{ "ticker": { "uuid": "ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a", "symbol": "DOC", "name": "Healthpeak Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a/" }, "ticker_metadata": { "id": 1078, "uuid": "ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a", "symbol": "DOC", "name": "Healthpeak Properties Inc", "asset_type": "equity", "market_cap": 13202387000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Physicians Realty Trust is a self-managed healthcare real estate company organized to acquire, selectively develop, own and manage healthcare properties that are rented to physicians, hospitals and healthcare delivery systems.", "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": "ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a", "symbol": "DOC", "name": "Healthpeak Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca0eb7b5-0c3e-45b7-96ae-0cbfa000759a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.14, "quality": 0.16, "momentum": 0.72, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 19.79, "market_cap": 13757374720, "pe_ratio": 61.9278, "earnings_yield": 0.0161, "ebitda_to_ev": 0.0806, "shareholder_yield": 0.0616, "roe": 0.0284, "piotroski_f_score": 4, "momentum_12_1": 0.2129, "volatility_252d": 0.2973 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.213968+00:00", "batch_id": "" }, "size": { "price_close": 19.79, "market_cap": 13757374720, "market_cap_usd": 13757374720, "enterprise_value": 22150513720, "shares_outstanding": 695168000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 61.9278, "pb_ratio": 1.7578, "ptbv_ratio": 1.9655, "ps_ratio": 4.7892, "pcf_ratio": 11.1539, "pfcf_ratio": 10.0552, "ev_ebitda": 12.4134, "ev_ebit": 31.4482, "ev_sales": 7.711, "ev_fcf": 16.1897, "earnings_yield": 0.0161, "fcf_yield": 0.0618, "price_to_sales": 4.7892, "price_to_book": 1.7578, "price_to_cashflow": 11.1539, "ebitda_to_ev": 0.0806, "sales_yield": 0.1297 }, "yield": { "dividend_yield": 0.0616, "buyback_yield": 0, "shareholder_yield": 0.0616, "debt_paydown_yield": null, "total_yield": 0.0616 }, "quality": { "gross_margin": 0.0189, "operating_margin": 0.2452, "net_margin": 0.0773, "ebitda_margin": 0.6212, "fcf_margin": 0.4763, "roe": 0.0284, "roa": 0.0103, "roic": 0.0422, "roc_greenblatt": null, "asset_turnover": 0.1329, "cash_conversion": 6.1588, "accruals_ratio": -0.0468, "sbc_to_revenue": 0.005, "piotroski_f_score": 4, "altman_z_score": 0.5616, "earnings_stability_5y": 1.5294, "revenue_stability_5y": 0.269, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0025, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6044, "net_debt_to_ebitda": 4.7036, "debt_to_assets": 0.4425, "interest_coverage": 2.2026, "current_ratio": 2.0192, "quick_ratio": 2.0192, "net_debt": 8393139000, "local_beta": 0.0006, "volatility_252d": 0.2973, "volatility_60d": 0.7194, "max_drawdown_12m": -0.1598, "risk_adjusted_momentum": 0.7162 }, "growth": { "revenue_growth_1y": 0.0271, "revenue_growth_3y_cagr": 0.1105, "revenue_growth_5y_cagr": 0.114, "eps_growth_1y": -0.2046, "eps_growth_3y_cagr": -0.4776, "eps_growth_5y_cagr": -0.2963, "fcf_growth_1y": -0.3373, "book_value_growth_1y": -0.1327, "revenue_growth": 0.0271, "earnings_growth": -0.2046 }, "momentum": { "price_return_1m": 0.0129, "price_return_3m": 0.1646, "price_return_6m": 0.204, "price_return_9m": 0.1332, "price_return_12m": 0.2286, "price_return_12m_ex1m": 0.2129, "momentum_6m": 0.204, "momentum_12m": 0.2286, "momentum_12_1": 0.2129, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2735, "relative_strength": 0.1286 }, "raw_ttm": { "revenue_ttm": 2872575000, "gross_profit_ttm": 54425000, "ebit_ttm": 704350000, "ebitda_ttm": 1784403000, "net_income_ttm": 222152000, "eps_diluted_ttm": 0.3196, "operating_cash_flow_ttm": 1233411000, "capital_expenditure_ttm": 134771000, "fcf_ttm": 1368182000, "dividends_paid_ttm": 847610000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 319777000, "cash_and_equivalents": 1170992000, "total_current_assets": 1802640000, "total_current_liabilities": 892768000, "net_ppe": null, "total_assets": 21616225000, "total_debt": 9564131000, "total_equity": 7826288000, "net_working_capital": 631648000, "book_value_per_share": 11.2581, "retained_earnings": -5971501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6999264000, "tangible_book_per_share": 10.0684 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 88, "rank_pb": 45, "rank_ptbv": 41, "rank_ps": 78, "rank_pcf": 49, "rank_ev_ebitda": 53, "rank_ev_ebit": 84, "rank_earnings_yield": 88, "rank_fcf_yield": 61, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 96, "rank_fcf_margin": 16, "rank_piotroski": 83, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 40 }, "composites": { "value_composite": 86, "quality_composite": 84, "momentum_composite": 28, "growth_composite": 98, "yield_composite": 8, "svqf_composite": 94, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.1497, "os_score": 0.11, "value_percentile": 0.14, "quality_percentile": 0.16, "momentum_percentile": 0.72, "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": 12, "small_cap_core_rank": 69, "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": 4264, "ticker_id": 1078, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.213968+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.79, "market_cap": 13757374720, "market_cap_usd": 13757374720, "enterprise_value": 22150513720, "shares_outstanding": 695168000, "fx_rate_to_usd": null, "pe_ratio": 61.92775541, "pb_ratio": 1.75784161, "ptbv_ratio": 1.96554591, "ps_ratio": 4.78921341, "pcf_ratio": 11.15392576, "pfcf_ratio": 10.05522271, "ev_ebitda": 12.41340309, "ev_ebit": 31.44816316, "ev_sales": 7.7110306, "ev_fcf": 16.1897421, "earnings_yield": 0.01614785, "fcf_yield": 0.06176751, "dividend_yield": 0.06161132, "buyback_yield": 0, "shareholder_yield": 0.06161132, "debt_paydown_yield": null, "total_yield": 0.06161132, "gross_margin": 0.01894642, "operating_margin": 0.24519812, "net_margin": 0.07733549, "ebitda_margin": 0.62118587, "fcf_margin": 0.47629113, "roe": 0.02838536, "roa": 0.0102771, "roic": 0.04217153, "roc_greenblatt": null, "asset_turnover": 0.13288976, "cash_conversion": 6.15876517, "accruals_ratio": -0.04678241, "sbc_to_revenue": 0.00497289, "debt_to_equity": 1.60436365, "net_debt_to_ebitda": 4.7036118, "debt_to_assets": 0.44245149, "interest_coverage": 2.20262871, "current_ratio": 2.01915839, "quick_ratio": 2.01915839, "net_debt": 8393139000, "revenue_growth_1y": 0.02710154, "revenue_growth_3y_cagr": 0.11046984, "revenue_growth_5y_cagr": 0.11403947, "eps_growth_1y": -0.20459444, "eps_growth_3y_cagr": -0.47759744, "eps_growth_5y_cagr": -0.29633361, "fcf_growth_1y": -0.33726337, "book_value_growth_1y": -0.13267649, "piotroski_f_score": 4, "altman_z_score": 0.561575, "earnings_stability_5y": 1.529418, "revenue_stability_5y": 0.269004, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01289276, "price_return_3m": 0.16463831, "price_return_6m": 0.2040203, "price_return_9m": 0.13320125, "price_return_12m": 0.22856682, "price_return_12m_ex1m": 0.21292882, "distance_from_52w_high": 0, "distance_from_52w_low": 0.27347958, "relative_strength": 0.12860324, "local_beta": 0.0006, "volatility_252d": 0.297298, "volatility_60d": 0.719365, "max_drawdown_12m": -0.1597993, "revenue_ttm": 2872575000, "gross_profit_ttm": 54425000, "ebit_ttm": 704350000, "ebitda_ttm": 1784403000, "net_income_ttm": 222152000, "eps_diluted_ttm": 0.31956592, "operating_cash_flow_ttm": 1233411000, "capital_expenditure_ttm": 134771000, "fcf_ttm": 1368182000, "dividends_paid_ttm": 847610000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 319777000, "cash_and_equivalents": 1170992000, "total_current_assets": 1802640000, "total_current_liabilities": 892768000, "net_ppe": null, "total_assets": 21616225000, "total_debt": 9564131000, "total_equity": 7826288000, "net_working_capital": 631648000, "book_value_per_share": 11.25812465, "retained_earnings": -5971501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6999264000, "tangible_book_per_share": 10.06844964, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 88, "rank_pb": 45, "rank_ptbv": 41, "rank_ps": 78, "rank_pcf": 49, "rank_ev_ebitda": 53, "rank_ev_ebit": 84, "rank_earnings_yield": 88, "rank_fcf_yield": 61, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 96, "rank_fcf_margin": 16, "rank_piotroski": 83, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 40, "value_composite": 86, "quality_composite": 84, "momentum_composite": 28, "growth_composite": 98, "yield_composite": 8, "svqf_composite": 94, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 69, "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": 19.79, "os": 0.11, "value": 0.14, "quality": 0.16, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 61.9278, "earnings_yield": 0.0161, "shareholder_yield": 0.0616, "roe": 0.0284, "momentum_12_1": 0.2129, "complete_fields": { "id": 4264, "ticker_id": 1078, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.213968+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.79, "market_cap": 13757374720, "market_cap_usd": 13757374720, "enterprise_value": 22150513720, "shares_outstanding": 695168000, "fx_rate_to_usd": null, "pe_ratio": 61.92775541, "pb_ratio": 1.75784161, "ptbv_ratio": 1.96554591, "ps_ratio": 4.78921341, "pcf_ratio": 11.15392576, "pfcf_ratio": 10.05522271, "ev_ebitda": 12.41340309, "ev_ebit": 31.44816316, "ev_sales": 7.7110306, "ev_fcf": 16.1897421, "earnings_yield": 0.01614785, "fcf_yield": 0.06176751, "dividend_yield": 0.06161132, "buyback_yield": 0, "shareholder_yield": 0.06161132, "debt_paydown_yield": null, "total_yield": 0.06161132, "gross_margin": 0.01894642, "operating_margin": 0.24519812, "net_margin": 0.07733549, "ebitda_margin": 0.62118587, "fcf_margin": 0.47629113, "roe": 0.02838536, "roa": 0.0102771, "roic": 0.04217153, "roc_greenblatt": null, "asset_turnover": 0.13288976, "cash_conversion": 6.15876517, "accruals_ratio": -0.04678241, "sbc_to_revenue": 0.00497289, "debt_to_equity": 1.60436365, "net_debt_to_ebitda": 4.7036118, "debt_to_assets": 0.44245149, "interest_coverage": 2.20262871, "current_ratio": 2.01915839, "quick_ratio": 2.01915839, "net_debt": 8393139000, "revenue_growth_1y": 0.02710154, "revenue_growth_3y_cagr": 0.11046984, "revenue_growth_5y_cagr": 0.11403947, "eps_growth_1y": -0.20459444, "eps_growth_3y_cagr": -0.47759744, "eps_growth_5y_cagr": -0.29633361, "fcf_growth_1y": -0.33726337, "book_value_growth_1y": -0.13267649, "piotroski_f_score": 4, "altman_z_score": 0.561575, "earnings_stability_5y": 1.529418, "revenue_stability_5y": 0.269004, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01289276, "price_return_3m": 0.16463831, "price_return_6m": 0.2040203, "price_return_9m": 0.13320125, "price_return_12m": 0.22856682, "price_return_12m_ex1m": 0.21292882, "distance_from_52w_high": 0, "distance_from_52w_low": 0.27347958, "relative_strength": 0.12860324, "local_beta": 0.0006, "volatility_252d": 0.297298, "volatility_60d": 0.719365, "max_drawdown_12m": -0.1597993, "revenue_ttm": 2872575000, "gross_profit_ttm": 54425000, "ebit_ttm": 704350000, "ebitda_ttm": 1784403000, "net_income_ttm": 222152000, "eps_diluted_ttm": 0.31956592, "operating_cash_flow_ttm": 1233411000, "capital_expenditure_ttm": 134771000, "fcf_ttm": 1368182000, "dividends_paid_ttm": 847610000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 319777000, "cash_and_equivalents": 1170992000, "total_current_assets": 1802640000, "total_current_liabilities": 892768000, "net_ppe": null, "total_assets": 21616225000, "total_debt": 9564131000, "total_equity": 7826288000, "net_working_capital": 631648000, "book_value_per_share": 11.25812465, "retained_earnings": -5971501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6999264000, "tangible_book_per_share": 10.06844964, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 88, "rank_pb": 45, "rank_ptbv": 41, "rank_ps": 78, "rank_pcf": 49, "rank_ev_ebitda": 53, "rank_ev_ebit": 84, "rank_earnings_yield": 88, "rank_fcf_yield": 61, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 96, "rank_fcf_margin": 16, "rank_piotroski": 83, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 40, "value_composite": 86, "quality_composite": 84, "momentum_composite": 28, "growth_composite": 98, "yield_composite": 8, "svqf_composite": 94, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 69, "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": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 2822512000, "cost_of_revenue": 2187964000, "gross_profit": 634548000, "ebit": 544132000, "ebitda": 1602997000, "pretax_income": 110310000, "tax_provision": 9283000, "net_income": 71347000, "net_income_to_common": 71347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537702000, "total_current_assets": 1073477000, "total_assets": 20336018000, "short_term_debt": 994999000, "long_term_debt": 8769044000, "total_debt": 9764043000, "total_liabilities": 12033567000, "total_equity": 7500094000, "shares_outstanding": 696044000, "goodwill_and_intangibles": 723045000 }, "cash_flow": { "operating_cash_flow": 1251959000, "capital_expenditure": 133951000, "free_cash_flow": 1385910000, "dividends_paid": 849095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251170, "ticker_id": 1078, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544132000", "ebitda": "1602997000", "netIncome": "71347000", "grossProfit": "634548000", "depreciation": "None", "totalRevenue": "2822512000", "costOfRevenue": "2187964000", "interestIncome": "305178000", "incomeBeforeTax": "110310000", "interestExpense": "305178000", "operatingIncome": "544132000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9283000", "reportedCurrency": "USD", "netInterestIncome": "-305178000", "nonInterestIncome": "None", "operatingExpenses": "90416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2187964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1058865000", "sellingGeneralAndAdministrative": "90416000", "netIncomeFromContinuingOperations": "101027000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695037000", "currentDebt": "None", "investments": "None", "totalAssets": "20336018000", "longTermDebt": "8769044000", "shortTermDebt": "994999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "654516000", "reportedCurrency": "USD", "retainedEarnings": "-5952920000", "totalLiabilities": "12033567000", "otherCurrentAssets": "-148572000", "totalCurrentAssets": "1073477000", "currentLongTermDebt": "1078850000", "longTermInvestments": "802601000", "shortTermInvestments": "None", "currentNetReceivables": "684347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246491000", "currentAccountsPayable": "718509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16511293000", "shortLongTermDebtTotal": "10440414000", "totalShareholderEquity": "7500094000", "capitalLeaseObligations": "296260000", "otherCurrentLiabilities": "-718509000", "totalCurrentLiabilities": "985307000", "otherNonCurrentLiabilities": "173697000", "totalNonCurrentLiabilities": "11048260000", "cashAndShortTermInvestments": "537702000", "commonStockSharesOutstanding": "696044000", "intangibleAssetsExcludingGoodwill": "654516000", "cashAndCashEquivalentsAtCarryingValue": "537702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101027000", "profitLoss": "None", "dividendPayout": "849095000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1251959000", "capitalExpenditures": "133951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136111000", "cashflowFromInvestment": "-1034673000", "stockBasedCompensation": "14410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "849095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1022118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2822512000, "cost_of_revenue": 2187964000, "gross_profit": 634548000, "research_and_development": null, "selling_general_admin": 90416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544132000, "depreciation_amortisation": 1058865000, "ebitda": 1602997000, "interest_expense": 305178000, "interest_income": null, "other_non_operating": null, "pretax_income": 110310000, "tax_provision": 9283000, "effective_tax_rate": null, "net_income": 71347000, "net_income_continuing_ops": 101027000, "net_income_to_common": 71347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537702000, "short_term_investments": null, "net_receivables": 684347000, "inventory": null, "other_current_assets": null, "total_current_assets": 1073477000, "net_ppe": null, "goodwill": 68529000, "intangible_assets": 654516000, "goodwill_and_intangibles": 723045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1246491000, "total_assets": 20336018000, "short_term_debt": 994999000, "accounts_payable": 718509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985307000, "long_term_debt": 8769044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11048260000, "total_liabilities": 12033567000, "total_debt": 9764043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5952920000, "total_equity": 7500094000, "shares_outstanding": 696044000, "operating_cash_flow": 1251959000, "stock_based_compensation": 14410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1034673000, "dividends_paid": 849095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136111000, "free_cash_flow": 1385910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544132000", "ebitda": "1602997000", "netIncome": "71347000", "grossProfit": "634548000", "depreciation": "None", "totalRevenue": "2822512000", "costOfRevenue": "2187964000", "interestIncome": "305178000", "incomeBeforeTax": "110310000", "interestExpense": "305178000", "operatingIncome": "544132000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9283000", "reportedCurrency": "USD", "netInterestIncome": "-305178000", "nonInterestIncome": "None", "operatingExpenses": "90416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2187964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1058865000", "sellingGeneralAndAdministrative": "90416000", "netIncomeFromContinuingOperations": "101027000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695037000", "currentDebt": "None", "investments": "None", "totalAssets": "20336018000", "longTermDebt": "8769044000", "shortTermDebt": "994999000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "654516000", "reportedCurrency": "USD", "retainedEarnings": "-5952920000", "totalLiabilities": "12033567000", "otherCurrentAssets": "-148572000", "totalCurrentAssets": "1073477000", "currentLongTermDebt": "1078850000", "longTermInvestments": "802601000", "shortTermInvestments": "None", "currentNetReceivables": "684347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246491000", "currentAccountsPayable": "718509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16511293000", "shortLongTermDebtTotal": "10440414000", "totalShareholderEquity": "7500094000", "capitalLeaseObligations": "296260000", "otherCurrentLiabilities": "-718509000", "totalCurrentLiabilities": "985307000", "otherNonCurrentLiabilities": "173697000", "totalNonCurrentLiabilities": "11048260000", "cashAndShortTermInvestments": "537702000", "commonStockSharesOutstanding": "696044000", "intangibleAssetsExcludingGoodwill": "654516000", "cashAndCashEquivalentsAtCarryingValue": "537702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101027000", "profitLoss": "None", "dividendPayout": "849095000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1251959000", "capitalExpenditures": "133951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136111000", "cashflowFromInvestment": "-1034673000", "stockBasedCompensation": "14410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "849095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1022118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 2700449000, "cost_of_revenue": 1074861000, "gross_profit": 1625588000, "ebit": 553598000, "ebitda": 1610803000, "pretax_income": 271653000, "tax_provision": 4350000, "net_income": 243142000, "net_income_to_common": 243142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119818000, "total_current_assets": 986145000, "total_assets": 19938255000, "short_term_debt": 171514000, "long_term_debt": 8566049000, "total_debt": 8737563000, "total_liabilities": 10880631000, "total_equity": 8401276000, "shares_outstanding": 676233000, "goodwill_and_intangibles": 885783000 }, "cash_flow": { "operating_cash_flow": 1070497000, "capital_expenditure": 115784000, "free_cash_flow": 1186281000, "dividends_paid": 794783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251175, "ticker_id": 1078, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "553598000", "ebitda": "1610803000", "netIncome": "243142000", "grossProfit": "1625588000", "depreciation": "None", "totalRevenue": "2700449000", "costOfRevenue": "1074861000", "interestIncome": "280430000", "incomeBeforeTax": "271653000", "interestExpense": "280430000", "operatingIncome": "471221000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4350000", "reportedCurrency": "USD", "netInterestIncome": "-280430000", "nonInterestIncome": "None", "operatingExpenses": "1154367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1057205000", "sellingGeneralAndAdministrative": "97162000", "netIncomeFromContinuingOperations": "267303000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "699485000", "currentDebt": "None", "investments": "None", "totalAssets": "19938255000", "longTermDebt": "8566049000", "shortTermDebt": "171514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "817254000", "reportedCurrency": "USD", "retainedEarnings": "-5174279000", "totalLiabilities": "10880631000", "otherCurrentAssets": "72327000", "totalCurrentAssets": "986145000", "currentLongTermDebt": "150000000", "longTermInvestments": "936814000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18952110000", "currentAccountsPayable": "275972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16255577000", "shortLongTermDebtTotal": "9023269000", "totalShareholderEquity": "8401276000", "capitalLeaseObligations": "307220000", "otherCurrentLiabilities": "427856000", "totalCurrentLiabilities": "875342000", "otherNonCurrentLiabilities": "191884000", "totalNonCurrentLiabilities": "10005289000", "cashAndShortTermInvestments": "119818000", "commonStockSharesOutstanding": "676233000", "intangibleAssetsExcludingGoodwill": "817254000", "cashAndCashEquivalentsAtCarryingValue": "119818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267303000", "profitLoss": "None", "dividendPayout": "794783000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1070497000", "capitalExpenditures": "115784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-941416000", "cashflowFromInvestment": "-113799000", "stockBasedCompensation": "31766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "794783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1057205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2700449000, "cost_of_revenue": 1074861000, "gross_profit": 1625588000, "research_and_development": null, "selling_general_admin": 97162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553598000, "depreciation_amortisation": 1057205000, "ebitda": 1610803000, "interest_expense": 280430000, "interest_income": null, "other_non_operating": null, "pretax_income": 271653000, "tax_provision": 4350000, "effective_tax_rate": null, "net_income": 243142000, "net_income_continuing_ops": 267303000, "net_income_to_common": 243142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119818000, "short_term_investments": null, "net_receivables": 794000000, "inventory": null, "other_current_assets": null, "total_current_assets": 986145000, "net_ppe": null, "goodwill": 68529000, "intangible_assets": 817254000, "goodwill_and_intangibles": 885783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18952110000, "total_assets": 19938255000, "short_term_debt": 171514000, "accounts_payable": 275972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875342000, "long_term_debt": 8566049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10005289000, "total_liabilities": 10880631000, "total_debt": 8737563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5174279000, "total_equity": 8401276000, "shares_outstanding": 676233000, "operating_cash_flow": 1070497000, "stock_based_compensation": 31766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113799000, "dividends_paid": 794783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -941416000, "free_cash_flow": 1186281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "553598000", "ebitda": "1610803000", "netIncome": "243142000", "grossProfit": "1625588000", "depreciation": "None", "totalRevenue": "2700449000", "costOfRevenue": "1074861000", "interestIncome": "280430000", "incomeBeforeTax": "271653000", "interestExpense": "280430000", "operatingIncome": "471221000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4350000", "reportedCurrency": "USD", "netInterestIncome": "-280430000", "nonInterestIncome": "None", "operatingExpenses": "1154367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1074861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1057205000", "sellingGeneralAndAdministrative": "97162000", "netIncomeFromContinuingOperations": "267303000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "699485000", "currentDebt": "None", "investments": "None", "totalAssets": "19938255000", "longTermDebt": "8566049000", "shortTermDebt": "171514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "817254000", "reportedCurrency": "USD", "retainedEarnings": "-5174279000", "totalLiabilities": "10880631000", "otherCurrentAssets": "72327000", "totalCurrentAssets": "986145000", "currentLongTermDebt": "150000000", "longTermInvestments": "936814000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18952110000", "currentAccountsPayable": "275972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16255577000", "shortLongTermDebtTotal": "9023269000", "totalShareholderEquity": "8401276000", "capitalLeaseObligations": "307220000", "otherCurrentLiabilities": "427856000", "totalCurrentLiabilities": "875342000", "otherNonCurrentLiabilities": "191884000", "totalNonCurrentLiabilities": "10005289000", "cashAndShortTermInvestments": "119818000", "commonStockSharesOutstanding": "676233000", "intangibleAssetsExcludingGoodwill": "817254000", "cashAndCashEquivalentsAtCarryingValue": "119818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267303000", "profitLoss": "None", "dividendPayout": "794783000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1070497000", "capitalExpenditures": "115784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-941416000", "cashflowFromInvestment": "-113799000", "stockBasedCompensation": "31766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "794783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1057205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 2181003000, "cost_of_revenue": 902060000, "gross_profit": 1278943000, "ebit": 515267000, "ebitda": 1265168000, "pretax_income": 325140000, "tax_provision": -9617000, "net_income": 306009000, "net_income_to_common": 306009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117635000, "total_current_assets": 561279000, "total_assets": 15698850000, "short_term_debt": 720000000, "long_term_debt": 6156299000, "total_debt": 6876299000, "total_liabilities": 8773980000, "total_equity": 6350446000, "shares_outstanding": 547275000, "goodwill_and_intangibles": 332156000 }, "cash_flow": { "operating_cash_flow": 956242000, "capital_expenditure": 113596000, "free_cash_flow": 1069838000, "dividends_paid": 657021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251180, "ticker_id": 1078, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515267000", "ebitda": "1265168000", "netIncome": "306009000", "grossProfit": "1278943000", "depreciation": "None", "totalRevenue": "2181003000", "costOfRevenue": "902060000", "interestIncome": "200331000", "incomeBeforeTax": "325140000", "interestExpense": "200331000", "operatingIncome": "433910000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9617000", "reportedCurrency": "USD", "netInterestIncome": "-196960000", "nonInterestIncome": "None", "operatingExpenses": "845033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "749901000", "sellingGeneralAndAdministrative": "95132000", "netIncomeFromContinuingOperations": "269291000" }, "balance": { "goodwill": "18000000", "inventory": "612667000", "commonStock": "547156000", "currentDebt": "None", "investments": "None", "totalAssets": "15698850000", "longTermDebt": "6156299000", "shortTermDebt": "720000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314156000", "reportedCurrency": "USD", "retainedEarnings": "-1061293000", "totalLiabilities": "8773980000", "otherCurrentAssets": "169374000", "totalCurrentAssets": "561279000", "currentLongTermDebt": "720000000", "longTermInvestments": "782853000", "shortTermInvestments": "21359000", "currentNetReceivables": "274270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15137571000", "currentAccountsPayable": "240258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13268518000", "shortLongTermDebtTotal": "7083042000", "totalShareholderEquity": "6350446000", "capitalLeaseObligations": "206743000", "otherCurrentLiabilities": "417667000", "totalCurrentLiabilities": "1377925000", "otherNonCurrentLiabilities": "127380000", "totalNonCurrentLiabilities": "7396055000", "cashAndShortTermInvestments": "117635000", "commonStockSharesOutstanding": "547275000", "intangibleAssetsExcludingGoodwill": "314156000", "cashAndCashEquivalentsAtCarryingValue": "117635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334757000", "profitLoss": "None", "dividendPayout": "657021000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104511000", "operatingCashflow": "956242000", "capitalExpenditures": "113596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337299000", "cashflowFromInvestment": "-576754000", "stockBasedCompensation": "14480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "749901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2181003000, "cost_of_revenue": 902060000, "gross_profit": 1278943000, "research_and_development": 0.14, "selling_general_admin": 95132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515267000, "depreciation_amortisation": 749901000, "ebitda": 1265168000, "interest_expense": 200331000, "interest_income": null, "other_non_operating": null, "pretax_income": 325140000, "tax_provision": -9617000, "effective_tax_rate": null, "net_income": 306009000, "net_income_continuing_ops": 269291000, "net_income_to_common": 306009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117635000, "short_term_investments": 21359000, "net_receivables": 274270000, "inventory": 612667000, "other_current_assets": null, "total_current_assets": 561279000, "net_ppe": null, "goodwill": 18000000, "intangible_assets": 314156000, "goodwill_and_intangibles": 332156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15137571000, "total_assets": 15698850000, "short_term_debt": 720000000, "accounts_payable": 240258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1377925000, "long_term_debt": 6156299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7396055000, "total_liabilities": 8773980000, "total_debt": 6876299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1061293000, "total_equity": 6350446000, "shares_outstanding": 547275000, "operating_cash_flow": 956242000, "stock_based_compensation": 14480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576754000, "dividends_paid": 657021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337299000, "free_cash_flow": 1069838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515267000", "ebitda": "1265168000", "netIncome": "306009000", "grossProfit": "1278943000", "depreciation": "None", "totalRevenue": "2181003000", "costOfRevenue": "902060000", "interestIncome": "200331000", "incomeBeforeTax": "325140000", "interestExpense": "200331000", "operatingIncome": "433910000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9617000", "reportedCurrency": "USD", "netInterestIncome": "-196960000", "nonInterestIncome": "None", "operatingExpenses": "845033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "749901000", "sellingGeneralAndAdministrative": "95132000", "netIncomeFromContinuingOperations": "269291000" }, "balance": { "goodwill": "18000000", "inventory": "612667000", "commonStock": "547156000", "currentDebt": "None", "investments": "None", "totalAssets": "15698850000", "longTermDebt": "6156299000", "shortTermDebt": "720000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314156000", "reportedCurrency": "USD", "retainedEarnings": "-1061293000", "totalLiabilities": "8773980000", "otherCurrentAssets": "169374000", "totalCurrentAssets": "561279000", "currentLongTermDebt": "720000000", "longTermInvestments": "782853000", "shortTermInvestments": "21359000", "currentNetReceivables": "274270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15137571000", "currentAccountsPayable": "240258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13268518000", "shortLongTermDebtTotal": "7083042000", "totalShareholderEquity": "6350446000", "capitalLeaseObligations": "206743000", "otherCurrentLiabilities": "417667000", "totalCurrentLiabilities": "1377925000", "otherNonCurrentLiabilities": "127380000", "totalNonCurrentLiabilities": "7396055000", "cashAndShortTermInvestments": "117635000", "commonStockSharesOutstanding": "547275000", "intangibleAssetsExcludingGoodwill": "314156000", "cashAndCashEquivalentsAtCarryingValue": "117635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334757000", "profitLoss": "None", "dividendPayout": "657021000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104511000", "operatingCashflow": "956242000", "capitalExpenditures": "113596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337299000", "cashflowFromInvestment": "-576754000", "stockBasedCompensation": "14480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "749901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 2061178000, "cost_of_revenue": 862991000, "gross_profit": 1198187000, "ebit": 680074000, "ebitda": 1390643000, "pretax_income": 509115000, "tax_provision": -4425000, "net_income": 500449000, "net_income_to_common": 500449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72032000, "total_current_assets": 604968000, "total_assets": 15771229000, "short_term_debt": 995606000, "long_term_debt": 5502007000, "total_debt": 6497613000, "total_liabilities": 8482952000, "total_equity": 6654701000, "shares_outstanding": 539147000, "goodwill_and_intangibles": 436061000 }, "cash_flow": { "operating_cash_flow": 900261000, "capital_expenditure": 108510000, "free_cash_flow": 1008771000, "dividends_paid": 648047000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251185, "ticker_id": 1078, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "680074000", "ebitda": "1390643000", "netIncome": "500449000", "grossProfit": "1198187000", "depreciation": "None", "totalRevenue": "2061178000", "costOfRevenue": "862991000", "interestIncome": "172944000", "incomeBeforeTax": "509115000", "interestExpense": "172944000", "operatingIncome": "356585000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4425000", "reportedCurrency": "USD", "netInterestIncome": "-172944000", "nonInterestIncome": "None", "operatingExpenses": "841602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710569000", "sellingGeneralAndAdministrative": "131033000", "netIncomeFromContinuingOperations": "513540000" }, "balance": { "goodwill": "18000000", "inventory": "-12574000", "commonStock": "546642000", "currentDebt": "None", "investments": "None", "totalAssets": "15771229000", "longTermDebt": "5502007000", "shortTermDebt": "995606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "418061000", "reportedCurrency": "USD", "retainedEarnings": "-4269689000", "totalLiabilities": "8482952000", "otherCurrentAssets": "104668000", "totalCurrentAssets": "604968000", "currentLongTermDebt": "995606000", "longTermInvestments": "706677000", "shortTermInvestments": "2045000", "currentNetReceivables": "428268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15166261000", "currentAccountsPayable": "265596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13260801000", "shortLongTermDebtTotal": "6706128000", "totalShareholderEquity": "6654701000", "capitalLeaseObligations": "208515000", "otherCurrentLiabilities": "510959000", "totalCurrentLiabilities": "1772161000", "otherNonCurrentLiabilities": "156193000", "totalNonCurrentLiabilities": "6710791000", "cashAndShortTermInvestments": "72032000", "commonStockSharesOutstanding": "539147000", "intangibleAssetsExcludingGoodwill": "418061000", "cashAndCashEquivalentsAtCarryingValue": "72032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "516424000", "profitLoss": "None", "dividendPayout": "648047000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17433000", "operatingCashflow": "900261000", "capitalExpenditures": "108510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116532000", "cashflowFromInvestment": "-876343000", "stockBasedCompensation": "26456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "648047000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2061178000, "cost_of_revenue": 862991000, "gross_profit": 1198187000, "research_and_development": 0.25, "selling_general_admin": 131033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 680074000, "depreciation_amortisation": 710569000, "ebitda": 1390643000, "interest_expense": 172944000, "interest_income": null, "other_non_operating": null, "pretax_income": 509115000, "tax_provision": -4425000, "effective_tax_rate": null, "net_income": 500449000, "net_income_continuing_ops": 513540000, "net_income_to_common": 500449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72032000, "short_term_investments": 2045000, "net_receivables": 428268000, "inventory": -12574000, "other_current_assets": null, "total_current_assets": 604968000, "net_ppe": null, "goodwill": 18000000, "intangible_assets": 418061000, "goodwill_and_intangibles": 436061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15166261000, "total_assets": 15771229000, "short_term_debt": 995606000, "accounts_payable": 265596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1772161000, "long_term_debt": 5502007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6710791000, "total_liabilities": 8482952000, "total_debt": 6497613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4269689000, "total_equity": 6654701000, "shares_outstanding": 539147000, "operating_cash_flow": 900261000, "stock_based_compensation": 26456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -876343000, "dividends_paid": 648047000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116532000, "free_cash_flow": 1008771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "680074000", "ebitda": "1390643000", "netIncome": "500449000", "grossProfit": "1198187000", "depreciation": "None", "totalRevenue": "2061178000", "costOfRevenue": "862991000", "interestIncome": "172944000", "incomeBeforeTax": "509115000", "interestExpense": "172944000", "operatingIncome": "356585000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4425000", "reportedCurrency": "USD", "netInterestIncome": "-172944000", "nonInterestIncome": "None", "operatingExpenses": "841602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710569000", "sellingGeneralAndAdministrative": "131033000", "netIncomeFromContinuingOperations": "513540000" }, "balance": { "goodwill": "18000000", "inventory": "-12574000", "commonStock": "546642000", "currentDebt": "None", "investments": "None", "totalAssets": "15771229000", "longTermDebt": "5502007000", "shortTermDebt": "995606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "418061000", "reportedCurrency": "USD", "retainedEarnings": "-4269689000", "totalLiabilities": "8482952000", "otherCurrentAssets": "104668000", "totalCurrentAssets": "604968000", "currentLongTermDebt": "995606000", "longTermInvestments": "706677000", "shortTermInvestments": "2045000", "currentNetReceivables": "428268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15166261000", "currentAccountsPayable": "265596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13260801000", "shortLongTermDebtTotal": "6706128000", "totalShareholderEquity": "6654701000", "capitalLeaseObligations": "208515000", "otherCurrentLiabilities": "510959000", "totalCurrentLiabilities": "1772161000", "otherNonCurrentLiabilities": "156193000", "totalNonCurrentLiabilities": "6710791000", "cashAndShortTermInvestments": "72032000", "commonStockSharesOutstanding": "539147000", "intangibleAssetsExcludingGoodwill": "418061000", "cashAndCashEquivalentsAtCarryingValue": "72032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "516424000", "profitLoss": "None", "dividendPayout": "648047000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17433000", "operatingCashflow": "900261000", "capitalExpenditures": "108510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116532000", "cashflowFromInvestment": "-876343000", "stockBasedCompensation": "26456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "648047000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 1896184000, "cost_of_revenue": 773279000, "gross_profit": 1122905000, "ebit": 286347000, "ebitda": 970633000, "pretax_income": 134467000, "tax_provision": -3261000, "net_income": 505540000, "net_income_to_common": 505540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158287000, "total_current_assets": 713433000, "total_assets": 15257519000, "short_term_debt": 1165975000, "long_term_debt": 5004014000, "total_debt": 6169989000, "total_liabilities": 8111415000, "total_equity": 6515470000, "shares_outstanding": 539241000, "goodwill_and_intangibles": 537760000 }, "cash_flow": { "operating_cash_flow": 795248000, "capital_expenditure": 111480000, "free_cash_flow": 906728000, "dividends_paid": 650082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251190, "ticker_id": 1078, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286347000", "ebitda": "970633000", "netIncome": "505540000", "grossProfit": "1122905000", "depreciation": "None", "totalRevenue": "1896184000", "costOfRevenue": "773279000", "interestIncome": "None", "incomeBeforeTax": "134467000", "interestExpense": "157980000", "operatingIncome": "340316000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3261000", "reportedCurrency": "USD", "netInterestIncome": "-157980000", "nonInterestIncome": "None", "operatingExpenses": "782589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684286000", "sellingGeneralAndAdministrative": "98303000", "netIncomeFromContinuingOperations": "137728000" }, "balance": { "goodwill": "18000000", "inventory": "1964000", "commonStock": "539097000", "currentDebt": "None", "investments": "None", "totalAssets": "15257519000", "longTermDebt": "5004014000", "shortTermDebt": "1165975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "519760000", "reportedCurrency": "USD", "retainedEarnings": "-4120774000", "totalLiabilities": "8111415000", "otherCurrentAssets": "90644000", "totalCurrentAssets": "713433000", "currentLongTermDebt": "1165975000", "longTermInvestments": "448340000", "shortTermInvestments": "397000", "currentNetReceivables": "464502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14544086000", "currentAccountsPayable": "227638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12901371000", "shortLongTermDebtTotal": "6374536000", "totalShareholderEquity": "6515470000", "capitalLeaseObligations": "204547000", "otherCurrentLiabilities": "542802000", "totalCurrentLiabilities": "1936415000", "otherNonCurrentLiabilities": "177232000", "totalNonCurrentLiabilities": "6175000000", "cashAndShortTermInvestments": "158287000", "commonStockSharesOutstanding": "539241000", "intangibleAssetsExcludingGoodwill": "519760000", "cashAndCashEquivalentsAtCarryingValue": "158287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "525930000", "profitLoss": "None", "dividendPayout": "650082000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18626000", "operatingCashflow": "795248000", "capitalExpenditures": "111480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288517000", "cashflowFromInvestment": "531032000", "stockBasedCompensation": "18202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896184000, "cost_of_revenue": 773279000, "gross_profit": 1122905000, "research_and_development": 0.07, "selling_general_admin": 98303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286347000, "depreciation_amortisation": 684286000, "ebitda": 970633000, "interest_expense": 157980000, "interest_income": null, "other_non_operating": null, "pretax_income": 134467000, "tax_provision": -3261000, "effective_tax_rate": null, "net_income": 505540000, "net_income_continuing_ops": 137728000, "net_income_to_common": 505540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158287000, "short_term_investments": 397000, "net_receivables": 464502000, "inventory": 1964000, "other_current_assets": null, "total_current_assets": 713433000, "net_ppe": null, "goodwill": 18000000, "intangible_assets": 519760000, "goodwill_and_intangibles": 537760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14544086000, "total_assets": 15257519000, "short_term_debt": 1165975000, "accounts_payable": 227638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1936415000, "long_term_debt": 5004014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6175000000, "total_liabilities": 8111415000, "total_debt": 6169989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4120774000, "total_equity": 6515470000, "shares_outstanding": 539241000, "operating_cash_flow": 795248000, "stock_based_compensation": 18202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 531032000, "dividends_paid": 650082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1288517000, "free_cash_flow": 906728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286347000", "ebitda": "970633000", "netIncome": "505540000", "grossProfit": "1122905000", "depreciation": "None", "totalRevenue": "1896184000", "costOfRevenue": "773279000", "interestIncome": "None", "incomeBeforeTax": "134467000", "interestExpense": "157980000", "operatingIncome": "340316000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3261000", "reportedCurrency": "USD", "netInterestIncome": "-157980000", "nonInterestIncome": "None", "operatingExpenses": "782589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684286000", "sellingGeneralAndAdministrative": "98303000", "netIncomeFromContinuingOperations": "137728000" }, "balance": { "goodwill": "18000000", "inventory": "1964000", "commonStock": "539097000", "currentDebt": "None", "investments": "None", "totalAssets": "15257519000", "longTermDebt": "5004014000", "shortTermDebt": "1165975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "519760000", "reportedCurrency": "USD", "retainedEarnings": "-4120774000", "totalLiabilities": "8111415000", "otherCurrentAssets": "90644000", "totalCurrentAssets": "713433000", "currentLongTermDebt": "1165975000", "longTermInvestments": "448340000", "shortTermInvestments": "397000", "currentNetReceivables": "464502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14544086000", "currentAccountsPayable": "227638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12901371000", "shortLongTermDebtTotal": "6374536000", "totalShareholderEquity": "6515470000", "capitalLeaseObligations": "204547000", "otherCurrentLiabilities": "542802000", "totalCurrentLiabilities": "1936415000", "otherNonCurrentLiabilities": "177232000", "totalNonCurrentLiabilities": "6175000000", "cashAndShortTermInvestments": "158287000", "commonStockSharesOutstanding": "539241000", "intangibleAssetsExcludingGoodwill": "519760000", "cashAndCashEquivalentsAtCarryingValue": "158287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "525930000", "profitLoss": "None", "dividendPayout": "650082000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18626000", "operatingCashflow": "795248000", "capitalExpenditures": "111480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288517000", "cashflowFromInvestment": "531032000", "stockBasedCompensation": "18202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 1644875000, "cost_of_revenue": 782541000, "gross_profit": 862334000, "ebit": 436019000, "ebitda": 1133162000, "pretax_income": 151084000, "tax_provision": -9423000, "net_income": 413563000, "net_income_to_common": 413563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44226000, "total_current_assets": 2975382000, "total_assets": 15920089000, "short_term_debt": 129590000, "long_term_debt": 6297979000, "total_debt": 6427569000, "total_liabilities": 8572743000, "total_equity": 6733723000, "shares_outstanding": 531056000, "goodwill_and_intangibles": 537917000 }, "cash_flow": { "operating_cash_flow": 758431000, "capital_expenditure": 639287000, "free_cash_flow": 1397718000, "dividends_paid": 787072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251195, "ticker_id": 1078, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "436019000", "ebitda": "1133162000", "netIncome": "413563000", "grossProfit": "862334000", "depreciation": "None", "totalRevenue": "1644875000", "costOfRevenue": "782541000", "interestIncome": "218336000", "incomeBeforeTax": "151084000", "interestExpense": "218336000", "operatingIncome": "215148000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9423000", "reportedCurrency": "USD", "netInterestIncome": "-218336000", "nonInterestIncome": "None", "operatingExpenses": "647186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "697143000", "sellingGeneralAndAdministrative": "93237000", "netIncomeFromContinuingOperations": "160507000" }, "balance": { "goodwill": "18000000", "inventory": "-10908000", "commonStock": "538405000", "currentDebt": "None", "investments": "None", "totalAssets": "15920089000", "longTermDebt": "6297979000", "shortTermDebt": "129590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "519917000", "reportedCurrency": "USD", "retainedEarnings": "-3976232000", "totalLiabilities": "8572743000", "otherCurrentAssets": "2693512000", "totalCurrentAssets": "2975382000", "currentLongTermDebt": "129590000", "longTermInvestments": "447577000", "shortTermInvestments": "None", "currentNetReceivables": "237644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12944707000", "currentAccountsPayable": "269145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11312107000", "shortLongTermDebtTotal": "6477874000", "totalShareholderEquity": "6733723000", "capitalLeaseObligations": "179895000", "otherCurrentLiabilities": "132893000", "totalCurrentLiabilities": "1305944000", "otherNonCurrentLiabilities": "144199000", "totalNonCurrentLiabilities": "7266799000", "cashAndShortTermInvestments": "44226000", "commonStockSharesOutstanding": "531056000", "intangibleAssetsExcludingGoodwill": "519917000", "cashAndCashEquivalentsAtCarryingValue": "44226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428253000", "profitLoss": "None", "dividendPayout": "787072000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15281000", "operatingCashflow": "758431000", "capitalExpenditures": "639287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246450000", "cashflowFromInvestment": "-1007700000", "stockBasedCompensation": "17368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "697143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1644875000, "cost_of_revenue": 782541000, "gross_profit": 862334000, "research_and_development": 0.13, "selling_general_admin": 93237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 436019000, "depreciation_amortisation": 697143000, "ebitda": 1133162000, "interest_expense": 218336000, "interest_income": null, "other_non_operating": null, "pretax_income": 151084000, "tax_provision": -9423000, "effective_tax_rate": null, "net_income": 413563000, "net_income_continuing_ops": 160507000, "net_income_to_common": 413563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44226000, "short_term_investments": null, "net_receivables": 237644000, "inventory": -10908000, "other_current_assets": null, "total_current_assets": 2975382000, "net_ppe": null, "goodwill": 18000000, "intangible_assets": 519917000, "goodwill_and_intangibles": 537917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12944707000, "total_assets": 15920089000, "short_term_debt": 129590000, "accounts_payable": 269145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1305944000, "long_term_debt": 6297979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7266799000, "total_liabilities": 8572743000, "total_debt": 6427569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3976232000, "total_equity": 6733723000, "shares_outstanding": 531056000, "operating_cash_flow": 758431000, "stock_based_compensation": 17368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 639287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1007700000, "dividends_paid": 787072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 246450000, "free_cash_flow": 1397718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "436019000", "ebitda": "1133162000", "netIncome": "413563000", "grossProfit": "862334000", "depreciation": "None", "totalRevenue": "1644875000", "costOfRevenue": "782541000", "interestIncome": "218336000", "incomeBeforeTax": "151084000", "interestExpense": "218336000", "operatingIncome": "215148000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9423000", "reportedCurrency": "USD", "netInterestIncome": "-218336000", "nonInterestIncome": "None", "operatingExpenses": "647186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "697143000", "sellingGeneralAndAdministrative": "93237000", "netIncomeFromContinuingOperations": "160507000" }, "balance": { "goodwill": "18000000", "inventory": "-10908000", "commonStock": "538405000", "currentDebt": "None", "investments": "None", "totalAssets": "15920089000", "longTermDebt": "6297979000", "shortTermDebt": "129590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "519917000", "reportedCurrency": "USD", "retainedEarnings": "-3976232000", "totalLiabilities": "8572743000", "otherCurrentAssets": "2693512000", "totalCurrentAssets": "2975382000", "currentLongTermDebt": "129590000", "longTermInvestments": "447577000", "shortTermInvestments": "None", "currentNetReceivables": "237644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12944707000", "currentAccountsPayable": "269145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11312107000", "shortLongTermDebtTotal": "6477874000", "totalShareholderEquity": "6733723000", "capitalLeaseObligations": "179895000", "otherCurrentLiabilities": "132893000", "totalCurrentLiabilities": "1305944000", "otherNonCurrentLiabilities": "144199000", "totalNonCurrentLiabilities": "7266799000", "cashAndShortTermInvestments": "44226000", "commonStockSharesOutstanding": "531056000", "intangibleAssetsExcludingGoodwill": "519917000", "cashAndCashEquivalentsAtCarryingValue": "44226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428253000", "profitLoss": "None", "dividendPayout": "787072000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15281000", "operatingCashflow": "758431000", "capitalExpenditures": "639287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "246450000", "cashflowFromInvestment": "-1007700000", "stockBasedCompensation": "17368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "697143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 1240339000, "cost_of_revenue": 405244000, "gross_profit": 835095000, "ebit": 393932000, "ebitda": 1053921000, "pretax_income": 169990000, "tax_provision": -5479000, "net_income": 45530000, "net_income_to_common": 45530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2355000, "total_current_assets": 188567000, "total_assets": 4346581000, "short_term_debt": 583323000, "long_term_debt": 6351613000, "total_debt": 6934936000, "total_liabilities": 1837697000, "total_equity": 2508884000, "shares_outstanding": 489335000, "goodwill_and_intangibles": 390450000 }, "cash_flow": { "operating_cash_flow": 846073000, "capital_expenditure": 2000734000, "free_cash_flow": 2846807000, "dividends_paid": 720123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251200, "ticker_id": 1078, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393932000", "ebitda": "1053921000", "netIncome": "45530000", "grossProfit": "835095000", "depreciation": "None", "totalRevenue": "1240339000", "costOfRevenue": "405244000", "interestIncome": "9844000", "incomeBeforeTax": "169990000", "interestExpense": "217612000", "operatingIncome": "306938000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5479000", "reportedCurrency": "USD", "netInterestIncome": "-225619000", "nonInterestIncome": "None", "operatingExpenses": "528157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659989000", "sellingGeneralAndAdministrative": "92966000", "netIncomeFromContinuingOperations": "60061000" }, "balance": { "goodwill": "None", "inventory": "-4932999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "4346581000", "longTermDebt": "6351613000", "shortTermDebt": "583323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "390450000", "reportedCurrency": "USD", "retainedEarnings": "-529194000", "totalLiabilities": "1837697000", "otherCurrentAssets": "-107013000", "totalCurrentAssets": "188567000", "currentLongTermDebt": "4685000", "longTermInvestments": "910119000", "shortTermInvestments": "4933000", "currentNetReceivables": "186212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4158014000", "currentAccountsPayable": "6348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8397940000", "shortLongTermDebtTotal": "6930804000", "totalShareholderEquity": "2508884000", "capitalLeaseObligations": "231602000", "otherCurrentLiabilities": "-147044000", "totalCurrentLiabilities": "717181000", "otherNonCurrentLiabilities": "74991000", "totalNonCurrentLiabilities": "1120516000", "cashAndShortTermInvestments": "2355000", "commonStockSharesOutstanding": "489335000", "intangibleAssetsExcludingGoodwill": "390450000", "cashAndCashEquivalentsAtCarryingValue": "2355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60061000", "profitLoss": "None", "dividendPayout": "720123000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "49771000", "operatingCashflow": "846073000", "capitalExpenditures": "2000734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "647271000", "cashflowFromInvestment": "-1448778000", "stockBasedCompensation": "18162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "720123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240339000, "cost_of_revenue": 405244000, "gross_profit": 835095000, "research_and_development": 0.14, "selling_general_admin": 92966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393932000, "depreciation_amortisation": 659989000, "ebitda": 1053921000, "interest_expense": 217612000, "interest_income": null, "other_non_operating": null, "pretax_income": 169990000, "tax_provision": -5479000, "effective_tax_rate": null, "net_income": 45530000, "net_income_continuing_ops": 60061000, "net_income_to_common": 45530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2355000, "short_term_investments": 4933000, "net_receivables": 186212000, "inventory": -4932999, "other_current_assets": null, "total_current_assets": 188567000, "net_ppe": null, "goodwill": null, "intangible_assets": 390450000, "goodwill_and_intangibles": 390450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4158014000, "total_assets": 4346581000, "short_term_debt": 583323000, "accounts_payable": 6348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717181000, "long_term_debt": 6351613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1120516000, "total_liabilities": 1837697000, "total_debt": 6934936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -529194000, "total_equity": 2508884000, "shares_outstanding": 489335000, "operating_cash_flow": 846073000, "stock_based_compensation": 18162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1448778000, "dividends_paid": 720123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 647271000, "free_cash_flow": 2846807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393932000", "ebitda": "1053921000", "netIncome": "45530000", "grossProfit": "835095000", "depreciation": "None", "totalRevenue": "1240339000", "costOfRevenue": "405244000", "interestIncome": "9844000", "incomeBeforeTax": "169990000", "interestExpense": "217612000", "operatingIncome": "306938000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5479000", "reportedCurrency": "USD", "netInterestIncome": "-225619000", "nonInterestIncome": "None", "operatingExpenses": "528157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659989000", "sellingGeneralAndAdministrative": "92966000", "netIncomeFromContinuingOperations": "60061000" }, "balance": { "goodwill": "None", "inventory": "-4932999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "4346581000", "longTermDebt": "6351613000", "shortTermDebt": "583323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "390450000", "reportedCurrency": "USD", "retainedEarnings": "-529194000", "totalLiabilities": "1837697000", "otherCurrentAssets": "-107013000", "totalCurrentAssets": "188567000", "currentLongTermDebt": "4685000", "longTermInvestments": "910119000", "shortTermInvestments": "4933000", "currentNetReceivables": "186212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4158014000", "currentAccountsPayable": "6348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8397940000", "shortLongTermDebtTotal": "6930804000", "totalShareholderEquity": "2508884000", "capitalLeaseObligations": "231602000", "otherCurrentLiabilities": "-147044000", "totalCurrentLiabilities": "717181000", "otherNonCurrentLiabilities": "74991000", "totalNonCurrentLiabilities": "1120516000", "cashAndShortTermInvestments": "2355000", "commonStockSharesOutstanding": "489335000", "intangibleAssetsExcludingGoodwill": "390450000", "cashAndCashEquivalentsAtCarryingValue": "2355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60061000", "profitLoss": "None", "dividendPayout": "720123000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "49771000", "operatingCashflow": "846073000", "capitalExpenditures": "2000734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "647271000", "cashflowFromInvestment": "-1448778000", "stockBasedCompensation": "18162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "720123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 1191320000, "cost_of_revenue": 378657000, "gross_profit": 812663000, "ebit": 1099857000, "ebitda": 1649356000, "pretax_income": 832822000, "tax_provision": -4396000, "net_income": 1061093000, "net_income_to_common": 1061093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19161000, "total_current_assets": 83701000, "total_assets": 4142834000, "short_term_debt": 457388000, "long_term_debt": 5567908000, "total_debt": 6025296000, "total_liabilities": 1670427000, "total_equity": 2472407000, "shares_outstanding": 187526762, "goodwill_and_intangibles": 452384000 }, "cash_flow": { "operating_cash_flow": 848709000, "capital_expenditure": 34638000, "free_cash_flow": 883347000, "dividends_paid": 696913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251205, "ticker_id": 1078, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1099857000", "ebitda": "1649356000", "netIncome": "1061093000", "grossProfit": "812663000", "depreciation": "None", "totalRevenue": "1191320000", "costOfRevenue": "378657000", "interestIncome": "10406000", "incomeBeforeTax": "832822000", "interestExpense": "261280000", "operatingIncome": "311280000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4396000", "reportedCurrency": "USD", "netInterestIncome": "-266343000", "nonInterestIncome": "None", "operatingExpenses": "501383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "549499000", "sellingGeneralAndAdministrative": "96702000", "netIncomeFromContinuingOperations": "1073474000" }, "balance": { "goodwill": "None", "inventory": "-21551000", "commonStock": "1824000", "currentDebt": "None", "investments": "None", "totalAssets": "4142834000", "longTermDebt": "5567908000", "shortTermDebt": "457388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "452384000", "reportedCurrency": "USD", "retainedEarnings": "-428307000", "totalLiabilities": "1670427000", "otherCurrentAssets": "21551000", "totalCurrentAssets": "83701000", "currentLongTermDebt": "3561000", "longTermInvestments": "1253906000", "shortTermInvestments": "None", "currentNetReceivables": "64540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4059133000", "currentAccountsPayable": "3886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10209450000", "shortLongTermDebtTotal": "6021735000", "totalShareholderEquity": "2472407000", "capitalLeaseObligations": "54663000", "otherCurrentLiabilities": "99060000", "totalCurrentLiabilities": "581377000", "otherNonCurrentLiabilities": "54663000", "totalNonCurrentLiabilities": "1089050000", "cashAndShortTermInvestments": "19161000", "commonStockSharesOutstanding": "187526762", "intangibleAssetsExcludingGoodwill": "452384000", "cashAndCashEquivalentsAtCarryingValue": "19161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1073474000", "profitLoss": "None", "dividendPayout": "696913000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16738000", "operatingCashflow": "848709000", "capitalExpenditures": "34638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2620536000", "cashflowFromInvestment": "1829279000", "stockBasedCompensation": "16563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "696913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1191320000, "cost_of_revenue": 378657000, "gross_profit": 812663000, "research_and_development": 0.57, "selling_general_admin": 96702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1099857000, "depreciation_amortisation": 549499000, "ebitda": 1649356000, "interest_expense": 261280000, "interest_income": null, "other_non_operating": null, "pretax_income": 832822000, "tax_provision": -4396000, "effective_tax_rate": null, "net_income": 1061093000, "net_income_continuing_ops": 1073474000, "net_income_to_common": 1061093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19161000, "short_term_investments": null, "net_receivables": 64540000, "inventory": -21551000, "other_current_assets": null, "total_current_assets": 83701000, "net_ppe": null, "goodwill": null, "intangible_assets": 452384000, "goodwill_and_intangibles": 452384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4059133000, "total_assets": 4142834000, "short_term_debt": 457388000, "accounts_payable": 3886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581377000, "long_term_debt": 5567908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1089050000, "total_liabilities": 1670427000, "total_debt": 6025296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -428307000, "total_equity": 2472407000, "shares_outstanding": 187526762, "operating_cash_flow": 848709000, "stock_based_compensation": 16563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1829279000, "dividends_paid": 696913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2620536000, "free_cash_flow": 883347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1099857000", "ebitda": "1649356000", "netIncome": "1061093000", "grossProfit": "812663000", "depreciation": "None", "totalRevenue": "1191320000", "costOfRevenue": "378657000", "interestIncome": "10406000", "incomeBeforeTax": "832822000", "interestExpense": "261280000", "operatingIncome": "311280000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4396000", "reportedCurrency": "USD", "netInterestIncome": "-266343000", "nonInterestIncome": "None", "operatingExpenses": "501383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "549499000", "sellingGeneralAndAdministrative": "96702000", "netIncomeFromContinuingOperations": "1073474000" }, "balance": { "goodwill": "None", "inventory": "-21551000", "commonStock": "1824000", "currentDebt": "None", "investments": "None", "totalAssets": "4142834000", "longTermDebt": "5567908000", "shortTermDebt": "457388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "452384000", "reportedCurrency": "USD", "retainedEarnings": "-428307000", "totalLiabilities": "1670427000", "otherCurrentAssets": "21551000", "totalCurrentAssets": "83701000", "currentLongTermDebt": "3561000", "longTermInvestments": "1253906000", "shortTermInvestments": "None", "currentNetReceivables": "64540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4059133000", "currentAccountsPayable": "3886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10209450000", "shortLongTermDebtTotal": "6021735000", "totalShareholderEquity": "2472407000", "capitalLeaseObligations": "54663000", "otherCurrentLiabilities": "99060000", "totalCurrentLiabilities": "581377000", "otherNonCurrentLiabilities": "54663000", "totalNonCurrentLiabilities": "1089050000", "cashAndShortTermInvestments": "19161000", "commonStockSharesOutstanding": "187526762", "intangibleAssetsExcludingGoodwill": "452384000", "cashAndCashEquivalentsAtCarryingValue": "19161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1073474000", "profitLoss": "None", "dividendPayout": "696913000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16738000", "operatingCashflow": "848709000", "capitalExpenditures": "34638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2620536000", "cashflowFromInvestment": "1829279000", "stockBasedCompensation": "16563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "696913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 752952000, "cost_of_revenue": 903329000, "gross_profit": -150377000, "ebit": 287202000, "ebitda": 576936000, "pretax_income": 199910000, "tax_provision": 254000, "net_income": 193633000, "net_income_to_common": 193633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1170992000, "total_current_assets": 1802640000, "total_assets": 21616225000, "short_term_debt": 892768000, "long_term_debt": 8671363000, "total_debt": 9564131000, "total_liabilities": 12556212000, "total_equity": 7826288000, "shares_outstanding": 695168000, "goodwill_and_intangibles": 827024000 }, "cash_flow": { "operating_cash_flow": 260881000, "capital_expenditure": 23956000, "free_cash_flow": 284837000, "dividends_paid": 211994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251168, "ticker_id": 1078, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287202000", "ebitda": "576936000", "netIncome": "193633000", "grossProfit": "-150377000", "depreciation": "None", "totalRevenue": "752952000", "costOfRevenue": "903329000", "interestIncome": "None", "incomeBeforeTax": "199910000", "interestExpense": "87292000", "operatingIncome": "117041000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "254000", "reportedCurrency": "USD", "netInterestIncome": "-87292000", "nonInterestIncome": "None", "operatingExpenses": "-267418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289734000", "sellingGeneralAndAdministrative": "24591000", "netIncomeFromContinuingOperations": "199656000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695263000", "currentDebt": "None", "investments": "None", "totalAssets": "21616225000", "longTermDebt": "8671363000", "shortTermDebt": "892768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "758495000", "reportedCurrency": "USD", "retainedEarnings": "-5971501000", "totalLiabilities": "12556212000", "otherCurrentAssets": "None", "totalCurrentAssets": "1802640000", "currentLongTermDebt": "1751409000", "longTermInvestments": "530354000", "shortTermInvestments": "None", "currentNetReceivables": "631648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343263000", "currentAccountsPayable": "272025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10712861000", "totalShareholderEquity": "7826288000", "capitalLeaseObligations": "290089000", "otherCurrentLiabilities": "-1279226000", "totalCurrentLiabilities": "892768000", "otherNonCurrentLiabilities": "164360000", "totalNonCurrentLiabilities": "11663444000", "cashAndShortTermInvestments": "1170992000", "commonStockSharesOutstanding": "695168000", "intangibleAssetsExcludingGoodwill": "758495000", "cashAndCashEquivalentsAtCarryingValue": "1170992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199656000", "profitLoss": "None", "dividendPayout": "211994000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260881000", "capitalExpenditures": "23956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1105933000", "cashflowFromInvestment": "-638607000", "stockBasedCompensation": "4502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752952000, "cost_of_revenue": 903329000, "gross_profit": -150377000, "research_and_development": null, "selling_general_admin": 24591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287202000, "depreciation_amortisation": 289734000, "ebitda": 576936000, "interest_expense": 87292000, "interest_income": null, "other_non_operating": null, "pretax_income": 199910000, "tax_provision": 254000, "effective_tax_rate": null, "net_income": 193633000, "net_income_continuing_ops": 199656000, "net_income_to_common": 193633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1170992000, "short_term_investments": null, "net_receivables": 631648000, "inventory": null, "other_current_assets": null, "total_current_assets": 1802640000, "net_ppe": null, "goodwill": 68529000, "intangible_assets": 758495000, "goodwill_and_intangibles": 827024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1343263000, "total_assets": 21616225000, "short_term_debt": 892768000, "accounts_payable": 272025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892768000, "long_term_debt": 8671363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11663444000, "total_liabilities": 12556212000, "total_debt": 9564131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5971501000, "total_equity": 7826288000, "shares_outstanding": 695168000, "operating_cash_flow": 260881000, "stock_based_compensation": 4502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638607000, "dividends_paid": 211994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1105933000, "free_cash_flow": 284837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287202000", "ebitda": "576936000", "netIncome": "193633000", "grossProfit": "-150377000", "depreciation": "None", "totalRevenue": "752952000", "costOfRevenue": "903329000", "interestIncome": "None", "incomeBeforeTax": "199910000", "interestExpense": "87292000", "operatingIncome": "117041000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "254000", "reportedCurrency": "USD", "netInterestIncome": "-87292000", "nonInterestIncome": "None", "operatingExpenses": "-267418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289734000", "sellingGeneralAndAdministrative": "24591000", "netIncomeFromContinuingOperations": "199656000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695263000", "currentDebt": "None", "investments": "None", "totalAssets": "21616225000", "longTermDebt": "8671363000", "shortTermDebt": "892768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "758495000", "reportedCurrency": "USD", "retainedEarnings": "-5971501000", "totalLiabilities": "12556212000", "otherCurrentAssets": "None", "totalCurrentAssets": "1802640000", "currentLongTermDebt": "1751409000", "longTermInvestments": "530354000", "shortTermInvestments": "None", "currentNetReceivables": "631648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343263000", "currentAccountsPayable": "272025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10712861000", "totalShareholderEquity": "7826288000", "capitalLeaseObligations": "290089000", "otherCurrentLiabilities": "-1279226000", "totalCurrentLiabilities": "892768000", "otherNonCurrentLiabilities": "164360000", "totalNonCurrentLiabilities": "11663444000", "cashAndShortTermInvestments": "1170992000", "commonStockSharesOutstanding": "695168000", "intangibleAssetsExcludingGoodwill": "758495000", "cashAndCashEquivalentsAtCarryingValue": "1170992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199656000", "profitLoss": "None", "dividendPayout": "211994000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260881000", "capitalExpenditures": "23956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1105933000", "cashflowFromInvestment": "-638607000", "stockBasedCompensation": "4502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 719402000, "cost_of_revenue": 1346718000, "gross_profit": -627316000, "ebit": 160410000, "ebitda": 422496000, "pretax_income": 127819000, "tax_provision": 6027000, "net_income": 113968000, "net_income_to_common": 113968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537702000, "total_current_assets": 1073477000, "total_assets": 20336018000, "short_term_debt": 0, "long_term_debt": 8769044000, "total_debt": 8769044000, "total_liabilities": 12033567000, "total_equity": 7500094000, "shares_outstanding": 696044000, "goodwill_and_intangibles": 723045000 }, "cash_flow": { "operating_cash_flow": 294084000, "capital_expenditure": 57826000, "free_cash_flow": 351910000, "dividends_paid": 211861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251169, "ticker_id": 1078, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160410000", "ebitda": "422496000", "netIncome": "113968000", "grossProfit": "-627316000", "depreciation": "None", "totalRevenue": "719402000", "costOfRevenue": "1346718000", "interestIncome": "80638000", "incomeBeforeTax": "127819000", "interestExpense": "80638000", "operatingIncome": "145836000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6027000", "reportedCurrency": "USD", "netInterestIncome": "-80638000", "nonInterestIncome": "None", "operatingExpenses": "-773152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262086000", "sellingGeneralAndAdministrative": "23627000", "netIncomeFromContinuingOperations": "121792000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695037000", "currentDebt": "None", "investments": "None", "totalAssets": "20336018000", "longTermDebt": "8769044000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "654516000", "reportedCurrency": "USD", "retainedEarnings": "-5952920000", "totalLiabilities": "12033567000", "otherCurrentAssets": "-148572000", "totalCurrentAssets": "1073477000", "currentLongTermDebt": "1078850000", "longTermInvestments": "802601000", "shortTermInvestments": "None", "currentNetReceivables": "684347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246491000", "currentAccountsPayable": "718509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16511293000", "shortLongTermDebtTotal": "10440414000", "totalShareholderEquity": "7500094000", "capitalLeaseObligations": "296260000", "otherCurrentLiabilities": "-718509000", "totalCurrentLiabilities": "985307000", "otherNonCurrentLiabilities": "173697000", "totalNonCurrentLiabilities": "11048260000", "cashAndShortTermInvestments": "537702000", "commonStockSharesOutstanding": "696044000", "intangibleAssetsExcludingGoodwill": "654516000", "cashAndCashEquivalentsAtCarryingValue": "537702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121792000", "profitLoss": "None", "dividendPayout": "211861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294084000", "capitalExpenditures": "57826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489506000", "cashflowFromInvestment": "-405620000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719402000, "cost_of_revenue": 1346718000, "gross_profit": -627316000, "research_and_development": null, "selling_general_admin": 23627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160410000, "depreciation_amortisation": 262086000, "ebitda": 422496000, "interest_expense": 80638000, "interest_income": null, "other_non_operating": null, "pretax_income": 127819000, "tax_provision": 6027000, "effective_tax_rate": null, "net_income": 113968000, "net_income_continuing_ops": 121792000, "net_income_to_common": 113968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537702000, "short_term_investments": null, "net_receivables": 684347000, "inventory": null, "other_current_assets": null, "total_current_assets": 1073477000, "net_ppe": null, "goodwill": 68529000, "intangible_assets": 654516000, "goodwill_and_intangibles": 723045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1246491000, "total_assets": 20336018000, "short_term_debt": 0, "accounts_payable": 718509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985307000, "long_term_debt": 8769044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11048260000, "total_liabilities": 12033567000, "total_debt": 8769044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5952920000, "total_equity": 7500094000, "shares_outstanding": 696044000, "operating_cash_flow": 294084000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405620000, "dividends_paid": 211861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 489506000, "free_cash_flow": 351910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160410000", "ebitda": "422496000", "netIncome": "113968000", "grossProfit": "-627316000", "depreciation": "None", "totalRevenue": "719402000", "costOfRevenue": "1346718000", "interestIncome": "80638000", "incomeBeforeTax": "127819000", "interestExpense": "80638000", "operatingIncome": "145836000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6027000", "reportedCurrency": "USD", "netInterestIncome": "-80638000", "nonInterestIncome": "None", "operatingExpenses": "-773152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262086000", "sellingGeneralAndAdministrative": "23627000", "netIncomeFromContinuingOperations": "121792000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "695037000", "currentDebt": "None", "investments": "None", "totalAssets": "20336018000", "longTermDebt": "8769044000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "654516000", "reportedCurrency": "USD", "retainedEarnings": "-5952920000", "totalLiabilities": "12033567000", "otherCurrentAssets": "-148572000", "totalCurrentAssets": "1073477000", "currentLongTermDebt": "1078850000", "longTermInvestments": "802601000", "shortTermInvestments": "None", "currentNetReceivables": "684347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1246491000", "currentAccountsPayable": "718509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16511293000", "shortLongTermDebtTotal": "10440414000", "totalShareholderEquity": "7500094000", "capitalLeaseObligations": "296260000", "otherCurrentLiabilities": "-718509000", "totalCurrentLiabilities": "985307000", "otherNonCurrentLiabilities": "173697000", "totalNonCurrentLiabilities": "11048260000", "cashAndShortTermInvestments": "537702000", "commonStockSharesOutstanding": "696044000", "intangibleAssetsExcludingGoodwill": "654516000", "cashAndCashEquivalentsAtCarryingValue": "537702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121792000", "profitLoss": "None", "dividendPayout": "211861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294084000", "capitalExpenditures": "57826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489506000", "cashflowFromInvestment": "-405620000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 705873000, "cost_of_revenue": 291922000, "gross_profit": 413951000, "ebit": 142021000, "ebitda": 404338000, "pretax_income": -111054000, "tax_provision": -1206000, "net_income": -117122000, "net_income_to_common": -117122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91038000, "total_current_assets": 981672000, "total_assets": 19582401000, "short_term_debt": 368125000, "long_term_debt": 8763436000, "total_debt": 9131561000, "total_liabilities": 11317097000, "total_equity": 7597275000, "shares_outstanding": 696380000, "goodwill_and_intangibles": 610513000 }, "cash_flow": { "operating_cash_flow": 314961000, "capital_expenditure": 27261000, "free_cash_flow": 342222000, "dividends_paid": 211874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251171, "ticker_id": 1078, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142021000", "ebitda": "404338000", "netIncome": "-117122000", "grossProfit": "413951000", "depreciation": "None", "totalRevenue": "705873000", "costOfRevenue": "291922000", "interestIncome": "76784000", "incomeBeforeTax": "-111054000", "interestExpense": "76784000", "operatingIncome": "131727000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1206000", "reportedCurrency": "USD", "netInterestIncome": "-76784000", "nonInterestIncome": "None", "operatingExpenses": "282224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262317000", "sellingGeneralAndAdministrative": "19907000", "netIncomeFromContinuingOperations": "-109848000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "694946000", "currentDebt": "None", "investments": "None", "totalAssets": "19582401000", "longTermDebt": "8763436000", "shortTermDebt": "368125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "610513000", "reportedCurrency": "USD", "retainedEarnings": "-5854766000", "totalLiabilities": "11317097000", "otherCurrentAssets": "136287000", "totalCurrentAssets": "981672000", "currentLongTermDebt": "368125000", "longTermInvestments": "796171000", "shortTermInvestments": "None", "currentNetReceivables": "754347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18600729000", "currentAccountsPayable": "301044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16248538000", "shortLongTermDebtTotal": "9432863000", "totalShareholderEquity": "7597275000", "capitalLeaseObligations": "301302000", "otherCurrentLiabilities": "457556000", "totalCurrentLiabilities": "1126725000", "otherNonCurrentLiabilities": "155557000", "totalNonCurrentLiabilities": "10190372000", "cashAndShortTermInvestments": "91038000", "commonStockSharesOutstanding": "696380000", "intangibleAssetsExcludingGoodwill": "610513000", "cashAndCashEquivalentsAtCarryingValue": "91038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109848000", "profitLoss": "None", "dividendPayout": "211874000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "314961000", "capitalExpenditures": "27261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130428000", "cashflowFromInvestment": "-188080000", "stockBasedCompensation": "4045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705873000, "cost_of_revenue": 291922000, "gross_profit": 413951000, "research_and_development": null, "selling_general_admin": 19907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142021000, "depreciation_amortisation": 262317000, "ebitda": 404338000, "interest_expense": 76784000, "interest_income": null, "other_non_operating": null, "pretax_income": -111054000, "tax_provision": -1206000, "effective_tax_rate": null, "net_income": -117122000, "net_income_continuing_ops": -109848000, "net_income_to_common": -117122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91038000, "short_term_investments": null, "net_receivables": 754347000, "inventory": null, "other_current_assets": null, "total_current_assets": 981672000, "net_ppe": null, "goodwill": null, "intangible_assets": 610513000, "goodwill_and_intangibles": 610513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18600729000, "total_assets": 19582401000, "short_term_debt": 368125000, "accounts_payable": 301044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1126725000, "long_term_debt": 8763436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10190372000, "total_liabilities": 11317097000, "total_debt": 9131561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5854766000, "total_equity": 7597275000, "shares_outstanding": 696380000, "operating_cash_flow": 314961000, "stock_based_compensation": 4045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188080000, "dividends_paid": 211874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130428000, "free_cash_flow": 342222000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142021000", "ebitda": "404338000", "netIncome": "-117122000", "grossProfit": "413951000", "depreciation": "None", "totalRevenue": "705873000", "costOfRevenue": "291922000", "interestIncome": "76784000", "incomeBeforeTax": "-111054000", "interestExpense": "76784000", "operatingIncome": "131727000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1206000", "reportedCurrency": "USD", "netInterestIncome": "-76784000", "nonInterestIncome": "None", "operatingExpenses": "282224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262317000", "sellingGeneralAndAdministrative": "19907000", "netIncomeFromContinuingOperations": "-109848000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "694946000", "currentDebt": "None", "investments": "None", "totalAssets": "19582401000", "longTermDebt": "8763436000", "shortTermDebt": "368125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "610513000", "reportedCurrency": "USD", "retainedEarnings": "-5854766000", "totalLiabilities": "11317097000", "otherCurrentAssets": "136287000", "totalCurrentAssets": "981672000", "currentLongTermDebt": "368125000", "longTermInvestments": "796171000", "shortTermInvestments": "None", "currentNetReceivables": "754347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18600729000", "currentAccountsPayable": "301044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16248538000", "shortLongTermDebtTotal": "9432863000", "totalShareholderEquity": "7597275000", "capitalLeaseObligations": "301302000", "otherCurrentLiabilities": "457556000", "totalCurrentLiabilities": "1126725000", "otherNonCurrentLiabilities": "155557000", "totalNonCurrentLiabilities": "10190372000", "cashAndShortTermInvestments": "91038000", "commonStockSharesOutstanding": "696380000", "intangibleAssetsExcludingGoodwill": "610513000", "cashAndCashEquivalentsAtCarryingValue": "91038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109848000", "profitLoss": "None", "dividendPayout": "211874000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "314961000", "capitalExpenditures": "27261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130428000", "cashflowFromInvestment": "-188080000", "stockBasedCompensation": "4045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 694348000, "cost_of_revenue": 276181000, "gross_profit": 418167000, "ebit": 114717000, "ebitda": 380633000, "pretax_income": 41401000, "tax_provision": 2382000, "net_income": 31673000, "net_income_to_common": 31673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89436000, "total_current_assets": 994266000, "total_assets": 19810267000, "short_term_debt": 775000000, "long_term_debt": 9041253000, "total_debt": 9816253000, "total_liabilities": 11223326000, "total_equity": 7928100000, "shares_outstanding": 697146000, "goodwill_and_intangibles": 728101000 }, "cash_flow": { "operating_cash_flow": 363485000, "capital_expenditure": 25728000, "free_cash_flow": 389213000, "dividends_paid": 211881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251172, "ticker_id": 1078, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114717000", "ebitda": "380633000", "netIncome": "31673000", "grossProfit": "418167000", "depreciation": "None", "totalRevenue": "694348000", "costOfRevenue": "276181000", "interestIncome": "75063000", "incomeBeforeTax": "41401000", "interestExpense": "75063000", "operatingIncome": "131487000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2382000", "reportedCurrency": "USD", "netInterestIncome": "-75063000", "nonInterestIncome": "None", "operatingExpenses": "286680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265916000", "sellingGeneralAndAdministrative": "20764000", "netIncomeFromContinuingOperations": "39019000" }, "balance": { "goodwill": "51000000", "inventory": "None", "commonStock": "694916000", "currentDebt": "None", "investments": "None", "totalAssets": "19810267000", "longTermDebt": "9041253000", "shortTermDebt": "775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "677101000", "reportedCurrency": "USD", "retainedEarnings": "-5525520000", "totalLiabilities": "11223326000", "otherCurrentAssets": "119560000", "totalCurrentAssets": "994266000", "currentLongTermDebt": "775000000", "longTermInvestments": "963379000", "shortTermInvestments": "None", "currentNetReceivables": "785270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18816001000", "currentAccountsPayable": "257758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16246685000", "shortLongTermDebtTotal": "9351352000", "totalShareholderEquity": "7928100000", "capitalLeaseObligations": "310099000", "otherCurrentLiabilities": "482064000", "totalCurrentLiabilities": "1514822000", "otherNonCurrentLiabilities": "166352000", "totalNonCurrentLiabilities": "9708504000", "cashAndShortTermInvestments": "89436000", "commonStockSharesOutstanding": "697146000", "intangibleAssetsExcludingGoodwill": "677101000", "cashAndCashEquivalentsAtCarryingValue": "89436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39019000", "profitLoss": "None", "dividendPayout": "211881000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363485000", "capitalExpenditures": "25728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128553000", "cashflowFromInvestment": "-210259000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 694348000, "cost_of_revenue": 276181000, "gross_profit": 418167000, "research_and_development": null, "selling_general_admin": 20764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114717000, "depreciation_amortisation": 265916000, "ebitda": 380633000, "interest_expense": 75063000, "interest_income": null, "other_non_operating": null, "pretax_income": 41401000, "tax_provision": 2382000, "effective_tax_rate": null, "net_income": 31673000, "net_income_continuing_ops": 39019000, "net_income_to_common": 31673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89436000, "short_term_investments": null, "net_receivables": 785270000, "inventory": null, "other_current_assets": null, "total_current_assets": 994266000, "net_ppe": null, "goodwill": 51000000, "intangible_assets": 677101000, "goodwill_and_intangibles": 728101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18816001000, "total_assets": 19810267000, "short_term_debt": 775000000, "accounts_payable": 257758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1514822000, "long_term_debt": 9041253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9708504000, "total_liabilities": 11223326000, "total_debt": 9816253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5525520000, "total_equity": 7928100000, "shares_outstanding": 697146000, "operating_cash_flow": 363485000, "stock_based_compensation": 1738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -210259000, "dividends_paid": 211881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128553000, "free_cash_flow": 389213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114717000", "ebitda": "380633000", "netIncome": "31673000", "grossProfit": "418167000", "depreciation": "None", "totalRevenue": "694348000", "costOfRevenue": "276181000", "interestIncome": "75063000", "incomeBeforeTax": "41401000", "interestExpense": "75063000", "operatingIncome": "131487000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2382000", "reportedCurrency": "USD", "netInterestIncome": "-75063000", "nonInterestIncome": "None", "operatingExpenses": "286680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265916000", "sellingGeneralAndAdministrative": "20764000", "netIncomeFromContinuingOperations": "39019000" }, "balance": { "goodwill": "51000000", "inventory": "None", "commonStock": "694916000", "currentDebt": "None", "investments": "None", "totalAssets": "19810267000", "longTermDebt": "9041253000", "shortTermDebt": "775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "677101000", "reportedCurrency": "USD", "retainedEarnings": "-5525520000", "totalLiabilities": "11223326000", "otherCurrentAssets": "119560000", "totalCurrentAssets": "994266000", "currentLongTermDebt": "775000000", "longTermInvestments": "963379000", "shortTermInvestments": "None", "currentNetReceivables": "785270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18816001000", "currentAccountsPayable": "257758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16246685000", "shortLongTermDebtTotal": "9351352000", "totalShareholderEquity": "7928100000", "capitalLeaseObligations": "310099000", "otherCurrentLiabilities": "482064000", "totalCurrentLiabilities": "1514822000", "otherNonCurrentLiabilities": "166352000", "totalNonCurrentLiabilities": "9708504000", "cashAndShortTermInvestments": "89436000", "commonStockSharesOutstanding": "697146000", "intangibleAssetsExcludingGoodwill": "677101000", "cashAndCashEquivalentsAtCarryingValue": "89436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39019000", "profitLoss": "None", "dividendPayout": "211881000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363485000", "capitalExpenditures": "25728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128553000", "cashflowFromInvestment": "-210259000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 702889000, "cost_of_revenue": 273143000, "gross_profit": 429746000, "ebit": 126984000, "ebitda": 395530000, "pretax_income": 52144000, "tax_provision": 2080000, "net_income": 42828000, "net_income_to_common": 42828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70625000, "total_current_assets": 913879000, "total_assets": 19815729000, "short_term_debt": 164000000, "long_term_debt": 8712665000, "total_debt": 8876665000, "total_liabilities": 10972320000, "total_equity": 8188047000, "shares_outstanding": 699118000, "goodwill_and_intangibles": 747789000 }, "cash_flow": { "operating_cash_flow": 279429000, "capital_expenditure": 203573000, "free_cash_flow": 483002000, "dividends_paid": 213479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251173, "ticker_id": 1078, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126984000", "ebitda": "395530000", "netIncome": "42828000", "grossProfit": "429746000", "depreciation": "None", "totalRevenue": "702889000", "costOfRevenue": "273143000", "interestIncome": "72693000", "incomeBeforeTax": "52144000", "interestExpense": "72693000", "operatingIncome": "135082000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2080000", "reportedCurrency": "USD", "netInterestIncome": "-72693000", "nonInterestIncome": "None", "operatingExpenses": "294664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268546000", "sellingGeneralAndAdministrative": "26118000", "netIncomeFromContinuingOperations": "50064000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "698612000", "currentDebt": "None", "investments": "None", "totalAssets": "19815729000", "longTermDebt": "8712665000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "747789000", "reportedCurrency": "USD", "retainedEarnings": "-5345120000", "totalLiabilities": "10972320000", "otherCurrentAssets": "-273179000", "totalCurrentAssets": "913879000", "currentLongTermDebt": "164000000", "longTermInvestments": "951978000", "shortTermInvestments": "13514000", "currentNetReceivables": "1116433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18901850000", "currentAccountsPayable": "248348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16261769000", "shortLongTermDebtTotal": "9183242000", "totalShareholderEquity": "8188047000", "capitalLeaseObligations": "306577000", "otherCurrentLiabilities": "-517982000", "totalCurrentLiabilities": "834221000", "otherNonCurrentLiabilities": "179002000", "totalNonCurrentLiabilities": "10138099000", "cashAndShortTermInvestments": "70625000", "commonStockSharesOutstanding": "699118000", "intangibleAssetsExcludingGoodwill": "747789000", "cashAndCashEquivalentsAtCarryingValue": "70625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50064000", "profitLoss": "None", "dividendPayout": "213479000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279429000", "capitalExpenditures": "203573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94414000", "cashflowFromInvestment": "-230714000", "stockBasedCompensation": "4627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 702889000, "cost_of_revenue": 273143000, "gross_profit": 429746000, "research_and_development": null, "selling_general_admin": 26118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126984000, "depreciation_amortisation": 268546000, "ebitda": 395530000, "interest_expense": 72693000, "interest_income": null, "other_non_operating": null, "pretax_income": 52144000, "tax_provision": 2080000, "effective_tax_rate": null, "net_income": 42828000, "net_income_continuing_ops": 50064000, "net_income_to_common": 42828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70625000, "short_term_investments": 13514000, "net_receivables": 1116433000, "inventory": null, "other_current_assets": null, "total_current_assets": 913879000, "net_ppe": null, "goodwill": null, "intangible_assets": 747789000, "goodwill_and_intangibles": 747789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18901850000, "total_assets": 19815729000, "short_term_debt": 164000000, "accounts_payable": 248348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 834221000, "long_term_debt": 8712665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10138099000, "total_liabilities": 10972320000, "total_debt": 8876665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5345120000, "total_equity": 8188047000, "shares_outstanding": 699118000, "operating_cash_flow": 279429000, "stock_based_compensation": 4627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230714000, "dividends_paid": 213479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94414000, "free_cash_flow": 483002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126984000", "ebitda": "395530000", "netIncome": "42828000", "grossProfit": "429746000", "depreciation": "None", "totalRevenue": "702889000", "costOfRevenue": "273143000", "interestIncome": "72693000", "incomeBeforeTax": "52144000", "interestExpense": "72693000", "operatingIncome": "135082000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2080000", "reportedCurrency": "USD", "netInterestIncome": "-72693000", "nonInterestIncome": "None", "operatingExpenses": "294664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268546000", "sellingGeneralAndAdministrative": "26118000", "netIncomeFromContinuingOperations": "50064000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "698612000", "currentDebt": "None", "investments": "None", "totalAssets": "19815729000", "longTermDebt": "8712665000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "747789000", "reportedCurrency": "USD", "retainedEarnings": "-5345120000", "totalLiabilities": "10972320000", "otherCurrentAssets": "-273179000", "totalCurrentAssets": "913879000", "currentLongTermDebt": "164000000", "longTermInvestments": "951978000", "shortTermInvestments": "13514000", "currentNetReceivables": "1116433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18901850000", "currentAccountsPayable": "248348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16261769000", "shortLongTermDebtTotal": "9183242000", "totalShareholderEquity": "8188047000", "capitalLeaseObligations": "306577000", "otherCurrentLiabilities": "-517982000", "totalCurrentLiabilities": "834221000", "otherNonCurrentLiabilities": "179002000", "totalNonCurrentLiabilities": "10138099000", "cashAndShortTermInvestments": "70625000", "commonStockSharesOutstanding": "699118000", "intangibleAssetsExcludingGoodwill": "747789000", "cashAndCashEquivalentsAtCarryingValue": "70625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50064000", "profitLoss": "None", "dividendPayout": "213479000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279429000", "capitalExpenditures": "203573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94414000", "cashflowFromInvestment": "-230714000", "stockBasedCompensation": "4627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 697988000, "cost_of_revenue": 277026000, "gross_profit": 420962000, "ebit": 67274000, "ebitda": 341743000, "pretax_income": -3342000, "tax_provision": -14014000, "net_income": 4547000, "net_income_to_common": 4547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119818000, "total_current_assets": 986145000, "total_assets": 19938255000, "short_term_debt": 150000000, "long_term_debt": 8566049000, "total_debt": 8716049000, "total_liabilities": 10880631000, "total_equity": 8401276000, "shares_outstanding": 699596000, "goodwill_and_intangibles": 885783000 }, "cash_flow": { "operating_cash_flow": 283531000, "capital_expenditure": 604281000, "free_cash_flow": 887812000, "dividends_paid": 209819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251174, "ticker_id": 1078, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67274000", "ebitda": "341743000", "netIncome": "4547000", "grossProfit": "420962000", "depreciation": "None", "totalRevenue": "697988000", "costOfRevenue": "277026000", "interestIncome": "70508000", "incomeBeforeTax": "-3342000", "interestExpense": "70508000", "operatingIncome": "122564000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14014000", "reportedCurrency": "USD", "netInterestIncome": "-70508000", "nonInterestIncome": "None", "operatingExpenses": "298398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274469000", "sellingGeneralAndAdministrative": "23929000", "netIncomeFromContinuingOperations": "10672000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "699485000", "currentDebt": "None", "investments": "None", "totalAssets": "19938255000", "longTermDebt": "8566049000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "817254000", "reportedCurrency": "USD", "retainedEarnings": "-5174279000", "totalLiabilities": "10880631000", "otherCurrentAssets": "72327000", "totalCurrentAssets": "986145000", "currentLongTermDebt": "150000000", "longTermInvestments": "936814000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18952110000", "currentAccountsPayable": "275972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16255577000", "shortLongTermDebtTotal": "9023269000", "totalShareholderEquity": "8401276000", "capitalLeaseObligations": "307220000", "otherCurrentLiabilities": "-490766000", "totalCurrentLiabilities": "875342000", "otherNonCurrentLiabilities": "191884000", "totalNonCurrentLiabilities": "10005289000", "cashAndShortTermInvestments": "119818000", "commonStockSharesOutstanding": "699596000", "intangibleAssetsExcludingGoodwill": "817254000", "cashAndCashEquivalentsAtCarryingValue": "119818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10672000", "profitLoss": "None", "dividendPayout": "209819000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283531000", "capitalExpenditures": "604281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107497000", "cashflowFromInvestment": "-233774000", "stockBasedCompensation": "3608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 697988000, "cost_of_revenue": 277026000, "gross_profit": 420962000, "research_and_development": null, "selling_general_admin": 23929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67274000, "depreciation_amortisation": 274469000, "ebitda": 341743000, "interest_expense": 70508000, "interest_income": null, "other_non_operating": null, "pretax_income": -3342000, "tax_provision": -14014000, "effective_tax_rate": null, "net_income": 4547000, "net_income_continuing_ops": 10672000, "net_income_to_common": 4547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119818000, "short_term_investments": null, "net_receivables": 794000000, "inventory": null, "other_current_assets": null, "total_current_assets": 986145000, "net_ppe": null, "goodwill": 68529000, "intangible_assets": 817254000, "goodwill_and_intangibles": 885783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18952110000, "total_assets": 19938255000, "short_term_debt": 150000000, "accounts_payable": 275972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875342000, "long_term_debt": 8566049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10005289000, "total_liabilities": 10880631000, "total_debt": 8716049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5174279000, "total_equity": 8401276000, "shares_outstanding": 699596000, "operating_cash_flow": 283531000, "stock_based_compensation": 3608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233774000, "dividends_paid": 209819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107497000, "free_cash_flow": 887812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67274000", "ebitda": "341743000", "netIncome": "4547000", "grossProfit": "420962000", "depreciation": "None", "totalRevenue": "697988000", "costOfRevenue": "277026000", "interestIncome": "70508000", "incomeBeforeTax": "-3342000", "interestExpense": "70508000", "operatingIncome": "122564000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14014000", "reportedCurrency": "USD", "netInterestIncome": "-70508000", "nonInterestIncome": "None", "operatingExpenses": "298398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274469000", "sellingGeneralAndAdministrative": "23929000", "netIncomeFromContinuingOperations": "10672000" }, "balance": { "goodwill": "68529000", "inventory": "None", "commonStock": "699485000", "currentDebt": "None", "investments": "None", "totalAssets": "19938255000", "longTermDebt": "8566049000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "817254000", "reportedCurrency": "USD", "retainedEarnings": "-5174279000", "totalLiabilities": "10880631000", "otherCurrentAssets": "72327000", "totalCurrentAssets": "986145000", "currentLongTermDebt": "150000000", "longTermInvestments": "936814000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18952110000", "currentAccountsPayable": "275972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16255577000", "shortLongTermDebtTotal": "9023269000", "totalShareholderEquity": "8401276000", "capitalLeaseObligations": "307220000", "otherCurrentLiabilities": "-490766000", "totalCurrentLiabilities": "875342000", "otherNonCurrentLiabilities": "191884000", "totalNonCurrentLiabilities": "10005289000", "cashAndShortTermInvestments": "119818000", "commonStockSharesOutstanding": "699596000", "intangibleAssetsExcludingGoodwill": "817254000", "cashAndCashEquivalentsAtCarryingValue": "119818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10672000", "profitLoss": "None", "dividendPayout": "209819000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283531000", "capitalExpenditures": "604281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107497000", "cashflowFromInvestment": "-233774000", "stockBasedCompensation": "3608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 700397000, "cost_of_revenue": 280279000, "gross_profit": 420118000, "ebit": 172615000, "ebitda": 452634000, "pretax_income": 94676000, "tax_provision": 1938000, "net_income": 85872000, "net_income_to_common": 85872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180430000, "total_current_assets": 984614000, "total_assets": 19969766000, "short_term_debt": 27489000, "long_term_debt": 8583377000, "total_debt": 8610866000, "total_liabilities": 10747763000, "total_equity": 8562839000, "shares_outstanding": 700146000, "goodwill_and_intangibles": 963542000 }, "cash_flow": { "operating_cash_flow": 318202000, "capital_expenditure": 23509000, "free_cash_flow": 341711000, "dividends_paid": 209821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251176, "ticker_id": 1078, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172615000", "ebitda": "452634000", "netIncome": "85872000", "grossProfit": "420118000", "depreciation": "None", "totalRevenue": "700397000", "costOfRevenue": "280279000", "interestIncome": "14301000", "incomeBeforeTax": "94676000", "interestExpense": "74105000", "operatingIncome": "116883000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1938000", "reportedCurrency": "USD", "netInterestIncome": "-59804000", "nonInterestIncome": "None", "operatingExpenses": "303235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280019000", "sellingGeneralAndAdministrative": "23216000", "netIncomeFromContinuingOperations": "92738000" }, "balance": { "goodwill": "65163000", "inventory": "None", "commonStock": "699405000", "currentDebt": "None", "investments": "None", "totalAssets": "19969766000", "longTermDebt": "8583377000", "shortTermDebt": "27489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "898379000", "reportedCurrency": "USD", "retainedEarnings": "-4968819000", "totalLiabilities": "10747763000", "otherCurrentAssets": "61615000", "totalCurrentAssets": "984614000", "currentLongTermDebt": "None", "longTermInvestments": "931844000", "shortTermInvestments": "61615000", "currentNetReceivables": "742569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18985152000", "currentAccountsPayable": "329743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16320123000", "shortLongTermDebtTotal": "8891654000", "totalShareholderEquity": "8562839000", "capitalLeaseObligations": "308277000", "otherCurrentLiabilities": "420138000", "totalCurrentLiabilities": "1653252000", "otherNonCurrentLiabilities": "202857000", "totalNonCurrentLiabilities": "9094511000", "cashAndShortTermInvestments": "180430000", "commonStockSharesOutstanding": "700146000", "intangibleAssetsExcludingGoodwill": "898379000", "cashAndCashEquivalentsAtCarryingValue": "180430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92738000", "profitLoss": "None", "dividendPayout": "209821000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318202000", "capitalExpenditures": "23509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265681000", "cashflowFromInvestment": "30229000", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700397000, "cost_of_revenue": 280279000, "gross_profit": 420118000, "research_and_development": null, "selling_general_admin": 23216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172615000, "depreciation_amortisation": 280019000, "ebitda": 452634000, "interest_expense": 74105000, "interest_income": null, "other_non_operating": null, "pretax_income": 94676000, "tax_provision": 1938000, "effective_tax_rate": null, "net_income": 85872000, "net_income_continuing_ops": 92738000, "net_income_to_common": 85872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180430000, "short_term_investments": 61615000, "net_receivables": 742569000, "inventory": null, "other_current_assets": null, "total_current_assets": 984614000, "net_ppe": null, "goodwill": 65163000, "intangible_assets": 898379000, "goodwill_and_intangibles": 963542000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18985152000, "total_assets": 19969766000, "short_term_debt": 27489000, "accounts_payable": 329743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1653252000, "long_term_debt": 8583377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9094511000, "total_liabilities": 10747763000, "total_debt": 8610866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4968819000, "total_equity": 8562839000, "shares_outstanding": 700146000, "operating_cash_flow": 318202000, "stock_based_compensation": 3755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30229000, "dividends_paid": 209821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265681000, "free_cash_flow": 341711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172615000", "ebitda": "452634000", "netIncome": "85872000", "grossProfit": "420118000", "depreciation": "None", "totalRevenue": "700397000", "costOfRevenue": "280279000", "interestIncome": "14301000", "incomeBeforeTax": "94676000", "interestExpense": "74105000", "operatingIncome": "116883000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1938000", "reportedCurrency": "USD", "netInterestIncome": "-59804000", "nonInterestIncome": "None", "operatingExpenses": "303235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280019000", "sellingGeneralAndAdministrative": "23216000", "netIncomeFromContinuingOperations": "92738000" }, "balance": { "goodwill": "65163000", "inventory": "None", "commonStock": "699405000", "currentDebt": "None", "investments": "None", "totalAssets": "19969766000", "longTermDebt": "8583377000", "shortTermDebt": "27489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "898379000", "reportedCurrency": "USD", "retainedEarnings": "-4968819000", "totalLiabilities": "10747763000", "otherCurrentAssets": "61615000", "totalCurrentAssets": "984614000", "currentLongTermDebt": "None", "longTermInvestments": "931844000", "shortTermInvestments": "61615000", "currentNetReceivables": "742569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18985152000", "currentAccountsPayable": "329743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16320123000", "shortLongTermDebtTotal": "8891654000", "totalShareholderEquity": "8562839000", "capitalLeaseObligations": "308277000", "otherCurrentLiabilities": "420138000", "totalCurrentLiabilities": "1653252000", "otherNonCurrentLiabilities": "202857000", "totalNonCurrentLiabilities": "9094511000", "cashAndShortTermInvestments": "180430000", "commonStockSharesOutstanding": "700146000", "intangibleAssetsExcludingGoodwill": "898379000", "cashAndCashEquivalentsAtCarryingValue": "180430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92738000", "profitLoss": "None", "dividendPayout": "209821000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318202000", "capitalExpenditures": "23509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265681000", "cashflowFromInvestment": "30229000", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 695504000, "cost_of_revenue": 273827000, "gross_profit": 421677000, "ebit": 230303000, "ebitda": 513801000, "pretax_income": 155444000, "tax_provision": 2728000, "net_income": 146047000, "net_income_to_common": 146047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106886000, "total_current_assets": 494431000, "total_assets": 20179708000, "short_term_debt": 25000000, "long_term_debt": 8578027000, "total_debt": 8603027000, "total_liabilities": 10760937000, "total_equity": 8757498000, "shares_outstanding": 703268000, "goodwill_and_intangibles": 1123087000 }, "cash_flow": { "operating_cash_flow": 316200000, "capital_expenditure": 35718000, "free_cash_flow": 351918000, "dividends_paid": 210943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251177, "ticker_id": 1078, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230303000", "ebitda": "513801000", "netIncome": "146047000", "grossProfit": "421677000", "depreciation": "None", "totalRevenue": "695504000", "costOfRevenue": "273827000", "interestIncome": "7832000", "incomeBeforeTax": "155444000", "interestExpense": "74910000", "operatingIncome": "111461000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2728000", "reportedCurrency": "USD", "netInterestIncome": "-67078000", "nonInterestIncome": "None", "operatingExpenses": "310216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283498000", "sellingGeneralAndAdministrative": "26718000", "netIncomeFromContinuingOperations": "152716000" }, "balance": { "goodwill": "47000000", "inventory": "-50304000", "commonStock": "700317000", "currentDebt": "None", "investments": "None", "totalAssets": "20179708000", "longTermDebt": "8578027000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1076087000", "reportedCurrency": "USD", "retainedEarnings": "-4844683000", "totalLiabilities": "10760937000", "otherCurrentAssets": "52409000", "totalCurrentAssets": "494431000", "currentLongTermDebt": "25000000", "longTermInvestments": "927204000", "shortTermInvestments": "50304000", "currentNetReceivables": "335136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19685277000", "currentAccountsPayable": "267989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8916496000", "totalShareholderEquity": "8757498000", "capitalLeaseObligations": "313469000", "otherCurrentLiabilities": "441230000", "totalCurrentLiabilities": "1642071000", "otherNonCurrentLiabilities": "227370000", "totalNonCurrentLiabilities": "9118866000", "cashAndShortTermInvestments": "106886000", "commonStockSharesOutstanding": "703268000", "intangibleAssetsExcludingGoodwill": "1076087000", "cashAndCashEquivalentsAtCarryingValue": "106886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152716000", "profitLoss": "None", "dividendPayout": "210943000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316200000", "capitalExpenditures": "35718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501590000", "cashflowFromInvestment": "187527000", "stockBasedCompensation": "4814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695504000, "cost_of_revenue": 273827000, "gross_profit": 421677000, "research_and_development": null, "selling_general_admin": 26718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230303000, "depreciation_amortisation": 283498000, "ebitda": 513801000, "interest_expense": 74910000, "interest_income": null, "other_non_operating": null, "pretax_income": 155444000, "tax_provision": 2728000, "effective_tax_rate": null, "net_income": 146047000, "net_income_continuing_ops": 152716000, "net_income_to_common": 146047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106886000, "short_term_investments": 50304000, "net_receivables": 335136000, "inventory": -50304000, "other_current_assets": null, "total_current_assets": 494431000, "net_ppe": null, "goodwill": 47000000, "intangible_assets": 1076087000, "goodwill_and_intangibles": 1123087000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19685277000, "total_assets": 20179708000, "short_term_debt": 25000000, "accounts_payable": 267989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1642071000, "long_term_debt": 8578027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9118866000, "total_liabilities": 10760937000, "total_debt": 8603027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4844683000, "total_equity": 8757498000, "shares_outstanding": 703268000, "operating_cash_flow": 316200000, "stock_based_compensation": 4814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 187527000, "dividends_paid": 210943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -501590000, "free_cash_flow": 351918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230303000", "ebitda": "513801000", "netIncome": "146047000", "grossProfit": "421677000", "depreciation": "None", "totalRevenue": "695504000", "costOfRevenue": "273827000", "interestIncome": "7832000", "incomeBeforeTax": "155444000", "interestExpense": "74910000", "operatingIncome": "111461000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2728000", "reportedCurrency": "USD", "netInterestIncome": "-67078000", "nonInterestIncome": "None", "operatingExpenses": "310216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283498000", "sellingGeneralAndAdministrative": "26718000", "netIncomeFromContinuingOperations": "152716000" }, "balance": { "goodwill": "47000000", "inventory": "-50304000", "commonStock": "700317000", "currentDebt": "None", "investments": "None", "totalAssets": "20179708000", "longTermDebt": "8578027000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1076087000", "reportedCurrency": "USD", "retainedEarnings": "-4844683000", "totalLiabilities": "10760937000", "otherCurrentAssets": "52409000", "totalCurrentAssets": "494431000", "currentLongTermDebt": "25000000", "longTermInvestments": "927204000", "shortTermInvestments": "50304000", "currentNetReceivables": "335136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19685277000", "currentAccountsPayable": "267989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8916496000", "totalShareholderEquity": "8757498000", "capitalLeaseObligations": "313469000", "otherCurrentLiabilities": "441230000", "totalCurrentLiabilities": "1642071000", "otherNonCurrentLiabilities": "227370000", "totalNonCurrentLiabilities": "9118866000", "cashAndShortTermInvestments": "106886000", "commonStockSharesOutstanding": "703268000", "intangibleAssetsExcludingGoodwill": "1076087000", "cashAndCashEquivalentsAtCarryingValue": "106886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152716000", "profitLoss": "None", "dividendPayout": "210943000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316200000", "capitalExpenditures": "35718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501590000", "cashflowFromInvestment": "187527000", "stockBasedCompensation": "4814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 606560000, "cost_of_revenue": 243729000, "gross_profit": 362831000, "ebit": 83406000, "ebitda": 302625000, "pretax_income": 22499000, "tax_provision": 11322000, "net_income": 6676000, "net_income_to_common": 6676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101763000, "total_current_assets": 493523000, "total_assets": 20542040000, "short_term_debt": 183000000, "long_term_debt": 8572795000, "total_debt": 8755795000, "total_liabilities": 10942541000, "total_equity": 8881613000, "shares_outstanding": 601188000, "goodwill_and_intangibles": 1225609000 }, "cash_flow": { "operating_cash_flow": 152564000, "capital_expenditure": 17517000, "free_cash_flow": 170081000, "dividends_paid": 164200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251178, "ticker_id": 1078, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83406000", "ebitda": "302625000", "netIncome": "6676000", "grossProfit": "362831000", "depreciation": "None", "totalRevenue": "606560000", "costOfRevenue": "243729000", "interestIncome": "5751000", "incomeBeforeTax": "22499000", "interestExpense": "60907000", "operatingIncome": "120313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11322000", "reportedCurrency": "USD", "netInterestIncome": "-55156000", "nonInterestIncome": "None", "operatingExpenses": "242518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219219000", "sellingGeneralAndAdministrative": "23299000", "netIncomeFromContinuingOperations": "11177000" }, "balance": { "goodwill": "65163000", "inventory": "-47440000", "commonStock": "703733000", "currentDebt": "None", "investments": "None", "totalAssets": "20542040000", "longTermDebt": "8572795000", "shortTermDebt": "183000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1160446000", "reportedCurrency": "USD", "retainedEarnings": "-4779599000", "totalLiabilities": "10942541000", "otherCurrentAssets": "55395000", "totalCurrentAssets": "493523000", "currentLongTermDebt": "183000000", "longTermInvestments": "930559000", "shortTermInvestments": "47440000", "currentNetReceivables": "336365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20048517000", "currentAccountsPayable": "303825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9062914000", "totalShareholderEquity": "8881613000", "capitalLeaseObligations": "307119000", "otherCurrentLiabilities": "413366000", "totalCurrentLiabilities": "1823867000", "otherNonCurrentLiabilities": "238760000", "totalNonCurrentLiabilities": "9118674000", "cashAndShortTermInvestments": "101763000", "commonStockSharesOutstanding": "601188000", "intangibleAssetsExcludingGoodwill": "1160446000", "cashAndCashEquivalentsAtCarryingValue": "101763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11177000", "profitLoss": "None", "dividendPayout": "164200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152564000", "capitalExpenditures": "17517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66648000", "cashflowFromInvestment": "-97781000", "stockBasedCompensation": "19589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606560000, "cost_of_revenue": 243729000, "gross_profit": 362831000, "research_and_development": null, "selling_general_admin": 23299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83406000, "depreciation_amortisation": 219219000, "ebitda": 302625000, "interest_expense": 60907000, "interest_income": null, "other_non_operating": null, "pretax_income": 22499000, "tax_provision": 11322000, "effective_tax_rate": null, "net_income": 6676000, "net_income_continuing_ops": 11177000, "net_income_to_common": 6676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101763000, "short_term_investments": 47440000, "net_receivables": 336365000, "inventory": -47440000, "other_current_assets": null, "total_current_assets": 493523000, "net_ppe": null, "goodwill": 65163000, "intangible_assets": 1160446000, "goodwill_and_intangibles": 1225609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20048517000, "total_assets": 20542040000, "short_term_debt": 183000000, "accounts_payable": 303825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1823867000, "long_term_debt": 8572795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9118674000, "total_liabilities": 10942541000, "total_debt": 8755795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4779599000, "total_equity": 8881613000, "shares_outstanding": 601188000, "operating_cash_flow": 152564000, "stock_based_compensation": 19589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97781000, "dividends_paid": 164200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66648000, "free_cash_flow": 170081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83406000", "ebitda": "302625000", "netIncome": "6676000", "grossProfit": "362831000", "depreciation": "None", "totalRevenue": "606560000", "costOfRevenue": "243729000", "interestIncome": "5751000", "incomeBeforeTax": "22499000", "interestExpense": "60907000", "operatingIncome": "120313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11322000", "reportedCurrency": "USD", "netInterestIncome": "-55156000", "nonInterestIncome": "None", "operatingExpenses": "242518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219219000", "sellingGeneralAndAdministrative": "23299000", "netIncomeFromContinuingOperations": "11177000" }, "balance": { "goodwill": "65163000", "inventory": "-47440000", "commonStock": "703733000", "currentDebt": "None", "investments": "None", "totalAssets": "20542040000", "longTermDebt": "8572795000", "shortTermDebt": "183000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1160446000", "reportedCurrency": "USD", "retainedEarnings": "-4779599000", "totalLiabilities": "10942541000", "otherCurrentAssets": "55395000", "totalCurrentAssets": "493523000", "currentLongTermDebt": "183000000", "longTermInvestments": "930559000", "shortTermInvestments": "47440000", "currentNetReceivables": "336365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20048517000", "currentAccountsPayable": "303825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9062914000", "totalShareholderEquity": "8881613000", "capitalLeaseObligations": "307119000", "otherCurrentLiabilities": "413366000", "totalCurrentLiabilities": "1823867000", "otherNonCurrentLiabilities": "238760000", "totalNonCurrentLiabilities": "9118674000", "cashAndShortTermInvestments": "101763000", "commonStockSharesOutstanding": "601188000", "intangibleAssetsExcludingGoodwill": "1160446000", "cashAndCashEquivalentsAtCarryingValue": "101763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11177000", "profitLoss": "None", "dividendPayout": "164200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152564000", "capitalExpenditures": "17517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66648000", "cashflowFromInvestment": "-97781000", "stockBasedCompensation": "19589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 553652000, "cost_of_revenue": 224401000, "gross_profit": 329251000, "ebit": 112779000, "ebitda": 301323000, "pretax_income": 63553000, "tax_provision": -11842000, "net_income": 70944000, "net_income_to_common": 70944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117635000, "total_current_assets": 561279000, "total_assets": 15698850000, "short_term_debt": 720000000, "long_term_debt": 6156299000, "total_debt": 6876299000, "total_liabilities": 8773980000, "total_equity": 6350446000, "shares_outstanding": 547361000, "goodwill_and_intangibles": 332156000 }, "cash_flow": { "operating_cash_flow": 231248000, "capital_expenditure": 31194000, "free_cash_flow": 262442000, "dividends_paid": 164084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251179, "ticker_id": 1078, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112779000", "ebitda": "301323000", "netIncome": "70944000", "grossProfit": "329251000", "depreciation": "None", "totalRevenue": "553652000", "costOfRevenue": "224401000", "interestIncome": "None", "incomeBeforeTax": "63553000", "interestExpense": "52784000", "operatingIncome": "119151000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11842000", "reportedCurrency": "USD", "netInterestIncome": "-52784000", "nonInterestIncome": "None", "operatingExpenses": "210100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188544000", "sellingGeneralAndAdministrative": "21556000", "netIncomeFromContinuingOperations": "75395000" }, "balance": { "goodwill": "18000000", "inventory": "612667000", "commonStock": "547156000", "currentDebt": "None", "investments": "None", "totalAssets": "15698850000", "longTermDebt": "6156299000", "shortTermDebt": "720000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314156000", "reportedCurrency": "USD", "retainedEarnings": "-4621861000", "totalLiabilities": "8773980000", "otherCurrentAssets": "169374000", "totalCurrentAssets": "561279000", "currentLongTermDebt": "720000000", "longTermInvestments": "782853000", "shortTermInvestments": "21359000", "currentNetReceivables": "274270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15137571000", "currentAccountsPayable": "240258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7083042000", "totalShareholderEquity": "6350446000", "capitalLeaseObligations": "206743000", "otherCurrentLiabilities": "417667000", "totalCurrentLiabilities": "1377925000", "otherNonCurrentLiabilities": "127380000", "totalNonCurrentLiabilities": "7396055000", "cashAndShortTermInvestments": "117635000", "commonStockSharesOutstanding": "547361000", "intangibleAssetsExcludingGoodwill": "314156000", "cashAndCashEquivalentsAtCarryingValue": "117635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75395000", "profitLoss": "None", "dividendPayout": "164084000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3973000", "operatingCashflow": "231248000", "capitalExpenditures": "31194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39516000", "cashflowFromInvestment": "-215668000", "stockBasedCompensation": "3514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553652000, "cost_of_revenue": 224401000, "gross_profit": 329251000, "research_and_development": null, "selling_general_admin": 21556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112779000, "depreciation_amortisation": 188544000, "ebitda": 301323000, "interest_expense": 52784000, "interest_income": null, "other_non_operating": null, "pretax_income": 63553000, "tax_provision": -11842000, "effective_tax_rate": null, "net_income": 70944000, "net_income_continuing_ops": 75395000, "net_income_to_common": 70944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117635000, "short_term_investments": 21359000, "net_receivables": 274270000, "inventory": 612667000, "other_current_assets": null, "total_current_assets": 561279000, "net_ppe": null, "goodwill": 18000000, "intangible_assets": 314156000, "goodwill_and_intangibles": 332156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15137571000, "total_assets": 15698850000, "short_term_debt": 720000000, "accounts_payable": 240258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1377925000, "long_term_debt": 6156299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7396055000, "total_liabilities": 8773980000, "total_debt": 6876299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4621861000, "total_equity": 6350446000, "shares_outstanding": 547361000, "operating_cash_flow": 231248000, "stock_based_compensation": 3514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215668000, "dividends_paid": 164084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39516000, "free_cash_flow": 262442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112779000", "ebitda": "301323000", "netIncome": "70944000", "grossProfit": "329251000", "depreciation": "None", "totalRevenue": "553652000", "costOfRevenue": "224401000", "interestIncome": "None", "incomeBeforeTax": "63553000", "interestExpense": "52784000", "operatingIncome": "119151000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11842000", "reportedCurrency": "USD", "netInterestIncome": "-52784000", "nonInterestIncome": "None", "operatingExpenses": "210100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188544000", "sellingGeneralAndAdministrative": "21556000", "netIncomeFromContinuingOperations": "75395000" }, "balance": { "goodwill": "18000000", "inventory": "612667000", "commonStock": "547156000", "currentDebt": "None", "investments": "None", "totalAssets": "15698850000", "longTermDebt": "6156299000", "shortTermDebt": "720000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314156000", "reportedCurrency": "USD", "retainedEarnings": "-4621861000", "totalLiabilities": "8773980000", "otherCurrentAssets": "169374000", "totalCurrentAssets": "561279000", "currentLongTermDebt": "720000000", "longTermInvestments": "782853000", "shortTermInvestments": "21359000", "currentNetReceivables": "274270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15137571000", "currentAccountsPayable": "240258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7083042000", "totalShareholderEquity": "6350446000", "capitalLeaseObligations": "206743000", "otherCurrentLiabilities": "417667000", "totalCurrentLiabilities": "1377925000", "otherNonCurrentLiabilities": "127380000", "totalNonCurrentLiabilities": "7396055000", "cashAndShortTermInvestments": "117635000", "commonStockSharesOutstanding": "547361000", "intangibleAssetsExcludingGoodwill": "314156000", "cashAndCashEquivalentsAtCarryingValue": "117635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75395000", "profitLoss": "None", "dividendPayout": "164084000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3973000", "operatingCashflow": "231248000", "capitalExpenditures": "31194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39516000", "cashflowFromInvestment": "-215668000", "stockBasedCompensation": "3514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 556243000, "cost_of_revenue": 232734000, "gross_profit": 323509000, "ebit": 117852000, "ebitda": 302411000, "pretax_income": 69443000, "tax_provision": 787000, "net_income": 64214000, "net_income_to_common": 64214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63478000, "total_current_assets": 407170000, "total_assets": 15602534000, "short_term_debt": 424000000, "long_term_debt": 6240413000, "total_debt": 6664413000, "total_liabilities": 8569706000, "total_equity": 6457305000, "shares_outstanding": 547331000, "goodwill_and_intangibles": 339191000 }, "cash_flow": { "operating_cash_flow": 253257000, "capital_expenditure": 24031000, "free_cash_flow": 277288000, "dividends_paid": 164007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251181, "ticker_id": 1078, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117852000", "ebitda": "302411000", "netIncome": "64214000", "grossProfit": "323509000", "depreciation": "None", "totalRevenue": "556243000", "costOfRevenue": "232734000", "interestIncome": "5360000", "incomeBeforeTax": "69443000", "interestExpense": "50510000", "operatingIncome": "115857000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "787000", "reportedCurrency": "USD", "netInterestIncome": "-50510000", "nonInterestIncome": "None", "operatingExpenses": "207652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184559000", "sellingGeneralAndAdministrative": "23093000", "netIncomeFromContinuingOperations": "68656000" }, "balance": { "goodwill": "None", "inventory": "-14731000", "commonStock": "547072000", "currentDebt": "None", "investments": "None", "totalAssets": "15602534000", "longTermDebt": "6240413000", "shortTermDebt": "424000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "339191000", "reportedCurrency": "USD", "retainedEarnings": "-4528508000", "totalLiabilities": "8569706000", "otherCurrentAssets": "58726000", "totalCurrentAssets": "407170000", "currentLongTermDebt": "424000000", "longTermInvestments": "745381000", "shortTermInvestments": "14731000", "currentNetReceivables": "284966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15195364000", "currentAccountsPayable": "260477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13353628000", "shortLongTermDebtTotal": "6869175000", "totalShareholderEquity": "6457305000", "capitalLeaseObligations": "204762000", "otherCurrentLiabilities": "427212000", "totalCurrentLiabilities": "1990863000", "otherNonCurrentLiabilities": "133668000", "totalNonCurrentLiabilities": "6578843000", "cashAndShortTermInvestments": "63478000", "commonStockSharesOutstanding": "547331000", "intangibleAssetsExcludingGoodwill": "339191000", "cashAndCashEquivalentsAtCarryingValue": "63478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68656000", "profitLoss": "None", "dividendPayout": "164007000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-47570000", "operatingCashflow": "253257000", "capitalExpenditures": "24031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77438000", "cashflowFromInvestment": "-222417000", "stockBasedCompensation": "3434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 556243000, "cost_of_revenue": 232734000, "gross_profit": 323509000, "research_and_development": null, "selling_general_admin": 23093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117852000, "depreciation_amortisation": 184559000, "ebitda": 302411000, "interest_expense": 50510000, "interest_income": null, "other_non_operating": null, "pretax_income": 69443000, "tax_provision": 787000, "effective_tax_rate": null, "net_income": 64214000, "net_income_continuing_ops": 68656000, "net_income_to_common": 64214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63478000, "short_term_investments": 14731000, "net_receivables": 284966000, "inventory": -14731000, "other_current_assets": null, "total_current_assets": 407170000, "net_ppe": null, "goodwill": null, "intangible_assets": 339191000, "goodwill_and_intangibles": 339191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15195364000, "total_assets": 15602534000, "short_term_debt": 424000000, "accounts_payable": 260477000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1990863000, "long_term_debt": 6240413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6578843000, "total_liabilities": 8569706000, "total_debt": 6664413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4528508000, "total_equity": 6457305000, "shares_outstanding": 547331000, "operating_cash_flow": 253257000, "stock_based_compensation": 3434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222417000, "dividends_paid": 164007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77438000, "free_cash_flow": 277288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117852000", "ebitda": "302411000", "netIncome": "64214000", "grossProfit": "323509000", "depreciation": "None", "totalRevenue": "556243000", "costOfRevenue": "232734000", "interestIncome": "5360000", "incomeBeforeTax": "69443000", "interestExpense": "50510000", "operatingIncome": "115857000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "787000", "reportedCurrency": "USD", "netInterestIncome": "-50510000", "nonInterestIncome": "None", "operatingExpenses": "207652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184559000", "sellingGeneralAndAdministrative": "23093000", "netIncomeFromContinuingOperations": "68656000" }, "balance": { "goodwill": "None", "inventory": "-14731000", "commonStock": "547072000", "currentDebt": "None", "investments": "None", "totalAssets": "15602534000", "longTermDebt": "6240413000", "shortTermDebt": "424000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "339191000", "reportedCurrency": "USD", "retainedEarnings": "-4528508000", "totalLiabilities": "8569706000", "otherCurrentAssets": "58726000", "totalCurrentAssets": "407170000", "currentLongTermDebt": "424000000", "longTermInvestments": "745381000", "shortTermInvestments": "14731000", "currentNetReceivables": "284966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15195364000", "currentAccountsPayable": "260477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13353628000", "shortLongTermDebtTotal": "6869175000", "totalShareholderEquity": "6457305000", "capitalLeaseObligations": "204762000", "otherCurrentLiabilities": "427212000", "totalCurrentLiabilities": "1990863000", "otherNonCurrentLiabilities": "133668000", "totalNonCurrentLiabilities": "6578843000", "cashAndShortTermInvestments": "63478000", "commonStockSharesOutstanding": "547331000", "intangibleAssetsExcludingGoodwill": "339191000", "cashAndCashEquivalentsAtCarryingValue": "63478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68656000", "profitLoss": "None", "dividendPayout": "164007000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-47570000", "operatingCashflow": "253257000", "capitalExpenditures": "24031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77438000", "cashflowFromInvestment": "-222417000", "stockBasedCompensation": "3434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "income_statement": { "revenue": 545430000, "cost_of_revenue": 221837000, "gross_profit": 323593000, "ebit": 103680000, "ebitda": 301253000, "pretax_income": 57335000, "tax_provision": 1136000, "net_income": 51899000, "net_income_to_common": 51899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103780000, "total_current_assets": 436304000, "total_assets": 15603540000, "short_term_debt": 329000000, "long_term_debt": 6239652000, "total_debt": 6568652000, "total_liabilities": 8477887000, "total_equity": 6535065000, "shares_outstanding": 547294000, "goodwill_and_intangibles": 364453000 }, "cash_flow": { "operating_cash_flow": 297816000, "capital_expenditure": 19444000, "free_cash_flow": 317260000, "dividends_paid": 163954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251182, "ticker_id": 1078, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:09.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103680000", "ebitda": "301253000", "netIncome": "51899000", "grossProfit": "323593000", "depreciation": "None", "totalRevenue": "545430000", "costOfRevenue": "221837000", "interestIncome": "5279000", "incomeBeforeTax": "57335000", "interestExpense": "49074000", "operatingIncome": "100084000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1136000", "reportedCurrency": "USD", "netInterestIncome": "-49074000", "nonInterestIncome": "None", "operatingExpenses": "223509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197573000", "sellingGeneralAndAdministrative": "25936000", "netIncomeFromContinuingOperations": "56199000" }, "balance": { "goodwill": "None", "inventory": "-6749000", "commonStock": "547053000", "currentDebt": "None", "investments": "None", "totalAssets": "15603540000", "longTermDebt": "6239652000", "shortTermDebt": "329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "364453000", "reportedCurrency": "USD", "retainedEarnings": "-4428423000", "totalLiabilities": "8477887000", "otherCurrentAssets": "65027000", "totalCurrentAssets": "436304000", "currentLongTermDebt": "329000000", "longTermInvestments": "731956000", "shortTermInvestments": "6749000", "currentNetReceivables": "267497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15167236000", "currentAccountsPayable": "222673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6773141000", "totalShareholderEquity": "6535065000", "capitalLeaseObligations": "204489000", "otherCurrentLiabilities": "460143000", "totalCurrentLiabilities": "1893686000", "otherNonCurrentLiabilities": "140060000", "totalNonCurrentLiabilities": "6584201000", "cashAndShortTermInvestments": "103780000", "commonStockSharesOutstanding": "547294000", "intangibleAssetsExcludingGoodwill": "364453000", "cashAndCashEquivalentsAtCarryingValue": "103780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56199000", "profitLoss": "None", "dividendPayout": "163954000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46706000", "operatingCashflow": "297816000", "capitalExpenditures": "19444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59502000", "cashflowFromInvestment": "-222417000", "stockBasedCompensation": "4245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545430000, "cost_of_revenue": 221837000, "gross_profit": 323593000, "research_and_development": null, "selling_general_admin": 25936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103680000, "depreciation_amortisation": 197573000, "ebitda": 301253000, "interest_expense": 49074000, "interest_income": null, "other_non_operating": null, "pretax_income": 57335000, "tax_provision": 1136000, "effective_tax_rate": null, "net_income": 51899000, "net_income_continuing_ops": 56199000, "net_income_to_common": 51899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103780000, "short_term_investments": 6749000, "net_receivables": 267497000, "inventory": -6749000, "other_current_assets": null, "total_current_assets": 436304000, "net_ppe": null, "goodwill": null, "intangible_assets": 364453000, "goodwill_and_intangibles": 364453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15167236000, "total_assets": 15603540000, "short_term_debt": 329000000, "accounts_payable": 222673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1893686000, "long_term_debt": 6239652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6584201000, "total_liabilities": 8477887000, "total_debt": 6568652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4428423000, "total_equity": 6535065000, "shares_outstanding": 547294000, "operating_cash_flow": 297816000, "stock_based_compensation": 4245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222417000, "dividends_paid": 163954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59502000, "free_cash_flow": 317260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103680000", "ebitda": "301253000", "netIncome": "51899000", "grossProfit": "323593000", "depreciation": "None", "totalRevenue": "545430000", "costOfRevenue": "221837000", "interestIncome": "5279000", "incomeBeforeTax": "57335000", "interestExpense": "49074000", "operatingIncome": "100084000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1136000", "reportedCurrency": "USD", "netInterestIncome": "-49074000", "nonInterestIncome": "None", "operatingExpenses": "223509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197573000", "sellingGeneralAndAdministrative": "25936000", "netIncomeFromContinuingOperations": "56199000" }, "balance": { "goodwill": "None", "inventory": "-6749000", "commonStock": "547053000", "currentDebt": "None", "investments": "None", "totalAssets": "15603540000", "longTermDebt": "6239652000", "shortTermDebt": "329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "364453000", "reportedCurrency": "USD", "retainedEarnings": "-4428423000", "totalLiabilities": "8477887000", "otherCurrentAssets": "65027000", "totalCurrentAssets": "436304000", "currentLongTermDebt": "329000000", "longTermInvestments": "731956000", "shortTermInvestments": "6749000", "currentNetReceivables": "267497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15167236000", "currentAccountsPayable": "222673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6773141000", "totalShareholderEquity": "6535065000", "capitalLeaseObligations": "204489000", "otherCurrentLiabilities": "460143000", "totalCurrentLiabilities": "1893686000", "otherNonCurrentLiabilities": "140060000", "totalNonCurrentLiabilities": "6584201000", "cashAndShortTermInvestments": "103780000", "commonStockSharesOutstanding": "547294000", "intangibleAssetsExcludingGoodwill": "364453000", "cashAndCashEquivalentsAtCarryingValue": "103780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56199000", "profitLoss": "None", "dividendPayout": "163954000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46706000", "operatingCashflow": "297816000", "capitalExpenditures": "19444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59502000", "cashflowFromInvestment": "-222417000", "stockBasedCompensation": "4245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197573000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }