totalLiabilities": "6333899000", "otherCurrentAssets": "29850000", "totalCurrentAssets": "267348000", "currentLongTermDebt": "417059000", "longTermInvestments": "954301000", "shortTermInvestments": "9425000", "currentNetReceivables": "235382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10923140000", "currentAccountsPayable": "119739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5947289000", "totalShareholderEquity": "3918943000", "capitalLeaseObligations": "184961000", "otherCurrentLiabilities": "178767000", "totalCurrentLiabilities": "803669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5530230000", "cashAndShortTermInvestments": "2116000", "commonStockSharesOutstanding": "328954000", "intangibleAssetsExcludingGoodwill": "31813000", "cashAndCashEquivalentsAtCarryingValue": "2116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46310000", "profitLoss": "None", "dividendPayout": "139457000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167599000", "capitalExpenditures": "57146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188946000", "cashflowFromInvestment": "18447000", "stockBasedCompensation": "7258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413634000, "cost_of_revenue": 315510000, "gross_profit": 98124000, "research_and_development": null, "selling_general_admin": 17810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94709000, "depreciation_amortisation": 174174000, "ebitda": 268883000, "interest_expense": 48062000, "interest_income": null, "other_non_operating": null, "pretax_income": 46647000, "tax_provision": 337000, "effective_tax_rate": null, "net_income": 43149000, "net_income_continuing_ops": 46310000, "net_income_to_common": 43149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2116000, "short_term_investments": 9425000, "net_receivables": 235382000, "inventory": -235382000, "other_current_assets": null, "total_current_assets": 267348000, "net_ppe": null, "goodwill": null, "intangible_assets": 31813000, "goodwill_and_intangibles": 31813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10923140000, "total_assets": 11190488000, "short_term_debt": 417059000, "accounts_payable": 119739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 803669000, "long_term_debt": 5345269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5530230000, "total_liabilities": 6333899000, "total_debt": 5762328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3638370000, "total_equity": 3918943000, "shares_outstanding": 328954000, "operating_cash_flow": 167599000, "stock_based_compensation": 7258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18447000, "dividends_paid": 139457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188946000, "free_cash_flow": 224745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94709000", "ebitda": "268883000", "netIncome": "43149000", "grossProfit": "98124000", "depreciation": "None", "totalRevenue": "413634000", "costOfRevenue": "315510000", "interestIncome": "5865000", "incomeBeforeTax": "46647000", "interestExpense": "48062000", "operatingIncome": "79759000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-42197000", "nonInterestIncome": "None", "operatingExpenses": "18365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174174000", "sellingGeneralAndAdministrative": "17810000", "netIncomeFromContinuingOperations": "46310000" }, "balance": { "goodwill": "None", "inventory": "-235382000", "commonStock": "3293000", "currentDebt": "None", "investments": "None", "totalAssets": "11190488000", "longTermDebt": "5345269000", "shortTermDebt": "417059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31813000", "reportedCurrency": "USD", "retainedEarnings": "-3638370000", "totalLiabilities": "6333899000", "otherCurrentAssets": "29850000", "totalCurrentAssets": "267348000", "currentLongTermDebt": "417059000", "longTermInvestments": "954301000", "shortTermInvestments": "9425000", "currentNetReceivables": "235382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10923140000", "currentAccountsPayable": "119739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5947289000", "totalShareholderEquity": "3918943000", "capitalLeaseObligations": "184961000", "otherCurrentLiabilities": "178767000", "totalCurrentLiabilities": "803669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5530230000", "cashAndShortTermInvestments": "2116000", "commonStockSharesOutstanding": "328954000", "intangibleAssetsExcludingGoodwill": "31813000", "cashAndCashEquivalentsAtCarryingValue": "2116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46310000", "profitLoss": "None", "dividendPayout": "139457000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167599000", "capitalExpenditures": "57146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188946000", "cashflowFromInvestment": "18447000", "stockBasedCompensation": "7258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174174000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 413273000, "cost_of_revenue": 311001000, "gross_profit": 102272000, "ebit": 83401000, "ebitda": 258441000, "pretax_income": 36054000, "tax_provision": 93000, "net_income": 32985999, "net_income_to_common": 32985999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2922000, "total_current_assets": 263691000, "total_assets": 11373242000, "short_term_debt": 412668000, "long_term_debt": 5386041000, "total_debt": 5798709000, "total_liabilities": 6420801000, "total_equity": 3991144000, "shares_outstanding": 328825000, "goodwill_and_intangibles": 45417000 }, "cash_flow": { "operating_cash_flow": 219071000, "capital_expenditure": 77925000, "free_cash_flow": 296996000, "dividends_paid": 139396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345950, "ticker_id": 4106, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83401000", "ebitda": "258441000", "netIncome": "32985999", "grossProfit": "102272000", "depreciation": "None", "totalRevenue": "413273000", "costOfRevenue": "311001000", "interestIncome": "9371000", "incomeBeforeTax": "36054000", "interestExpense": "47347000", "operatingIncome": "94249000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-37976000", "nonInterestIncome": "None", "operatingExpenses": "8023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175040000", "sellingGeneralAndAdministrative": "20838000", "netIncomeFromContinuingOperations": "35961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11373242000", "longTermDebt": "5386041000", "shortTermDebt": "412668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45417000", "reportedCurrency": "USD", "retainedEarnings": "-3554892000", "totalLiabilities": "6420801000", "otherCurrentAssets": "31944000", "totalCurrentAssets": "263691000", "currentLongTermDebt": "412668000", "longTermInvestments": "952934000", "shortTermInvestments": "10103000", "currentNetReceivables": "228825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11109551000", "currentAccountsPayable": "141311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5984545000", "totalShareholderEquity": "3991144000", "capitalLeaseObligations": "185836000", "otherCurrentLiabilities": "197310000", "totalCurrentLiabilities": "848924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5571877000", "cashAndShortTermInvestments": "2922000", "commonStockSharesOutstanding": "328825000", "intangibleAssetsExcludingGoodwill": "45417000", "cashAndCashEquivalentsAtCarryingValue": "2922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35961000", "profitLoss": "None", "dividendPayout": "139396000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219071000", "capitalExpenditures": "77925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143747000", "cashflowFromInvestment": "-72913000", "stockBasedCompensation": "10126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413273000, "cost_of_revenue": 311001000, "gross_profit": 102272000, "research_and_development": null, "selling_general_admin": 20838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83401000, "depreciation_amortisation": 175040000, "ebitda": 258441000, "interest_expense": 47347000, "interest_income": null, "other_non_operating": null, "pretax_income": 36054000, "tax_provision": 93000, "effective_tax_rate": null, "net_income": 32985999, "net_income_continuing_ops": 35961000, "net_income_to_common": 32985999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2922000, "short_term_investments": 10103000, "net_receivables": 228825000, "inventory": null, "other_current_assets": null, "total_current_assets": 263691000, "net_ppe": null, "goodwill": null, "intangible_assets": 45417000, "goodwill_and_intangibles": 45417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11109551000, "total_assets": 11373242000, "short_term_debt": 412668000, "accounts_payable": 141311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848924000, "long_term_debt": 5386041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5571877000, "total_liabilities": 6420801000, "total_debt": 5798709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3554892000, "total_equity": 3991144000, "shares_outstanding": 328825000, "operating_cash_flow": 219071000, "stock_based_compensation": 10126000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72913000, "dividends_paid": 139396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143747000, "free_cash_flow": 296996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83401000", "ebitda": "258441000", "netIncome": "32985999", "grossProfit": "102272000", "depreciation": "None", "totalRevenue": "413273000", "costOfRevenue": "311001000", "interestIncome": "9371000", "incomeBeforeTax": "36054000", "interestExpense": "47347000", "operatingIncome": "94249000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-37976000", "nonInterestIncome": "None", "operatingExpenses": "8023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175040000", "sellingGeneralAndAdministrative": "20838000", "netIncomeFromContinuingOperations": "35961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3290000", "currentDebt": "None", "investments": "None", "totalAssets": "11373242000", "longTermDebt": "5386041000", "shortTermDebt": "412668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45417000", "reportedCurrency": "USD", "retainedEarnings": "-3554892000", "totalLiabilities": "6420801000", "otherCurrentAssets": "31944000", "totalCurrentAssets": "263691000", "currentLongTermDebt": "412668000", "longTermInvestments": "952934000", "shortTermInvestments": "10103000", "currentNetReceivables": "228825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11109551000", "currentAccountsPayable": "141311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5984545000", "totalShareholderEquity": "3991144000", "capitalLeaseObligations": "185836000", "otherCurrentLiabilities": "197310000", "totalCurrentLiabilities": "848924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5571877000", "cashAndShortTermInvestments": "2922000", "commonStockSharesOutstanding": "328825000", "intangibleAssetsExcludingGoodwill": "45417000", "cashAndCashEquivalentsAtCarryingValue": "2922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35961000", "profitLoss": "None", "dividendPayout": "139396000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219071000", "capitalExpenditures": "77925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143747000", "cashflowFromInvestment": "-72913000", "stockBasedCompensation": "10126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175040000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 310525000, "gross_profit": 99606000, "ebit": 83580000, "ebitda": 254823000, "pretax_income": 35847000, "tax_provision": 428000, "net_income": 32857999, "net_income_to_common": 32857999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1624000, "total_current_assets": 241752000, "total_assets": 11420062000, "short_term_debt": 406700000, "long_term_debt": 5752822000, "total_debt": 6159522000, "total_liabilities": 6361659000, "total_equity": 4150924000, "shares_outstanding": 329201000, "goodwill_and_intangibles": 33813000 }, "cash_flow": { "operating_cash_flow": 203605000, "capital_expenditure": 80979000, "free_cash_flow": 284584000, "dividends_paid": 139565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345952, "ticker_id": 4106, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83580000", "ebitda": "254823000", "netIncome": "32857999", "grossProfit": "99606000", "depreciation": "None", "totalRevenue": "410131000", "costOfRevenue": "310525000", "interestIncome": "42225000", "incomeBeforeTax": "35847000", "interestExpense": "47733000", "operatingIncome": "78072000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "428000", "reportedCurrency": "USD", "netInterestIncome": "-47733000", "nonInterestIncome": "None", "operatingExpenses": "21534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171243000", "sellingGeneralAndAdministrative": "15159000", "netIncomeFromContinuingOperations": "35419000" }, "balance": { "goodwill": "None", "inventory": "272583000", "commonStock": "3289000", "currentDebt": "None", "investments": "None", "totalAssets": "11420062000", "longTermDebt": "5752822000", "shortTermDebt": "406700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "33813000", "reportedCurrency": "USD", "retainedEarnings": "-3392855000", "totalLiabilities": "6361659000", "otherCurrentAssets": "30831000", "totalCurrentAssets": "241752000", "currentLongTermDebt": "406700000", "longTermInvestments": "963927000", "shortTermInvestments": "14150000", "currentNetReceivables": "209297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11178310000", "currentAccountsPayable": "125979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9992811000", "shortLongTermDebtTotal": "5939523000", "totalShareholderEquity": "4150924000", "capitalLeaseObligations": "186701000", "otherCurrentLiabilities": "176686000", "totalCurrentLiabilities": "828836000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5532823000", "cashAndShortTermInvestments": "1624000", "commonStockSharesOutstanding": "329201000", "intangibleAssetsExcludingGoodwill": "33813000", "cashAndCashEquivalentsAtCarryingValue": "1624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35419000", "profitLoss": "None", "dividendPayout": "139565000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203605000", "capitalExpenditures": "80979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-216225000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410131000, "cost_of_revenue": 310525000, "gross_profit": 99606000, "research_and_development": null, "selling_general_admin": 15159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83580000, "depreciation_amortisation": 171243000, "ebitda": 254823000, "interest_expense": 47733000, "interest_income": null, "other_non_operating": null, "pretax_income": 35847000, "tax_provision": 428000, "effective_tax_rate": null, "net_income": 32857999, "net_income_continuing_ops": 35419000, "net_income_to_common": 32857999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1624000, "short_term_investments": 14150000, "net_receivables": 209297000, "inventory": 272583000, "other_current_assets": null, "total_current_assets": 241752000, "net_ppe": null, "goodwill": null, "intangible_assets": 33813000, "goodwill_and_intangibles": 33813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11178310000, "total_assets": 11420062000, "short_term_debt": 406700000, "accounts_payable": 125979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 828836000, "long_term_debt": 5752822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5532823000, "total_liabilities": 6361659000, "total_debt": 6159522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3392855000, "total_equity": 4150924000, "shares_outstanding": 329201000, "operating_cash_flow": 203605000, "stock_based_compensation": 7114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216225000, "dividends_paid": 139565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000000, "free_cash_flow": 284584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83580000", "ebitda": "254823000", "netIncome": "32857999", "grossProfit": "99606000", "depreciation": "None", "totalRevenue": "410131000", "costOfRevenue": "310525000", "interestIncome": "42225000", "incomeBeforeTax": "35847000", "interestExpense": "47733000", "operatingIncome": "78072000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "428000", "reportedCurrency": "USD", "netInterestIncome": "-47733000", "nonInterestIncome": "None", "operatingExpenses": "21534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171243000", "sellingGeneralAndAdministrative": "15159000", "netIncomeFromContinuingOperations": "35419000" }, "balance": { "goodwill": "None", "inventory": "272583000", "commonStock": "3289000", "currentDebt": "None", "investments": "None", "totalAssets": "11420062000", "longTermDebt": "5752822000", "shortTermDebt": "406700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "33813000", "reportedCurrency": "USD", "retainedEarnings": "-3392855000", "totalLiabilities": "6361659000", "otherCurrentAssets": "30831000", "totalCurrentAssets": "241752000", "currentLongTermDebt": "406700000", "longTermInvestments": "963927000", "shortTermInvestments": "14150000", "currentNetReceivables": "209297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11178310000", "currentAccountsPayable": "125979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9992811000", "shortLongTermDebtTotal": "5939523000", "totalShareholderEquity": "4150924000", "capitalLeaseObligations": "186701000", "otherCurrentLiabilities": "176686000", "totalCurrentLiabilities": "828836000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5532823000", "cashAndShortTermInvestments": "1624000", "commonStockSharesOutstanding": "329201000", "intangibleAssetsExcludingGoodwill": "33813000", "cashAndCashEquivalentsAtCarryingValue": "1624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35419000", "profitLoss": "None", "dividendPayout": "139565000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203605000", "capitalExpenditures": "80979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-216225000", "stockBasedCompensation": "7114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171243000", "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": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "income_statement": { "revenue": 404548000, "cost_of_revenue": 308403000, "gross_profit": 96145000, "ebit": 416647000, "ebitda": 589253000, "pretax_income": 371534000, "tax_provision": 1351000, "net_income": 347545000, "net_income_to_common": 347545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1544000, "total_current_assets": 214010000, "total_assets": 11085705000, "short_term_debt": 269966000, "long_term_debt": 5427212000, "total_debt": 5697178000, "total_liabilities": 6029989000, "total_equity": 4119963000, "shares_outstanding": 332480000, "goodwill_and_intangibles": 34813000 }, "cash_flow": { "operating_cash_flow": 241973000, "capital_expenditure": 94558000, "free_cash_flow": 336531000, "dividends_paid": 139481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345953, "ticker_id": 4106, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:58.489219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416647000", "ebitda": "589253000", "netIncome": "347545000", "grossProfit": "96145000", "depreciation": "None", "totalRevenue": "404548000", "costOfRevenue": "308403000", "interestIncome": "10447000", "incomeBeforeTax": "371534000", "interestExpense": "45113000", "operatingIncome": "396503000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1351000", "reportedCurrency": "USD", "netInterestIncome": "-34666000", "nonInterestIncome": "None", "operatingExpenses": "-300358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20144000", "costofGoodsAndServicesSold": "308403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172606000", "sellingGeneralAndAdministrative": "16452000", "netIncomeFromContinuingOperations": "370183000" }, "balance": { "goodwill": "None", "inventory": "242847000", "commonStock": "3295000", "currentDebt": "None", "investments": "None", "totalAssets": "11085705000", "longTermDebt": "5427212000", "shortTermDebt": "269966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34813000", "reportedCurrency": "USD", "retainedEarnings": "-3445679000", "totalLiabilities": "6029989000", "otherCurrentAssets": "-214010000", "totalCurrentAssets": "214010000", "currentLongTermDebt": "269966000", "longTermInvestments": "963253000", "shortTermInvestments": "15325000", "currentNetReceivables": "183629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10871695000", "currentAccountsPayable": "124454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9689660000", "shortLongTermDebtTotal": "5697178000", "totalShareholderEquity": "4119963000", "capitalLeaseObligations": "187556000", "otherCurrentLiabilities": "-35889000", "totalCurrentLiabilities": "415221000", "otherNonCurrentLiabilities": "187556000", "totalNonCurrentLiabilities": "5614768000", "cashAndShortTermInvestments": "1544000", "commonStockSharesOutstanding": "332480000", "intangibleAssetsExcludingGoodwill": "34813000", "cashAndCashEquivalentsAtCarryingValue": "1544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370183000", "profitLoss": "None", "dividendPayout": "139481000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241973000", "capitalExpenditures": "94558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297448000", "cashflowFromInvestment": "56646000", "stockBasedCompensation": "7410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404548000, "cost_of_revenue": 308403000, "gross_profit": 96145000, "research_and_development": null, "selling_general_admin": 16452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416647000, "depreciation_amortisation": 172606000, "ebitda": 589253000, "interest_expense": 45113000, "interest_income": null, "other_non_operating": null, "pretax_income": 371534000, "tax_provision": 1351000, "effective_tax_rate": null, "net_income": 347545000, "net_income_continuing_ops": 370183000, "net_income_to_common": 347545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1544000, "short_term_investments": 15325000, "net_receivables": 183629000, "inventory": 242847000, "other_current_assets": null, "total_current_assets": 214010000, "net_ppe": null, "goodwill": null, "intangible_assets": 34813000, "goodwill_and_intangibles": 34813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10871695000, "total_assets": 11085705000, "short_term_debt": 269966000, "accounts_payable": 124454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415221000, "long_term_debt": 5427212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5614768000, "total_liabilities": 6029989000, "total_debt": 5697178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3445679000, "total_equity": 4119963000, "shares_outstanding": 332480000, "operating_cash_flow": 241973000, "stock_based_compensation": 7410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56646000, "dividends_paid": 139481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297448000, "free_cash_flow": 336531000, "net_change_in_cash": 1171000 }, "raw_data": { "income": { "ebit": "416647000", "ebitda": "589253000", "netIncome": "347545000", "grossProfit": "96145000", "depreciation": "None", "totalRevenue": "404548000", "costOfRevenue": "308403000", "interestIncome": "10447000", "incomeBeforeTax": "371534000", "interestExpense": "45113000", "operatingIncome": "396503000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1351000", "reportedCurrency": "USD", "netInterestIncome": "-34666000", "nonInterestIncome": "None", "operatingExpenses": "-300358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20144000", "costofGoodsAndServicesSold": "308403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172606000", "sellingGeneralAndAdministrative": "16452000", "netIncomeFromContinuingOperations": "370183000" }, "balance": { "goodwill": "None", "inventory": "242847000", "commonStock": "3295000", "currentDebt": "None", "investments": "None", "totalAssets": "11085705000", "longTermDebt": "5427212000", "shortTermDebt": "269966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34813000", "reportedCurrency": "USD", "retainedEarnings": "-3445679000", "totalLiabilities": "6029989000", "otherCurrentAssets": "-214010000", "totalCurrentAssets": "214010000", "currentLongTermDebt": "269966000", "longTermInvestments": "963253000", "shortTermInvestments": "15325000", "currentNetReceivables": "183629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10871695000", "currentAccountsPayable": "124454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9689660000", "shortLongTermDebtTotal": "5697178000", "totalShareholderEquity": "4119963000", "capitalLeaseObligations": "187556000", "otherCurrentLiabilities": "-35889000", "totalCurrentLiabilities": "415221000", "otherNonCurrentLiabilities": "187556000", "totalNonCurrentLiabilities": "5614768000", "cashAndShortTermInvestments": "1544000", "commonStockSharesOutstanding": "332480000", "intangibleAssetsExcludingGoodwill": "34813000", "cashAndCashEquivalentsAtCarryingValue": "1544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370183000", "profitLoss": "None", "dividendPayout": "139481000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241973000", "capitalExpenditures": "94558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297448000", "cashflowFromInvestment": "56646000", "stockBasedCompensation": "7410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172606000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "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" ] } } }