{ "ticker": { "uuid": "d61ab8ab-c0b6-4373-815f-066198ec22ee", "symbol": "INVH", "name": "Invitation Homes Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/d61ab8ab-c0b6-4373-815f-066198ec22ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/d61ab8ab-c0b6-4373-815f-066198ec22ee/" }, "ticker_metadata": { "id": 2142, "uuid": "d61ab8ab-c0b6-4373-815f-066198ec22ee", "symbol": "INVH", "name": "Invitation Homes Inc", "asset_type": "equity", "market_cap": 17438102000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Invitation Homes is the nation's leading single-family home leasing company, meeting changing lifestyle demands by providing access to high-quality, renovated homes with valuable features like proximity to jobs and access to good schools.", "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": "d61ab8ab-c0b6-4373-815f-066198ec22ee", "symbol": "INVH", "name": "Invitation Homes Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/d61ab8ab-c0b6-4373-815f-066198ec22ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/d61ab8ab-c0b6-4373-815f-066198ec22ee/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.12, "quality": 0.75, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 30.04, "market_cap": 18211256532.92, "pe_ratio": 31.2539, "earnings_yield": 0.032, "ebitda_to_ev": 0.0548, "shareholder_yield": 0.0395, "roe": 0.0641, "piotroski_f_score": 7, "momentum_12_1": -0.0974, "volatility_252d": 0.1936 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.463622+00:00", "batch_id": "" }, "size": { "price_close": 30.04, "market_cap": 18211256532.92, "market_cap_usd": 18211256532.92, "enterprise_value": 26899497532.92, "shares_outstanding": 606233573, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.2539, "pb_ratio": 2.0032, "ptbv_ratio": 2.0885, "ps_ratio": 6.5298, "pcf_ratio": 15.1917, "pfcf_ratio": 12.2601, "ev_ebitda": 18.2482, "ev_ebit": 37.5081, "ev_sales": 9.6451, "ev_fcf": 18.1092, "earnings_yield": 0.032, "fcf_yield": 0.0552, "price_to_sales": 6.5298, "price_to_book": 2.0032, "price_to_cashflow": 15.1917, "ebitda_to_ev": 0.0548, "sales_yield": 0.1037 }, "yield": { "dividend_yield": 0.0395, "buyback_yield": 0, "shareholder_yield": 0.0395, "debt_paydown_yield": null, "total_yield": 0.0395 }, "quality": { "gross_margin": 0.4504, "operating_margin": 0.2571, "net_margin": 0.2089, "ebitda_margin": 0.5286, "fcf_margin": 0.5326, "roe": 0.0641, "roa": 0.0312, "roic": 0.0303, "roc_greenblatt": null, "asset_turnover": 0.1491, "cash_conversion": 2.5492, "accruals_ratio": -0.0329, "sbc_to_revenue": 0.0102, "piotroski_f_score": 7, "altman_z_score": 1.2547, "earnings_stability_5y": 0.241, "revenue_stability_5y": 0.1717, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0672, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.053, "net_debt_to_ebitda": 5.894, "debt_to_assets": 0.4707, "interest_coverage": 1.9681, "current_ratio": 0.3713, "quick_ratio": 0.3713, "net_debt": 8688241000, "local_beta": 0.0002, "volatility_252d": 0.1936, "volatility_60d": 0.4573, "max_drawdown_12m": -0.255, "risk_adjusted_momentum": -0.5031 }, "growth": { "revenue_growth_1y": 0.0535, "revenue_growth_3y_cagr": 0.0684, "revenue_growth_5y_cagr": 0.0841, "eps_growth_1y": 0.2208, "eps_growth_3y_cagr": 0.1532, "eps_growth_5y_cagr": 0.2454, "fcf_growth_1y": 0.1002, "book_value_growth_1y": -0.0225, "revenue_growth": 0.0535, "earnings_growth": 0.2208 }, "momentum": { "price_return_1m": 0.0456, "price_return_3m": 0.16, "price_return_6m": 0.1327, "price_return_9m": 0.0265, "price_return_12m": -0.0562, "price_return_12m_ex1m": -0.0974, "momentum_6m": 0.1327, "momentum_12m": -0.0562, "momentum_12_1": -0.0974, "distance_from_52w_high": -0.0713, "distance_from_52w_low": 0.2465, "relative_strength": -0.1562 }, "raw_ttm": { "revenue_ttm": 2788929000, "gross_profit_ttm": 1256130000, "ebit_ttm": 717165000, "ebitda_ttm": 1474094000, "net_income_ttm": 582687000, "eps_diluted_ttm": 0.9612, "operating_cash_flow_ttm": 1198761000, "capital_expenditure_ttm": 286647000, "fcf_ttm": 1485408000, "dividends_paid_ttm": 719119000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 364386000, "cash_and_equivalents": 114129000, "total_current_assets": 372979000, "total_current_liabilities": 1004521000, "net_ppe": null, "total_assets": 18701141000, "total_debt": 8802370000, "total_equity": 9091034000, "net_working_capital": -185671000, "book_value_per_share": 14.9959, "retained_earnings": -1629420000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8719865000, "tangible_book_per_share": 14.3837 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 44, "rank_ps": 84, "rank_pcf": 65, "rank_ev_ebitda": 73, "rank_ev_ebit": 88, "rank_earnings_yield": 71, "rank_fcf_yield": 65, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 50, "rank_fcf_margin": 14, "rank_piotroski": 18, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 67 }, "composites": { "value_composite": 88, "quality_composite": 25, "momentum_composite": 80, "growth_composite": 19, "yield_composite": 13, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3, "os_score": 0.12, "value_percentile": 0.12, "quality_percentile": 0.75, "momentum_percentile": 0.2, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4350, "ticker_id": 2142, "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": "2026-06-07T06:53:29.463622+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.04, "market_cap": 18211256532.92, "market_cap_usd": 18211256532.92, "enterprise_value": 26899497532.92, "shares_outstanding": 606233573, "fx_rate_to_usd": null, "pe_ratio": 31.25392626, "pb_ratio": 2.00321069, "ptbv_ratio": 2.08847918, "ps_ratio": 6.52983871, "pcf_ratio": 15.19173257, "pfcf_ratio": 12.26010398, "ev_ebitda": 18.24815618, "ev_ebit": 37.50810139, "ev_sales": 9.64509944, "ev_fcf": 18.10916431, "earnings_yield": 0.03199598, "fcf_yield": 0.05522066, "dividend_yield": 0.03948761, "buyback_yield": 0, "shareholder_yield": 0.03948761, "debt_paydown_yield": null, "total_yield": 0.03948761, "gross_margin": 0.4503987, "operating_margin": 0.2571471, "net_margin": 0.20892859, "ebitda_margin": 0.528552, "fcf_margin": 0.53260875, "roe": 0.06409469, "roa": 0.03115783, "roic": 0.03025285, "roc_greenblatt": null, "asset_turnover": 0.14913149, "cash_conversion": 2.54923827, "accruals_ratio": -0.03294312, "sbc_to_revenue": 0.01017344, "debt_to_equity": 1.05295811, "net_debt_to_ebitda": 5.89395317, "debt_to_assets": 0.47068625, "interest_coverage": 1.96814642, "current_ratio": 0.37130035, "quick_ratio": 0.37130035, "net_debt": 8688241000, "revenue_growth_1y": 0.05346678, "revenue_growth_3y_cagr": 0.06837166, "revenue_growth_5y_cagr": 0.08407914, "eps_growth_1y": 0.22076755, "eps_growth_3y_cagr": 0.15323152, "eps_growth_5y_cagr": 0.24542943, "fcf_growth_1y": 0.10018405, "book_value_growth_1y": -0.02250529, "piotroski_f_score": 7, "altman_z_score": 1.25465279, "earnings_stability_5y": 0.241036, "revenue_stability_5y": 0.171652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04559694, "price_return_3m": 0.15997544, "price_return_6m": 0.13272574, "price_return_9m": 0.02646812, "price_return_12m": -0.05621846, "price_return_12m_ex1m": -0.09737538, "distance_from_52w_high": -0.07132611, "distance_from_52w_low": 0.2465351, "relative_strength": -0.15618205, "local_beta": 0.0002, "volatility_252d": 0.193555, "volatility_60d": 0.457282, "max_drawdown_12m": -0.2549958, "revenue_ttm": 2788929000, "gross_profit_ttm": 1256130000, "ebit_ttm": 717165000, "ebitda_ttm": 1474094000, "net_income_ttm": 582687000, "eps_diluted_ttm": 0.96115924, "operating_cash_flow_ttm": 1198761000, "capital_expenditure_ttm": 286647000, "fcf_ttm": 1485408000, "dividends_paid_ttm": 719119000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 364386000, "cash_and_equivalents": 114129000, "total_current_assets": 372979000, "total_current_liabilities": 1004521000, "net_ppe": null, "total_assets": 18701141000, "total_debt": 8802370000, "total_equity": 9091034000, "net_working_capital": -185671000, "book_value_per_share": 14.99592633, "retained_earnings": -1629420000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8719865000, "tangible_book_per_share": 14.38367222, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 44, "rank_ps": 84, "rank_pcf": 65, "rank_ev_ebitda": 73, "rank_ev_ebit": 88, "rank_earnings_yield": 71, "rank_fcf_yield": 65, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 50, "rank_fcf_margin": 14, "rank_piotroski": 18, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 67, "value_composite": 88, "quality_composite": 25, "momentum_composite": 80, "growth_composite": 19, "yield_composite": 13, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 30.04, "os": 0.12, "value": 0.12, "quality": 0.75, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 31.2539, "earnings_yield": 0.032, "shareholder_yield": 0.0395, "roe": 0.0641, "momentum_12_1": -0.0974, "complete_fields": { "id": 4350, "ticker_id": 2142, "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": "2026-06-07T06:53:29.463622+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.04, "market_cap": 18211256532.92, "market_cap_usd": 18211256532.92, "enterprise_value": 26899497532.92, "shares_outstanding": 606233573, "fx_rate_to_usd": null, "pe_ratio": 31.25392626, "pb_ratio": 2.00321069, "ptbv_ratio": 2.08847918, "ps_ratio": 6.52983871, "pcf_ratio": 15.19173257, "pfcf_ratio": 12.26010398, "ev_ebitda": 18.24815618, "ev_ebit": 37.50810139, "ev_sales": 9.64509944, "ev_fcf": 18.10916431, "earnings_yield": 0.03199598, "fcf_yield": 0.05522066, "dividend_yield": 0.03948761, "buyback_yield": 0, "shareholder_yield": 0.03948761, "debt_paydown_yield": null, "total_yield": 0.03948761, "gross_margin": 0.4503987, "operating_margin": 0.2571471, "net_margin": 0.20892859, "ebitda_margin": 0.528552, "fcf_margin": 0.53260875, "roe": 0.06409469, "roa": 0.03115783, "roic": 0.03025285, "roc_greenblatt": null, "asset_turnover": 0.14913149, "cash_conversion": 2.54923827, "accruals_ratio": -0.03294312, "sbc_to_revenue": 0.01017344, "debt_to_equity": 1.05295811, "net_debt_to_ebitda": 5.89395317, "debt_to_assets": 0.47068625, "interest_coverage": 1.96814642, "current_ratio": 0.37130035, "quick_ratio": 0.37130035, "net_debt": 8688241000, "revenue_growth_1y": 0.05346678, "revenue_growth_3y_cagr": 0.06837166, "revenue_growth_5y_cagr": 0.08407914, "eps_growth_1y": 0.22076755, "eps_growth_3y_cagr": 0.15323152, "eps_growth_5y_cagr": 0.24542943, "fcf_growth_1y": 0.10018405, "book_value_growth_1y": -0.02250529, "piotroski_f_score": 7, "altman_z_score": 1.25465279, "earnings_stability_5y": 0.241036, "revenue_stability_5y": 0.171652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04559694, "price_return_3m": 0.15997544, "price_return_6m": 0.13272574, "price_return_9m": 0.02646812, "price_return_12m": -0.05621846, "price_return_12m_ex1m": -0.09737538, "distance_from_52w_high": -0.07132611, "distance_from_52w_low": 0.2465351, "relative_strength": -0.15618205, "local_beta": 0.0002, "volatility_252d": 0.193555, "volatility_60d": 0.457282, "max_drawdown_12m": -0.2549958, "revenue_ttm": 2788929000, "gross_profit_ttm": 1256130000, "ebit_ttm": 717165000, "ebitda_ttm": 1474094000, "net_income_ttm": 582687000, "eps_diluted_ttm": 0.96115924, "operating_cash_flow_ttm": 1198761000, "capital_expenditure_ttm": 286647000, "fcf_ttm": 1485408000, "dividends_paid_ttm": 719119000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 364386000, "cash_and_equivalents": 114129000, "total_current_assets": 372979000, "total_current_liabilities": 1004521000, "net_ppe": null, "total_assets": 18701141000, "total_debt": 8802370000, "total_equity": 9091034000, "net_working_capital": -185671000, "book_value_per_share": 14.99592633, "retained_earnings": -1629420000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8719865000, "tangible_book_per_share": 14.38367222, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 49, "rank_ptbv": 44, "rank_ps": 84, "rank_pcf": 65, "rank_ev_ebitda": 73, "rank_ev_ebit": 88, "rank_earnings_yield": 71, "rank_fcf_yield": 65, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 56, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 50, "rank_fcf_margin": 14, "rank_piotroski": 18, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 67, "value_composite": 88, "quality_composite": 25, "momentum_composite": 80, "growth_composite": 19, "yield_composite": 13, "svqf_composite": 86, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 2729296000, "cost_of_revenue": 2628583000, "gross_profit": 100713000, "ebit": 725001000, "ebitda": 1471934000, "pretax_income": 371674000, "tax_provision": null, "net_income": 587924000, "net_income_to_common": 587924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129971000, "total_current_assets": 569072000, "total_assets": 18680290000, "short_term_debt": 145000000, "long_term_debt": 8235020000, "total_debt": 8380020000, "total_liabilities": 9112398000, "total_equity": 9530132000, "shares_outstanding": 613177806, "goodwill_and_intangibles": 516414000 }, "cash_flow": { "operating_cash_flow": 1206230000, "capital_expenditure": 242752000, "free_cash_flow": 1448982000, "dividends_paid": 712842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280524, "ticker_id": 2142, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "725001000", "ebitda": "1471934000", "netIncome": "587924000", "grossProfit": "100713000", "depreciation": "None", "totalRevenue": "2729296000", "costOfRevenue": "2628583000", "interestIncome": "None", "incomeBeforeTax": "371674000", "interestExpense": "353327000", "operatingIncome": "740953000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-353327000", "nonInterestIncome": "None", "operatingExpenses": "-640240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2628583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746933000", "sellingGeneralAndAdministrative": "95250000", "netIncomeFromContinuingOperations": "589909000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6108000", "currentDebt": "None", "investments": "None", "totalAssets": "18680290000", "longTermDebt": "8235020000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "258207000", "reportedCurrency": "USD", "retainedEarnings": "-1610981000", "totalLiabilities": "9112398000", "otherCurrentAssets": "379154000", "totalCurrentAssets": "569072000", "currentLongTermDebt": "145000000", "longTermInvestments": "372655000", "shortTermInvestments": "None", "currentNetReceivables": "59947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18111218000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8380020000", "totalShareholderEquity": "9530132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230350000", "totalCurrentLiabilities": "375350000", "otherNonCurrentLiabilities": "502028000", "totalNonCurrentLiabilities": "8737048000", "cashAndShortTermInvestments": "129971000", "commonStockSharesOutstanding": "613177806", "intangibleAssetsExcludingGoodwill": "258207000", "cashAndCashEquivalentsAtCarryingValue": "129971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587924000", "profitLoss": "None", "dividendPayout": "712842000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1206230000", "capitalExpenditures": "242752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618491000", "cashflowFromInvestment": "-652567000", "stockBasedCompensation": "27830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "712842000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2729296000, "cost_of_revenue": 2628583000, "gross_profit": 100713000, "research_and_development": null, "selling_general_admin": 95250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 725001000, "depreciation_amortisation": 746933000, "ebitda": 1471934000, "interest_expense": 353327000, "interest_income": null, "other_non_operating": null, "pretax_income": 371674000, "tax_provision": null, "effective_tax_rate": null, "net_income": 587924000, "net_income_continuing_ops": 589909000, "net_income_to_common": 587924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129971000, "short_term_investments": null, "net_receivables": 59947000, "inventory": null, "other_current_assets": null, "total_current_assets": 569072000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": 258207000, "goodwill_and_intangibles": 516414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18111218000, "total_assets": 18680290000, "short_term_debt": 145000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375350000, "long_term_debt": 8235020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8737048000, "total_liabilities": 9112398000, "total_debt": 8380020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1610981000, "total_equity": 9530132000, "shares_outstanding": 613177806, "operating_cash_flow": 1206230000, "stock_based_compensation": 27830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -652567000, "dividends_paid": 712842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -618491000, "free_cash_flow": 1448982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "725001000", "ebitda": "1471934000", "netIncome": "587924000", "grossProfit": "100713000", "depreciation": "None", "totalRevenue": "2729296000", "costOfRevenue": "2628583000", "interestIncome": "None", "incomeBeforeTax": "371674000", "interestExpense": "353327000", "operatingIncome": "740953000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-353327000", "nonInterestIncome": "None", "operatingExpenses": "-640240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2628583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "746933000", "sellingGeneralAndAdministrative": "95250000", "netIncomeFromContinuingOperations": "589909000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6108000", "currentDebt": "None", "investments": "None", "totalAssets": "18680290000", "longTermDebt": "8235020000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "258207000", "reportedCurrency": "USD", "retainedEarnings": "-1610981000", "totalLiabilities": "9112398000", "otherCurrentAssets": "379154000", "totalCurrentAssets": "569072000", "currentLongTermDebt": "145000000", "longTermInvestments": "372655000", "shortTermInvestments": "None", "currentNetReceivables": "59947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18111218000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8380020000", "totalShareholderEquity": "9530132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230350000", "totalCurrentLiabilities": "375350000", "otherNonCurrentLiabilities": "502028000", "totalNonCurrentLiabilities": "8737048000", "cashAndShortTermInvestments": "129971000", "commonStockSharesOutstanding": "613177806", "intangibleAssetsExcludingGoodwill": "258207000", "cashAndCashEquivalentsAtCarryingValue": "129971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587924000", "profitLoss": "None", "dividendPayout": "712842000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1206230000", "capitalExpenditures": "242752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618491000", "cashflowFromInvestment": "-652567000", "stockBasedCompensation": "27830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "712842000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "746933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 2618942000, "cost_of_revenue": 1072763000, "gross_profit": 1546179000, "ebit": 821435000, "ebitda": 1535761000, "pretax_income": 455365000, "tax_provision": 1448000, "net_income": 453917000, "net_income_to_common": 453917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174491000, "total_current_assets": 674204000, "total_assets": 18700951000, "short_term_debt": 570000000, "long_term_debt": 7632302000, "total_debt": 8202302000, "total_liabilities": 8908442000, "total_equity": 9756764000, "shares_outstanding": 613631617, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 1081805000, "capital_expenditure": 219394000, "free_cash_flow": 1301199000, "dividends_paid": 689244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280529, "ticker_id": 2142, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "821435000", "ebitda": "1535761000", "netIncome": "453917000", "grossProfit": "1546179000", "depreciation": "None", "totalRevenue": "2618942000", "costOfRevenue": "1072763000", "interestIncome": "None", "incomeBeforeTax": "455365000", "interestExpense": "366070000", "operatingIncome": "741241000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1448000", "reportedCurrency": "USD", "netInterestIncome": "-366070000", "nonInterestIncome": "None", "operatingExpenses": "804938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714326000", "sellingGeneralAndAdministrative": "90612000", "netIncomeFromContinuingOperations": "455365000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "18700951000", "longTermDebt": "7632302000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480928000", "totalLiabilities": "8908442000", "otherCurrentAssets": "438478000", "totalCurrentAssets": "674204000", "currentLongTermDebt": "570000000", "longTermInvestments": "356344000", "shortTermInvestments": "None", "currentNetReceivables": "61235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18026747000", "currentAccountsPayable": "211309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8202302000", "totalShareholderEquity": "9756764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247709000", "totalCurrentLiabilities": "817709000", "otherNonCurrentLiabilities": "458431000", "totalNonCurrentLiabilities": "8090733000", "cashAndShortTermInvestments": "174491000", "commonStockSharesOutstanding": "613631617", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455365000", "profitLoss": "None", "dividendPayout": "689244000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1081805000", "capitalExpenditures": "219394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1093726000", "cashflowFromInvestment": "-465870000", "stockBasedCompensation": "27918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2618942000, "cost_of_revenue": 1072763000, "gross_profit": 1546179000, "research_and_development": null, "selling_general_admin": 90612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 821435000, "depreciation_amortisation": 714326000, "ebitda": 1535761000, "interest_expense": 366070000, "interest_income": null, "other_non_operating": null, "pretax_income": 455365000, "tax_provision": 1448000, "effective_tax_rate": null, "net_income": 453917000, "net_income_continuing_ops": 455365000, "net_income_to_common": 453917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174491000, "short_term_investments": null, "net_receivables": 61235000, "inventory": null, "other_current_assets": null, "total_current_assets": 674204000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18026747000, "total_assets": 18700951000, "short_term_debt": 570000000, "accounts_payable": 211309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 817709000, "long_term_debt": 7632302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8090733000, "total_liabilities": 8908442000, "total_debt": 8202302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1480928000, "total_equity": 9756764000, "shares_outstanding": 613631617, "operating_cash_flow": 1081805000, "stock_based_compensation": 27918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465870000, "dividends_paid": 689244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1093726000, "free_cash_flow": 1301199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "821435000", "ebitda": "1535761000", "netIncome": "453917000", "grossProfit": "1546179000", "depreciation": "None", "totalRevenue": "2618942000", "costOfRevenue": "1072763000", "interestIncome": "None", "incomeBeforeTax": "455365000", "interestExpense": "366070000", "operatingIncome": "741241000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1448000", "reportedCurrency": "USD", "netInterestIncome": "-366070000", "nonInterestIncome": "None", "operatingExpenses": "804938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714326000", "sellingGeneralAndAdministrative": "90612000", "netIncomeFromContinuingOperations": "455365000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "18700951000", "longTermDebt": "7632302000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480928000", "totalLiabilities": "8908442000", "otherCurrentAssets": "438478000", "totalCurrentAssets": "674204000", "currentLongTermDebt": "570000000", "longTermInvestments": "356344000", "shortTermInvestments": "None", "currentNetReceivables": "61235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18026747000", "currentAccountsPayable": "211309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8202302000", "totalShareholderEquity": "9756764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247709000", "totalCurrentLiabilities": "817709000", "otherNonCurrentLiabilities": "458431000", "totalNonCurrentLiabilities": "8090733000", "cashAndShortTermInvestments": "174491000", "commonStockSharesOutstanding": "613631617", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455365000", "profitLoss": "None", "dividendPayout": "689244000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1081805000", "capitalExpenditures": "219394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1093726000", "cashflowFromInvestment": "-465870000", "stockBasedCompensation": "27918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "689244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 2432278000, "cost_of_revenue": 976144000, "gross_profit": 1456134000, "ebit": 854485000, "ebitda": 1528772000, "pretax_income": 521028000, "tax_provision": -183540000, "net_income": 519470000, "net_income_to_common": 519470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 700618000, "total_current_assets": 1144418000, "total_assets": 19220967000, "short_term_debt": 644736000, "long_term_debt": 8546052000, "total_debt": 9190788000, "total_liabilities": 9030532000, "total_equity": 10155971000, "shares_outstanding": 613288708, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 1107088000, "capital_expenditure": 221102000, "free_cash_flow": 1328190000, "dividends_paid": 638129000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280534, "ticker_id": 2142, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "854485000", "ebitda": "1528772000", "netIncome": "519470000", "grossProfit": "1456134000", "depreciation": "None", "totalRevenue": "2432278000", "costOfRevenue": "976144000", "interestIncome": "None", "incomeBeforeTax": "521028000", "interestExpense": "333457000", "operatingIncome": "699503000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-183540000", "reportedCurrency": "USD", "netInterestIncome": "-333457000", "nonInterestIncome": "None", "operatingExpenses": "756631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "674287000", "sellingGeneralAndAdministrative": "82344000", "netIncomeFromContinuingOperations": "521028000" }, "balance": { "goodwill": "258207000", "inventory": "1083608000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19220967000", "longTermDebt": "8546052000", "shortTermDebt": "644736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070586000", "totalLiabilities": "9030532000", "otherCurrentAssets": "382990000", "totalCurrentAssets": "1144418000", "currentLongTermDebt": "None", "longTermInvestments": "389628000", "shortTermInvestments": "142462000", "currentNetReceivables": "60810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18076549000", "currentAccountsPayable": "200590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8546052000", "totalShareholderEquity": "10155971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200590000", "totalCurrentLiabilities": "200590000", "otherNonCurrentLiabilities": "283890000", "totalNonCurrentLiabilities": "8829942000", "cashAndShortTermInvestments": "700618000", "commonStockSharesOutstanding": "613288708", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "700618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521028000", "profitLoss": "None", "dividendPayout": "638129000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1107088000", "capitalExpenditures": "221102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110021000", "cashflowFromInvestment": "-773552000", "stockBasedCompensation": "29503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "638129000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8148999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "674287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2432278000, "cost_of_revenue": 976144000, "gross_profit": 1456134000, "research_and_development": 0.13, "selling_general_admin": 82344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 854485000, "depreciation_amortisation": 674287000, "ebitda": 1528772000, "interest_expense": 333457000, "interest_income": null, "other_non_operating": null, "pretax_income": 521028000, "tax_provision": -183540000, "effective_tax_rate": null, "net_income": 519470000, "net_income_continuing_ops": 521028000, "net_income_to_common": 519470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 700618000, "short_term_investments": 142462000, "net_receivables": 60810000, "inventory": 1083608000, "other_current_assets": null, "total_current_assets": 1144418000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18076549000, "total_assets": 19220967000, "short_term_debt": 644736000, "accounts_payable": 200590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200590000, "long_term_debt": 8546052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8829942000, "total_liabilities": 9030532000, "total_debt": 9190788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1070586000, "total_equity": 10155971000, "shares_outstanding": 613288708, "operating_cash_flow": 1107088000, "stock_based_compensation": 29503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -773552000, "dividends_paid": 638129000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110021000, "free_cash_flow": 1328190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "854485000", "ebitda": "1528772000", "netIncome": "519470000", "grossProfit": "1456134000", "depreciation": "None", "totalRevenue": "2432278000", "costOfRevenue": "976144000", "interestIncome": "None", "incomeBeforeTax": "521028000", "interestExpense": "333457000", "operatingIncome": "699503000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-183540000", "reportedCurrency": "USD", "netInterestIncome": "-333457000", "nonInterestIncome": "None", "operatingExpenses": "756631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "674287000", "sellingGeneralAndAdministrative": "82344000", "netIncomeFromContinuingOperations": "521028000" }, "balance": { "goodwill": "258207000", "inventory": "1083608000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19220967000", "longTermDebt": "8546052000", "shortTermDebt": "644736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070586000", "totalLiabilities": "9030532000", "otherCurrentAssets": "382990000", "totalCurrentAssets": "1144418000", "currentLongTermDebt": "None", "longTermInvestments": "389628000", "shortTermInvestments": "142462000", "currentNetReceivables": "60810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18076549000", "currentAccountsPayable": "200590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8546052000", "totalShareholderEquity": "10155971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200590000", "totalCurrentLiabilities": "200590000", "otherNonCurrentLiabilities": "283890000", "totalNonCurrentLiabilities": "8829942000", "cashAndShortTermInvestments": "700618000", "commonStockSharesOutstanding": "613288708", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "700618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521028000", "profitLoss": "None", "dividendPayout": "638129000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1107088000", "capitalExpenditures": "221102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110021000", "cashflowFromInvestment": "-773552000", "stockBasedCompensation": "29503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "638129000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8148999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "674287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 2238121000, "cost_of_revenue": 874287000, "gross_profit": 1363834000, "ebit": 688891000, "ebitda": 1327005000, "pretax_income": 384799000, "tax_provision": 1470000, "net_income": 383329000, "net_income_to_common": 383329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262870000, "total_current_assets": 453927000, "total_assets": 18536708000, "short_term_debt": 663632000, "long_term_debt": 7769077000, "total_debt": 8432709000, "total_liabilities": 8213077000, "total_equity": 10323631000, "shares_outstanding": 611112396, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 1023587000, "capital_expenditure": 208070000, "free_cash_flow": 1231657000, "dividends_paid": 539033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280539, "ticker_id": 2142, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "688891000", "ebitda": "1327005000", "netIncome": "383329000", "grossProfit": "1363834000", "depreciation": "None", "totalRevenue": "2238121000", "costOfRevenue": "874287000", "interestIncome": "None", "incomeBeforeTax": "384799000", "interestExpense": "304092000", "operatingIncome": "651695000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-304092000", "nonInterestIncome": "None", "operatingExpenses": "712139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "69832000", "costofGoodsAndServicesSold": "874287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638114000", "sellingGeneralAndAdministrative": "74025000", "netIncomeFromContinuingOperations": "384799000" }, "balance": { "goodwill": "258207000", "inventory": "-223614000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "18536708000", "longTermDebt": "7769077000", "shortTermDebt": "663632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-951220000", "totalLiabilities": "8213077000", "otherCurrentAssets": "360580000", "totalCurrentAssets": "453927000", "currentLongTermDebt": "None", "longTermInvestments": "280571000", "shortTermInvestments": "17030374000", "currentNetReceivables": "54091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18082781000", "currentAccountsPayable": "198423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17030374000", "shortLongTermDebtTotal": "8432709000", "totalShareholderEquity": "10323631000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688355000", "totalCurrentLiabilities": "198423000", "otherNonCurrentLiabilities": "245577000", "totalNonCurrentLiabilities": "8014654000", "cashAndShortTermInvestments": "262870000", "commonStockSharesOutstanding": "611112396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "262870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "384799000", "profitLoss": "None", "dividendPayout": "539033000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1023587000", "capitalExpenditures": "208070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-574105000", "cashflowFromInvestment": "-814413000", "stockBasedCompensation": "28962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "539033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-364931000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "638114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2238121000, "cost_of_revenue": 874287000, "gross_profit": 1363834000, "research_and_development": 0.12, "selling_general_admin": 74025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 688891000, "depreciation_amortisation": 638114000, "ebitda": 1327005000, "interest_expense": 304092000, "interest_income": null, "other_non_operating": null, "pretax_income": 384799000, "tax_provision": 1470000, "effective_tax_rate": null, "net_income": 383329000, "net_income_continuing_ops": 384799000, "net_income_to_common": 383329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262870000, "short_term_investments": 17030374000, "net_receivables": 54091000, "inventory": -223614000, "other_current_assets": null, "total_current_assets": 453927000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18082781000, "total_assets": 18536708000, "short_term_debt": 663632000, "accounts_payable": 198423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198423000, "long_term_debt": 7769077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8014654000, "total_liabilities": 8213077000, "total_debt": 8432709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -951220000, "total_equity": 10323631000, "shares_outstanding": 611112396, "operating_cash_flow": 1023587000, "stock_based_compensation": 28962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814413000, "dividends_paid": 539033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -574105000, "free_cash_flow": 1231657000, "net_change_in_cash": -364931000 }, "raw_data": { "income": { "ebit": "688891000", "ebitda": "1327005000", "netIncome": "383329000", "grossProfit": "1363834000", "depreciation": "None", "totalRevenue": "2238121000", "costOfRevenue": "874287000", "interestIncome": "None", "incomeBeforeTax": "384799000", "interestExpense": "304092000", "operatingIncome": "651695000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-304092000", "nonInterestIncome": "None", "operatingExpenses": "712139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "69832000", "costofGoodsAndServicesSold": "874287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638114000", "sellingGeneralAndAdministrative": "74025000", "netIncomeFromContinuingOperations": "384799000" }, "balance": { "goodwill": "258207000", "inventory": "-223614000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "18536708000", "longTermDebt": "7769077000", "shortTermDebt": "663632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-951220000", "totalLiabilities": "8213077000", "otherCurrentAssets": "360580000", "totalCurrentAssets": "453927000", "currentLongTermDebt": "None", "longTermInvestments": "280571000", "shortTermInvestments": "17030374000", "currentNetReceivables": "54091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18082781000", "currentAccountsPayable": "198423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17030374000", "shortLongTermDebtTotal": "8432709000", "totalShareholderEquity": "10323631000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688355000", "totalCurrentLiabilities": "198423000", "otherNonCurrentLiabilities": "245577000", "totalNonCurrentLiabilities": "8014654000", "cashAndShortTermInvestments": "262870000", "commonStockSharesOutstanding": "611112396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "262870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "384799000", "profitLoss": "None", "dividendPayout": "539033000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1023587000", "capitalExpenditures": "208070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-574105000", "cashflowFromInvestment": "-814413000", "stockBasedCompensation": "28962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "539033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-364931000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "638114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 1996615000, "cost_of_revenue": 777759000, "gross_profit": 1218856000, "ebit": 585437000, "ebitda": 1177572000, "pretax_income": 262776000, "tax_provision": 316631000, "net_income": 261425000, "net_income_to_common": 261425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 610166000, "total_current_assets": 818858000, "total_assets": 18537846000, "short_term_debt": 2216183000, "long_term_debt": 7998659000, "total_debt": 10214842000, "total_liabilities": 8699042000, "total_equity": 9838804000, "shares_outstanding": 579209523, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 907660000, "capital_expenditure": 162832000, "free_cash_flow": 1070492000, "dividends_paid": 393812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280544, "ticker_id": 2142, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "585437000", "ebitda": "1177572000", "netIncome": "261425000", "grossProfit": "1218856000", "depreciation": "None", "totalRevenue": "1996615000", "costOfRevenue": "777759000", "interestIncome": "None", "incomeBeforeTax": "262776000", "interestExpense": "322661000", "operatingIncome": "550906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "316631000", "reportedCurrency": "USD", "netInterestIncome": "-322661000", "nonInterestIncome": "None", "operatingExpenses": "667950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "52627000", "costofGoodsAndServicesSold": "777759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592135000", "sellingGeneralAndAdministrative": "75815000", "netIncomeFromContinuingOperations": "262776000" }, "balance": { "goodwill": "258207000", "inventory": "-5999", "commonStock": "6010000", "currentDebt": "None", "investments": "None", "totalAssets": "18537846000", "longTermDebt": "7998659000", "shortTermDebt": "2216183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-794869000", "totalLiabilities": "8699042000", "otherCurrentAssets": "-856331000", "totalCurrentAssets": "818858000", "currentLongTermDebt": "None", "longTermInvestments": "130395000", "shortTermInvestments": "6000", "currentNetReceivables": "37473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17718988000", "currentAccountsPayable": "193633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16935322000", "shortLongTermDebtTotal": "10214842000", "totalShareholderEquity": "9838804000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412553000", "totalCurrentLiabilities": "193633000", "otherNonCurrentLiabilities": "506750000", "totalNonCurrentLiabilities": "8505409000", "cashAndShortTermInvestments": "610166000", "commonStockSharesOutstanding": "579209523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "610166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262776000", "profitLoss": "None", "dividendPayout": "393812000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "907660000", "capitalExpenditures": "162832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "658988000", "cashflowFromInvestment": "-1159558000", "stockBasedCompensation": "27170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "393812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "407090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2338036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1996615000, "cost_of_revenue": 777759000, "gross_profit": 1218856000, "research_and_development": 0.1, "selling_general_admin": 75815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 585437000, "depreciation_amortisation": 592135000, "ebitda": 1177572000, "interest_expense": 322661000, "interest_income": null, "other_non_operating": null, "pretax_income": 262776000, "tax_provision": 316631000, "effective_tax_rate": null, "net_income": 261425000, "net_income_continuing_ops": 262776000, "net_income_to_common": 261425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 610166000, "short_term_investments": 6000, "net_receivables": 37473000, "inventory": -5999, "other_current_assets": null, "total_current_assets": 818858000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17718988000, "total_assets": 18537846000, "short_term_debt": 2216183000, "accounts_payable": 193633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193633000, "long_term_debt": 7998659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8505409000, "total_liabilities": 8699042000, "total_debt": 10214842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -794869000, "total_equity": 9838804000, "shares_outstanding": 579209523, "operating_cash_flow": 907660000, "stock_based_compensation": 27170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1159558000, "dividends_paid": 393812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 658988000, "free_cash_flow": 1070492000, "net_change_in_cash": 407090000 }, "raw_data": { "income": { "ebit": "585437000", "ebitda": "1177572000", "netIncome": "261425000", "grossProfit": "1218856000", "depreciation": "None", "totalRevenue": "1996615000", "costOfRevenue": "777759000", "interestIncome": "None", "incomeBeforeTax": "262776000", "interestExpense": "322661000", "operatingIncome": "550906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "316631000", "reportedCurrency": "USD", "netInterestIncome": "-322661000", "nonInterestIncome": "None", "operatingExpenses": "667950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "52627000", "costofGoodsAndServicesSold": "777759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592135000", "sellingGeneralAndAdministrative": "75815000", "netIncomeFromContinuingOperations": "262776000" }, "balance": { "goodwill": "258207000", "inventory": "-5999", "commonStock": "6010000", "currentDebt": "None", "investments": "None", "totalAssets": "18537846000", "longTermDebt": "7998659000", "shortTermDebt": "2216183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-794869000", "totalLiabilities": "8699042000", "otherCurrentAssets": "-856331000", "totalCurrentAssets": "818858000", "currentLongTermDebt": "None", "longTermInvestments": "130395000", "shortTermInvestments": "6000", "currentNetReceivables": "37473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17718988000", "currentAccountsPayable": "193633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16935322000", "shortLongTermDebtTotal": "10214842000", "totalShareholderEquity": "9838804000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412553000", "totalCurrentLiabilities": "193633000", "otherNonCurrentLiabilities": "506750000", "totalNonCurrentLiabilities": "8505409000", "cashAndShortTermInvestments": "610166000", "commonStockSharesOutstanding": "579209523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "610166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262776000", "profitLoss": "None", "dividendPayout": "393812000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "907660000", "capitalExpenditures": "162832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "658988000", "cashflowFromInvestment": "-1159558000", "stockBasedCompensation": "27170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "393812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "407090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2338036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 1822828000, "cost_of_revenue": 739156000, "gross_profit": 1083672000, "ebit": 551372000, "ebitda": 1103902000, "pretax_income": 197449000, "tax_provision": 355074000, "net_income": 196212000, "net_income_to_common": 196212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213422000, "total_current_assets": 411768000, "total_assets": 17506222000, "short_term_debt": 3840520000, "long_term_debt": 8031504000, "total_debt": 11872024000, "total_liabilities": 8950149000, "total_equity": 8556073000, "shares_outstanding": 555458607, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 696712000, "capital_expenditure": 172284000, "free_cash_flow": 868996000, "dividends_paid": 332151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280549, "ticker_id": 2142, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "551372000", "ebitda": "1103902000", "netIncome": "196212000", "grossProfit": "1083672000", "depreciation": "None", "totalRevenue": "1822828000", "costOfRevenue": "739156000", "interestIncome": "None", "incomeBeforeTax": "197449000", "interestExpense": "353923000", "operatingIncome": "467837000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "355074000", "reportedCurrency": "USD", "netInterestIncome": "-353923000", "nonInterestIncome": "None", "operatingExpenses": "615835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "54508000", "costofGoodsAndServicesSold": "739156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "552530000", "sellingGeneralAndAdministrative": "63305000", "netIncomeFromContinuingOperations": "-1655102000" }, "balance": { "goodwill": "258207000", "inventory": "-1000", "commonStock": "5671000", "currentDebt": "None", "investments": "None", "totalAssets": "17506222000", "longTermDebt": "8031504000", "shortTermDebt": "3840520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661162000", "totalLiabilities": "8950149000", "otherCurrentAssets": "-447024000", "totalCurrentAssets": "411768000", "currentLongTermDebt": "None", "longTermInvestments": "69267000", "shortTermInvestments": "1000", "currentNetReceivables": "35256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17094454000", "currentAccountsPayable": "149299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16288693000", "shortLongTermDebtTotal": "11872024000", "totalShareholderEquity": "8556073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539560000", "totalCurrentLiabilities": "149299000", "otherNonCurrentLiabilities": "611410000", "totalNonCurrentLiabilities": "8800850000", "cashAndShortTermInvestments": "213422000", "commonStockSharesOutstanding": "555458607", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "213422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197449000", "profitLoss": "None", "dividendPayout": "332151000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "696712000", "capitalExpenditures": "172284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146033000", "cashflowFromInvestment": "-425156000", "stockBasedCompensation": "17090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "332151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125523000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2820000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1822828000, "cost_of_revenue": 739156000, "gross_profit": 1083672000, "research_and_development": 0.08, "selling_general_admin": 63305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 551372000, "depreciation_amortisation": 552530000, "ebitda": 1103902000, "interest_expense": 353923000, "interest_income": null, "other_non_operating": null, "pretax_income": 197449000, "tax_provision": 355074000, "effective_tax_rate": null, "net_income": 196212000, "net_income_continuing_ops": -1655102000, "net_income_to_common": 196212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213422000, "short_term_investments": 1000, "net_receivables": 35256000, "inventory": -1000, "other_current_assets": null, "total_current_assets": 411768000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17094454000, "total_assets": 17506222000, "short_term_debt": 3840520000, "accounts_payable": 149299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149299000, "long_term_debt": 8031504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8800850000, "total_liabilities": 8950149000, "total_debt": 11872024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661162000, "total_equity": 8556073000, "shares_outstanding": 555458607, "operating_cash_flow": 696712000, "stock_based_compensation": 17090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -425156000, "dividends_paid": 332151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146033000, "free_cash_flow": 868996000, "net_change_in_cash": 125523000 }, "raw_data": { "income": { "ebit": "551372000", "ebitda": "1103902000", "netIncome": "196212000", "grossProfit": "1083672000", "depreciation": "None", "totalRevenue": "1822828000", "costOfRevenue": "739156000", "interestIncome": "None", "incomeBeforeTax": "197449000", "interestExpense": "353923000", "operatingIncome": "467837000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "355074000", "reportedCurrency": "USD", "netInterestIncome": "-353923000", "nonInterestIncome": "None", "operatingExpenses": "615835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "54508000", "costofGoodsAndServicesSold": "739156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "552530000", "sellingGeneralAndAdministrative": "63305000", "netIncomeFromContinuingOperations": "-1655102000" }, "balance": { "goodwill": "258207000", "inventory": "-1000", "commonStock": "5671000", "currentDebt": "None", "investments": "None", "totalAssets": "17506222000", "longTermDebt": "8031504000", "shortTermDebt": "3840520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661162000", "totalLiabilities": "8950149000", "otherCurrentAssets": "-447024000", "totalCurrentAssets": "411768000", "currentLongTermDebt": "None", "longTermInvestments": "69267000", "shortTermInvestments": "1000", "currentNetReceivables": "35256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17094454000", "currentAccountsPayable": "149299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16288693000", "shortLongTermDebtTotal": "11872024000", "totalShareholderEquity": "8556073000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539560000", "totalCurrentLiabilities": "149299000", "otherNonCurrentLiabilities": "611410000", "totalNonCurrentLiabilities": "8800850000", "cashAndShortTermInvestments": "213422000", "commonStockSharesOutstanding": "555458607", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "213422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197449000", "profitLoss": "None", "dividendPayout": "332151000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "696712000", "capitalExpenditures": "172284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146033000", "cashflowFromInvestment": "-425156000", "stockBasedCompensation": "17090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "332151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125523000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2820000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 1764685000, "cost_of_revenue": 731601000, "gross_profit": 1033084000, "ebit": 514284000, "ebitda": 1048003000, "pretax_income": 147111000, "tax_provision": 380421000, "net_income": 145463000, "net_income_to_common": 145463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92258000, "total_current_assets": 286245000, "total_assets": 17392910000, "short_term_debt": 2162287000, "long_term_debt": 6305198000, "total_debt": 8467485000, "total_liabilities": 9126832000, "total_equity": 8266078000, "shares_outstanding": 532499786, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 662130000, "capital_expenditure": 164244000, "free_cash_flow": 826374000, "dividends_paid": 276681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280554, "ticker_id": 2142, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "514284000", "ebitda": "1048003000", "netIncome": "145463000", "grossProfit": "1033084000", "depreciation": "None", "totalRevenue": "1764685000", "costOfRevenue": "731601000", "interestIncome": "367173000", "incomeBeforeTax": "147111000", "interestExpense": "367173000", "operatingIncome": "425091000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "380421000", "reportedCurrency": "USD", "netInterestIncome": "-367173000", "nonInterestIncome": "None", "operatingExpenses": "607993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "107936000", "costofGoodsAndServicesSold": "731601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533719000", "sellingGeneralAndAdministrative": "74274000", "netIncomeFromContinuingOperations": "147111000" }, "balance": { "goodwill": "258207000", "inventory": "-1643000", "commonStock": "5416000", "currentDebt": "None", "investments": "None", "totalAssets": "17392910000", "longTermDebt": "6305198000", "shortTermDebt": "2162287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-524588000", "totalLiabilities": "9126832000", "otherCurrentAssets": "-311489000", "totalCurrentAssets": "286245000", "currentLongTermDebt": "2162287000", "longTermInvestments": "371769000", "shortTermInvestments": "1643000", "currentNetReceivables": "25244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17106665000", "currentAccountsPayable": "186110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16266785000", "shortLongTermDebtTotal": "10630336000", "totalShareholderEquity": "8266078000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2162287000", "totalCurrentLiabilities": "186110000", "otherNonCurrentLiabilities": "473237000", "totalNonCurrentLiabilities": "8940722000", "cashAndShortTermInvestments": "92258000", "commonStockSharesOutstanding": "532499786", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147111000", "profitLoss": "None", "dividendPayout": "276681000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662130000", "capitalExpenditures": "164244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838102000", "cashflowFromInvestment": "102226000", "stockBasedCompensation": "18158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "888464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1764685000, "cost_of_revenue": 731601000, "gross_profit": 1033084000, "research_and_development": 0.04, "selling_general_admin": 74274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514284000, "depreciation_amortisation": 533719000, "ebitda": 1048003000, "interest_expense": 367173000, "interest_income": null, "other_non_operating": null, "pretax_income": 147111000, "tax_provision": 380421000, "effective_tax_rate": null, "net_income": 145463000, "net_income_continuing_ops": 147111000, "net_income_to_common": 145463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92258000, "short_term_investments": 1643000, "net_receivables": 25244000, "inventory": -1643000, "other_current_assets": null, "total_current_assets": 286245000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17106665000, "total_assets": 17392910000, "short_term_debt": 2162287000, "accounts_payable": 186110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186110000, "long_term_debt": 6305198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8940722000, "total_liabilities": 9126832000, "total_debt": 8467485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524588000, "total_equity": 8266078000, "shares_outstanding": 532499786, "operating_cash_flow": 662130000, "stock_based_compensation": 18158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102226000, "dividends_paid": 276681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -838102000, "free_cash_flow": 826374000, "net_change_in_cash": -73746000 }, "raw_data": { "income": { "ebit": "514284000", "ebitda": "1048003000", "netIncome": "145463000", "grossProfit": "1033084000", "depreciation": "None", "totalRevenue": "1764685000", "costOfRevenue": "731601000", "interestIncome": "367173000", "incomeBeforeTax": "147111000", "interestExpense": "367173000", "operatingIncome": "425091000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "380421000", "reportedCurrency": "USD", "netInterestIncome": "-367173000", "nonInterestIncome": "None", "operatingExpenses": "607993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "107936000", "costofGoodsAndServicesSold": "731601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533719000", "sellingGeneralAndAdministrative": "74274000", "netIncomeFromContinuingOperations": "147111000" }, "balance": { "goodwill": "258207000", "inventory": "-1643000", "commonStock": "5416000", "currentDebt": "None", "investments": "None", "totalAssets": "17392910000", "longTermDebt": "6305198000", "shortTermDebt": "2162287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-524588000", "totalLiabilities": "9126832000", "otherCurrentAssets": "-311489000", "totalCurrentAssets": "286245000", "currentLongTermDebt": "2162287000", "longTermInvestments": "371769000", "shortTermInvestments": "1643000", "currentNetReceivables": "25244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17106665000", "currentAccountsPayable": "186110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16266785000", "shortLongTermDebtTotal": "10630336000", "totalShareholderEquity": "8266078000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2162287000", "totalCurrentLiabilities": "186110000", "otherNonCurrentLiabilities": "473237000", "totalNonCurrentLiabilities": "8940722000", "cashAndShortTermInvestments": "92258000", "commonStockSharesOutstanding": "532499786", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147111000", "profitLoss": "None", "dividendPayout": "276681000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "662130000", "capitalExpenditures": "164244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-838102000", "cashflowFromInvestment": "102226000", "stockBasedCompensation": "18158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "276681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "888464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 1722962000, "cost_of_revenue": 720896000, "gross_profit": 1002066000, "ebit": 378582000, "ebitda": 939123000, "pretax_income": -5013000, "tax_provision": -86000, "net_income": -4927000, "net_income_to_common": -4927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144940000, "total_current_assets": 359991000, "total_assets": 18063428000, "short_term_debt": 2293530000, "long_term_debt": 9249815000, "total_debt": 11543345000, "total_liabilities": 9694242000, "total_equity": 8369186000, "shares_outstanding": 520376929, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 561241000, "capital_expenditure": 145715000, "free_cash_flow": 706956000, "dividends_paid": 230072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280559, "ticker_id": 2142, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378582000", "ebitda": "939123000", "netIncome": "-4927000", "grossProfit": "1002066000", "depreciation": "None", "totalRevenue": "1722962000", "costOfRevenue": "720896000", "interestIncome": "383595000", "incomeBeforeTax": "-5013000", "interestExpense": "383595000", "operatingIncome": "342761000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-86000", "reportedCurrency": "USD", "netInterestIncome": "-383595000", "nonInterestIncome": "None", "operatingExpenses": "659305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "56640000", "costofGoodsAndServicesSold": "720896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "560541000", "sellingGeneralAndAdministrative": "98764000", "netIncomeFromContinuingOperations": "-5013000" }, "balance": { "goodwill": "258207000", "inventory": "-219174000", "commonStock": "5206000", "currentDebt": "None", "investments": "None", "totalAssets": "18063428000", "longTermDebt": "9249815000", "shortTermDebt": "2293530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392594000", "totalLiabilities": "9694242000", "otherCurrentAssets": "401108000", "totalCurrentAssets": "359991000", "currentLongTermDebt": "90967000", "longTermInvestments": "423221000", "shortTermInvestments": "75405000", "currentNetReceivables": "33117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17703437000", "currentAccountsPayable": "169603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16697852000", "shortLongTermDebtTotal": "11543345000", "totalShareholderEquity": "8369186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "169603000", "totalCurrentLiabilities": "169603000", "otherNonCurrentLiabilities": "274824000", "totalNonCurrentLiabilities": "9524639000", "cashAndShortTermInvestments": "144940000", "commonStockSharesOutstanding": "520376929", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "144940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5013000", "profitLoss": "None", "dividendPayout": "230072000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "561241000", "capitalExpenditures": "145715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-680805000", "cashflowFromInvestment": "62993000", "stockBasedCompensation": "29499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56571000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "560541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1722962000, "cost_of_revenue": 720896000, "gross_profit": 1002066000, "research_and_development": 0.04, "selling_general_admin": 98764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378582000, "depreciation_amortisation": 560541000, "ebitda": 939123000, "interest_expense": 383595000, "interest_income": null, "other_non_operating": null, "pretax_income": -5013000, "tax_provision": -86000, "effective_tax_rate": null, "net_income": -4927000, "net_income_continuing_ops": -5013000, "net_income_to_common": -4927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144940000, "short_term_investments": 75405000, "net_receivables": 33117000, "inventory": -219174000, "other_current_assets": null, "total_current_assets": 359991000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17703437000, "total_assets": 18063428000, "short_term_debt": 2293530000, "accounts_payable": 169603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169603000, "long_term_debt": 9249815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9524639000, "total_liabilities": 9694242000, "total_debt": 11543345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392594000, "total_equity": 8369186000, "shares_outstanding": 520376929, "operating_cash_flow": 561241000, "stock_based_compensation": 29499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 62993000, "dividends_paid": 230072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -680805000, "free_cash_flow": 706956000, "net_change_in_cash": -56571000 }, "raw_data": { "income": { "ebit": "378582000", "ebitda": "939123000", "netIncome": "-4927000", "grossProfit": "1002066000", "depreciation": "None", "totalRevenue": "1722962000", "costOfRevenue": "720896000", "interestIncome": "383595000", "incomeBeforeTax": "-5013000", "interestExpense": "383595000", "operatingIncome": "342761000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-86000", "reportedCurrency": "USD", "netInterestIncome": "-383595000", "nonInterestIncome": "None", "operatingExpenses": "659305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "56640000", "costofGoodsAndServicesSold": "720896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "560541000", "sellingGeneralAndAdministrative": "98764000", "netIncomeFromContinuingOperations": "-5013000" }, "balance": { "goodwill": "258207000", "inventory": "-219174000", "commonStock": "5206000", "currentDebt": "None", "investments": "None", "totalAssets": "18063428000", "longTermDebt": "9249815000", "shortTermDebt": "2293530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392594000", "totalLiabilities": "9694242000", "otherCurrentAssets": "401108000", "totalCurrentAssets": "359991000", "currentLongTermDebt": "90967000", "longTermInvestments": "423221000", "shortTermInvestments": "75405000", "currentNetReceivables": "33117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17703437000", "currentAccountsPayable": "169603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16697852000", "shortLongTermDebtTotal": "11543345000", "totalShareholderEquity": "8369186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "169603000", "totalCurrentLiabilities": "169603000", "otherNonCurrentLiabilities": "274824000", "totalNonCurrentLiabilities": "9524639000", "cashAndShortTermInvestments": "144940000", "commonStockSharesOutstanding": "520376929", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "144940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5013000", "profitLoss": "None", "dividendPayout": "230072000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "561241000", "capitalExpenditures": "145715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-680805000", "cashflowFromInvestment": "62993000", "stockBasedCompensation": "29499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56571000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "560541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 734112000, "cost_of_revenue": 329593000, "gross_profit": 404519000, "ebit": 79400000, "ebitda": 272542000, "pretax_income": 161065000, "tax_provision": null, "net_income": 160508000, "net_income_to_common": 160508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114129000, "total_current_assets": 372979000, "total_assets": 18701141000, "short_term_debt": 560000000, "long_term_debt": 8242370000, "total_debt": 8802370000, "total_liabilities": 9572478000, "total_equity": 9091034000, "shares_outstanding": 606233573, "goodwill_and_intangibles": 371169000 }, "cash_flow": { "operating_cash_flow": 293047000, "capital_expenditure": 57045000, "free_cash_flow": 350092000, "dividends_paid": 184518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280522, "ticker_id": 2142, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79400000", "ebitda": "272542000", "netIncome": "160508000", "grossProfit": "404519000", "depreciation": "None", "totalRevenue": "734112000", "costOfRevenue": "329593000", "interestIncome": "None", "incomeBeforeTax": "161065000", "interestExpense": "95313000", "operatingIncome": "79400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-95313000", "nonInterestIncome": "None", "operatingExpenses": "325119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193142000", "sellingGeneralAndAdministrative": "32319000", "netIncomeFromContinuingOperations": "161065000" }, "balance": { "goodwill": "314154000", "inventory": "None", "commonStock": "5940000", "currentDebt": "None", "investments": "None", "totalAssets": "18701141000", "longTermDebt": "8242370000", "shortTermDebt": "560000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "57015000", "reportedCurrency": "USD", "retainedEarnings": "-1629420000", "totalLiabilities": "9572478000", "otherCurrentAssets": "169705000", "totalCurrentAssets": "372979000", "currentLongTermDebt": "560000000", "longTermInvestments": "369237000", "shortTermInvestments": "None", "currentNetReceivables": "89145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18328162000", "currentAccountsPayable": "257455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8802370000", "totalShareholderEquity": "9091034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1004521000", "otherNonCurrentLiabilities": "512653000", "totalNonCurrentLiabilities": "8567957000", "cashAndShortTermInvestments": "114129000", "commonStockSharesOutstanding": "606233573", "intangibleAssetsExcludingGoodwill": "57015000", "cashAndCashEquivalentsAtCarryingValue": "114129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161065000", "profitLoss": "None", "dividendPayout": "184518000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293047000", "capitalExpenditures": "57045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222649000", "cashflowFromInvestment": "-52284000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734112000, "cost_of_revenue": 329593000, "gross_profit": 404519000, "research_and_development": null, "selling_general_admin": 32319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79400000, "depreciation_amortisation": 193142000, "ebitda": 272542000, "interest_expense": 95313000, "interest_income": null, "other_non_operating": null, "pretax_income": 161065000, "tax_provision": null, "effective_tax_rate": null, "net_income": 160508000, "net_income_continuing_ops": 161065000, "net_income_to_common": 160508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114129000, "short_term_investments": null, "net_receivables": 89145000, "inventory": null, "other_current_assets": null, "total_current_assets": 372979000, "net_ppe": null, "goodwill": 314154000, "intangible_assets": 57015000, "goodwill_and_intangibles": 371169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18328162000, "total_assets": 18701141000, "short_term_debt": 560000000, "accounts_payable": 257455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1004521000, "long_term_debt": 8242370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8567957000, "total_liabilities": 9572478000, "total_debt": 8802370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1629420000, "total_equity": 9091034000, "shares_outstanding": 606233573, "operating_cash_flow": 293047000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52284000, "dividends_paid": 184518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222649000, "free_cash_flow": 350092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79400000", "ebitda": "272542000", "netIncome": "160508000", "grossProfit": "404519000", "depreciation": "None", "totalRevenue": "734112000", "costOfRevenue": "329593000", "interestIncome": "None", "incomeBeforeTax": "161065000", "interestExpense": "95313000", "operatingIncome": "79400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-95313000", "nonInterestIncome": "None", "operatingExpenses": "325119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193142000", "sellingGeneralAndAdministrative": "32319000", "netIncomeFromContinuingOperations": "161065000" }, "balance": { "goodwill": "314154000", "inventory": "None", "commonStock": "5940000", "currentDebt": "None", "investments": "None", "totalAssets": "18701141000", "longTermDebt": "8242370000", "shortTermDebt": "560000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "57015000", "reportedCurrency": "USD", "retainedEarnings": "-1629420000", "totalLiabilities": "9572478000", "otherCurrentAssets": "169705000", "totalCurrentAssets": "372979000", "currentLongTermDebt": "560000000", "longTermInvestments": "369237000", "shortTermInvestments": "None", "currentNetReceivables": "89145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18328162000", "currentAccountsPayable": "257455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8802370000", "totalShareholderEquity": "9091034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1004521000", "otherNonCurrentLiabilities": "512653000", "totalNonCurrentLiabilities": "8567957000", "cashAndShortTermInvestments": "114129000", "commonStockSharesOutstanding": "606233573", "intangibleAssetsExcludingGoodwill": "57015000", "cashAndCashEquivalentsAtCarryingValue": "114129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161065000", "profitLoss": "None", "dividendPayout": "184518000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293047000", "capitalExpenditures": "57045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222649000", "cashflowFromInvestment": "-52284000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 685250000, "cost_of_revenue": 664058000, "gross_profit": 21192000, "ebit": 181465000, "ebitda": 371340000, "pretax_income": 90587000, "tax_provision": null, "net_income": 144554000, "net_income_to_common": 144554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129971000, "total_current_assets": 569072000, "total_assets": 18680290000, "short_term_debt": 145000000, "long_term_debt": 8235020000, "total_debt": 8380020000, "total_liabilities": 9112398000, "total_equity": 9530132000, "shares_outstanding": 612999873, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 128650000, "capital_expenditure": 58788000, "free_cash_flow": 187438000, "dividends_paid": 178016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280523, "ticker_id": 2142, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181465000", "ebitda": "371340000", "netIncome": "144554000", "grossProfit": "21192000", "depreciation": "None", "totalRevenue": "685250000", "costOfRevenue": "664058000", "interestIncome": "None", "incomeBeforeTax": "90587000", "interestExpense": "90878000", "operatingIncome": "187059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90878000", "nonInterestIncome": "None", "operatingExpenses": "-165867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189875000", "sellingGeneralAndAdministrative": "23697000", "netIncomeFromContinuingOperations": "145050000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6108000", "currentDebt": "None", "investments": "None", "totalAssets": "18680290000", "longTermDebt": "8235020000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1610981000", "totalLiabilities": "9112398000", "otherCurrentAssets": "379154000", "totalCurrentAssets": "569072000", "currentLongTermDebt": "145000000", "longTermInvestments": "372655000", "shortTermInvestments": "None", "currentNetReceivables": "59947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18111218000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8380020000", "totalShareholderEquity": "9530132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230350000", "totalCurrentLiabilities": "375350000", "otherNonCurrentLiabilities": "502028000", "totalNonCurrentLiabilities": "8737048000", "cashAndShortTermInvestments": "129971000", "commonStockSharesOutstanding": "612999873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143801000", "profitLoss": "None", "dividendPayout": "178016000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128650000", "capitalExpenditures": "58788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87879000", "cashflowFromInvestment": "-81574000", "stockBasedCompensation": "7293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 685250000, "cost_of_revenue": 664058000, "gross_profit": 21192000, "research_and_development": null, "selling_general_admin": 23697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181465000, "depreciation_amortisation": 189875000, "ebitda": 371340000, "interest_expense": 90878000, "interest_income": null, "other_non_operating": null, "pretax_income": 90587000, "tax_provision": null, "effective_tax_rate": null, "net_income": 144554000, "net_income_continuing_ops": 145050000, "net_income_to_common": 144554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129971000, "short_term_investments": null, "net_receivables": 59947000, "inventory": null, "other_current_assets": null, "total_current_assets": 569072000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18111218000, "total_assets": 18680290000, "short_term_debt": 145000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375350000, "long_term_debt": 8235020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8737048000, "total_liabilities": 9112398000, "total_debt": 8380020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1610981000, "total_equity": 9530132000, "shares_outstanding": 612999873, "operating_cash_flow": 128650000, "stock_based_compensation": 7293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81574000, "dividends_paid": 178016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87879000, "free_cash_flow": 187438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181465000", "ebitda": "371340000", "netIncome": "144554000", "grossProfit": "21192000", "depreciation": "None", "totalRevenue": "685250000", "costOfRevenue": "664058000", "interestIncome": "None", "incomeBeforeTax": "90587000", "interestExpense": "90878000", "operatingIncome": "187059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90878000", "nonInterestIncome": "None", "operatingExpenses": "-165867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189875000", "sellingGeneralAndAdministrative": "23697000", "netIncomeFromContinuingOperations": "145050000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6108000", "currentDebt": "None", "investments": "None", "totalAssets": "18680290000", "longTermDebt": "8235020000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1610981000", "totalLiabilities": "9112398000", "otherCurrentAssets": "379154000", "totalCurrentAssets": "569072000", "currentLongTermDebt": "145000000", "longTermInvestments": "372655000", "shortTermInvestments": "None", "currentNetReceivables": "59947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18111218000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8380020000", "totalShareholderEquity": "9530132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230350000", "totalCurrentLiabilities": "375350000", "otherNonCurrentLiabilities": "502028000", "totalNonCurrentLiabilities": "8737048000", "cashAndShortTermInvestments": "129971000", "commonStockSharesOutstanding": "612999873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143801000", "profitLoss": "None", "dividendPayout": "178016000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128650000", "capitalExpenditures": "58788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87879000", "cashflowFromInvestment": "-81574000", "stockBasedCompensation": "7293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 688166000, "cost_of_revenue": 259037000, "gross_profit": 429129000, "ebit": 227519000, "ebitda": 415976000, "pretax_income": 136738000, "tax_provision": null, "net_income": 136738000, "net_income_to_common": 136738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155370000, "total_current_assets": 616354000, "total_assets": 18782776000, "short_term_debt": 36031000, "long_term_debt": 8230284000, "total_debt": 8266315000, "total_liabilities": 9119826000, "total_equity": 9625944000, "shares_outstanding": 613084571, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 394602000, "capital_expenditure": 110863000, "free_cash_flow": 505465000, "dividends_paid": 178020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280525, "ticker_id": 2142, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227519000", "ebitda": "415976000", "netIncome": "136738000", "grossProfit": "429129000", "depreciation": "None", "totalRevenue": "688166000", "costOfRevenue": "259037000", "interestIncome": "None", "incomeBeforeTax": "136738000", "interestExpense": "90781000", "operatingIncome": "410685000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90781000", "nonInterestIncome": "None", "operatingExpenses": "18444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188457000", "sellingGeneralAndAdministrative": "18444000", "netIncomeFromContinuingOperations": "137210000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6130000", "currentDebt": "None", "investments": "None", "totalAssets": "18782776000", "longTermDebt": "8230284000", "shortTermDebt": "36031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1571463000", "totalLiabilities": "9119826000", "otherCurrentAssets": "394555000", "totalCurrentAssets": "616354000", "currentLongTermDebt": "None", "longTermInvestments": "372991000", "shortTermInvestments": "None", "currentNetReceivables": "66429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18166422000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8230284000", "totalShareholderEquity": "9625944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "407288000", "totalCurrentLiabilities": "407288000", "otherNonCurrentLiabilities": "482254000", "totalNonCurrentLiabilities": "8712538000", "cashAndShortTermInvestments": "155370000", "commonStockSharesOutstanding": "613084571", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136474000", "profitLoss": "None", "dividendPayout": "178020000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394602000", "capitalExpenditures": "110863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128580000", "cashflowFromInvestment": "-154078000", "stockBasedCompensation": "1916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688166000, "cost_of_revenue": 259037000, "gross_profit": 429129000, "research_and_development": null, "selling_general_admin": 18444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227519000, "depreciation_amortisation": 188457000, "ebitda": 415976000, "interest_expense": 90781000, "interest_income": null, "other_non_operating": null, "pretax_income": 136738000, "tax_provision": null, "effective_tax_rate": null, "net_income": 136738000, "net_income_continuing_ops": 137210000, "net_income_to_common": 136738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155370000, "short_term_investments": null, "net_receivables": 66429000, "inventory": null, "other_current_assets": null, "total_current_assets": 616354000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18166422000, "total_assets": 18782776000, "short_term_debt": 36031000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407288000, "long_term_debt": 8230284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8712538000, "total_liabilities": 9119826000, "total_debt": 8266315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1571463000, "total_equity": 9625944000, "shares_outstanding": 613084571, "operating_cash_flow": 394602000, "stock_based_compensation": 1916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154078000, "dividends_paid": 178020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128580000, "free_cash_flow": 505465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227519000", "ebitda": "415976000", "netIncome": "136738000", "grossProfit": "429129000", "depreciation": "None", "totalRevenue": "688166000", "costOfRevenue": "259037000", "interestIncome": "None", "incomeBeforeTax": "136738000", "interestExpense": "90781000", "operatingIncome": "410685000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90781000", "nonInterestIncome": "None", "operatingExpenses": "18444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188457000", "sellingGeneralAndAdministrative": "18444000", "netIncomeFromContinuingOperations": "137210000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6130000", "currentDebt": "None", "investments": "None", "totalAssets": "18782776000", "longTermDebt": "8230284000", "shortTermDebt": "36031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1571463000", "totalLiabilities": "9119826000", "otherCurrentAssets": "394555000", "totalCurrentAssets": "616354000", "currentLongTermDebt": "None", "longTermInvestments": "372991000", "shortTermInvestments": "None", "currentNetReceivables": "66429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18166422000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8230284000", "totalShareholderEquity": "9625944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "407288000", "totalCurrentLiabilities": "407288000", "otherNonCurrentLiabilities": "482254000", "totalNonCurrentLiabilities": "8712538000", "cashAndShortTermInvestments": "155370000", "commonStockSharesOutstanding": "613084571", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136474000", "profitLoss": "None", "dividendPayout": "178020000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394602000", "capitalExpenditures": "110863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128580000", "cashflowFromInvestment": "-154078000", "stockBasedCompensation": "1916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 681401000, "cost_of_revenue": 280111000, "gross_profit": 401290000, "ebit": 228781000, "ebitda": 414236000, "pretax_income": 141367000, "tax_provision": null, "net_income": 140887000, "net_income_to_common": 140887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65112000, "total_current_assets": 520886000, "total_assets": 18662005000, "short_term_debt": 540000000, "long_term_debt": 7634505000, "total_debt": 8174505000, "total_liabilities": 8956709000, "total_equity": 9668286000, "shares_outstanding": 613261904, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 382462000, "capital_expenditure": 59951000, "free_cash_flow": 442413000, "dividends_paid": 178565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280526, "ticker_id": 2142, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228781000", "ebitda": "414236000", "netIncome": "140887000", "grossProfit": "401290000", "depreciation": "None", "totalRevenue": "681401000", "costOfRevenue": "280111000", "interestIncome": "None", "incomeBeforeTax": "141367000", "interestExpense": "87414000", "operatingIncome": "192244000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-87414000", "nonInterestIncome": "None", "operatingExpenses": "209046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185455000", "sellingGeneralAndAdministrative": "23591000", "netIncomeFromContinuingOperations": "141367000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6130000", "currentDebt": "None", "investments": "None", "totalAssets": "18662005000", "longTermDebt": "7634505000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1531350000", "totalLiabilities": "8956709000", "otherCurrentAssets": "392320000", "totalCurrentAssets": "520886000", "currentLongTermDebt": "540000000", "longTermInvestments": "348354000", "shortTermInvestments": "None", "currentNetReceivables": "63454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18141119000", "currentAccountsPayable": "308347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8174505000", "totalShareholderEquity": "9668286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308347000", "totalCurrentLiabilities": "848347000", "otherNonCurrentLiabilities": "473857000", "totalNonCurrentLiabilities": "8108362000", "cashAndShortTermInvestments": "65112000", "commonStockSharesOutstanding": "613261904", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141367000", "profitLoss": "None", "dividendPayout": "178565000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382462000", "capitalExpenditures": "59951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114677000", "cashflowFromInvestment": "-302691000", "stockBasedCompensation": "8464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 681401000, "cost_of_revenue": 280111000, "gross_profit": 401290000, "research_and_development": null, "selling_general_admin": 23591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228781000, "depreciation_amortisation": 185455000, "ebitda": 414236000, "interest_expense": 87414000, "interest_income": null, "other_non_operating": null, "pretax_income": 141367000, "tax_provision": null, "effective_tax_rate": null, "net_income": 140887000, "net_income_continuing_ops": 141367000, "net_income_to_common": 140887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65112000, "short_term_investments": null, "net_receivables": 63454000, "inventory": null, "other_current_assets": null, "total_current_assets": 520886000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18141119000, "total_assets": 18662005000, "short_term_debt": 540000000, "accounts_payable": 308347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848347000, "long_term_debt": 7634505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8108362000, "total_liabilities": 8956709000, "total_debt": 8174505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1531350000, "total_equity": 9668286000, "shares_outstanding": 613261904, "operating_cash_flow": 382462000, "stock_based_compensation": 8464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302691000, "dividends_paid": 178565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114677000, "free_cash_flow": 442413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228781000", "ebitda": "414236000", "netIncome": "140887000", "grossProfit": "401290000", "depreciation": "None", "totalRevenue": "681401000", "costOfRevenue": "280111000", "interestIncome": "None", "incomeBeforeTax": "141367000", "interestExpense": "87414000", "operatingIncome": "192244000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-87414000", "nonInterestIncome": "None", "operatingExpenses": "209046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185455000", "sellingGeneralAndAdministrative": "23591000", "netIncomeFromContinuingOperations": "141367000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6130000", "currentDebt": "None", "investments": "None", "totalAssets": "18662005000", "longTermDebt": "7634505000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1531350000", "totalLiabilities": "8956709000", "otherCurrentAssets": "392320000", "totalCurrentAssets": "520886000", "currentLongTermDebt": "540000000", "longTermInvestments": "348354000", "shortTermInvestments": "None", "currentNetReceivables": "63454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18141119000", "currentAccountsPayable": "308347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8174505000", "totalShareholderEquity": "9668286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308347000", "totalCurrentLiabilities": "848347000", "otherNonCurrentLiabilities": "473857000", "totalNonCurrentLiabilities": "8108362000", "cashAndShortTermInvestments": "65112000", "commonStockSharesOutstanding": "613261904", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141367000", "profitLoss": "None", "dividendPayout": "178565000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382462000", "capitalExpenditures": "59951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114677000", "cashflowFromInvestment": "-302691000", "stockBasedCompensation": "8464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 674479000, "cost_of_revenue": 274188000, "gross_profit": 400291000, "ebit": 250536000, "ebitda": 433682000, "pretax_income": 166282000, "tax_provision": null, "net_income": 165745000, "net_income_to_common": 165745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84387000, "total_current_assets": 582329000, "total_assets": 18578092000, "short_term_debt": 470000000, "long_term_debt": 7633480000, "total_debt": 8103480000, "total_liabilities": 8823078000, "total_equity": 9718431000, "shares_outstanding": 613361880, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 300516000, "capital_expenditure": 50912000, "free_cash_flow": 351428000, "dividends_paid": 178241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280527, "ticker_id": 2142, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250536000", "ebitda": "433682000", "netIncome": "165745000", "grossProfit": "400291000", "depreciation": "None", "totalRevenue": "674479000", "costOfRevenue": "274188000", "interestIncome": "None", "incomeBeforeTax": "166282000", "interestExpense": "84254000", "operatingIncome": "187627000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-84254000", "nonInterestIncome": "None", "operatingExpenses": "212664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183146000", "sellingGeneralAndAdministrative": "29518000", "netIncomeFromContinuingOperations": "166282000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6129000", "currentDebt": "None", "investments": "None", "totalAssets": "18578092000", "longTermDebt": "7633480000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1493971000", "totalLiabilities": "8823078000", "otherCurrentAssets": "432856000", "totalCurrentAssets": "582329000", "currentLongTermDebt": "470000000", "longTermInvestments": "357541000", "shortTermInvestments": "None", "currentNetReceivables": "65086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17995763000", "currentAccountsPayable": "230901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8103480000", "totalShareholderEquity": "9718431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250501000", "totalCurrentLiabilities": "720501000", "otherNonCurrentLiabilities": "469097000", "totalNonCurrentLiabilities": "8102577000", "cashAndShortTermInvestments": "84387000", "commonStockSharesOutstanding": "613361880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166282000", "profitLoss": "None", "dividendPayout": "178241000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300516000", "capitalExpenditures": "50912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287355000", "cashflowFromInvestment": "-114224000", "stockBasedCompensation": "10157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674479000, "cost_of_revenue": 274188000, "gross_profit": 400291000, "research_and_development": null, "selling_general_admin": 29518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250536000, "depreciation_amortisation": 183146000, "ebitda": 433682000, "interest_expense": 84254000, "interest_income": null, "other_non_operating": null, "pretax_income": 166282000, "tax_provision": null, "effective_tax_rate": null, "net_income": 165745000, "net_income_continuing_ops": 166282000, "net_income_to_common": 165745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84387000, "short_term_investments": null, "net_receivables": 65086000, "inventory": null, "other_current_assets": null, "total_current_assets": 582329000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17995763000, "total_assets": 18578092000, "short_term_debt": 470000000, "accounts_payable": 230901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720501000, "long_term_debt": 7633480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8102577000, "total_liabilities": 8823078000, "total_debt": 8103480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1493971000, "total_equity": 9718431000, "shares_outstanding": 613361880, "operating_cash_flow": 300516000, "stock_based_compensation": 10157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114224000, "dividends_paid": 178241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287355000, "free_cash_flow": 351428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250536000", "ebitda": "433682000", "netIncome": "165745000", "grossProfit": "400291000", "depreciation": "None", "totalRevenue": "674479000", "costOfRevenue": "274188000", "interestIncome": "None", "incomeBeforeTax": "166282000", "interestExpense": "84254000", "operatingIncome": "187627000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-84254000", "nonInterestIncome": "None", "operatingExpenses": "212664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183146000", "sellingGeneralAndAdministrative": "29518000", "netIncomeFromContinuingOperations": "166282000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6129000", "currentDebt": "None", "investments": "None", "totalAssets": "18578092000", "longTermDebt": "7633480000", "shortTermDebt": "470000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1493971000", "totalLiabilities": "8823078000", "otherCurrentAssets": "432856000", "totalCurrentAssets": "582329000", "currentLongTermDebt": "470000000", "longTermInvestments": "357541000", "shortTermInvestments": "None", "currentNetReceivables": "65086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17995763000", "currentAccountsPayable": "230901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8103480000", "totalShareholderEquity": "9718431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250501000", "totalCurrentLiabilities": "720501000", "otherNonCurrentLiabilities": "469097000", "totalNonCurrentLiabilities": "8102577000", "cashAndShortTermInvestments": "84387000", "commonStockSharesOutstanding": "613361880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166282000", "profitLoss": "None", "dividendPayout": "178241000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300516000", "capitalExpenditures": "50912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287355000", "cashflowFromInvestment": "-114224000", "stockBasedCompensation": "10157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 659130000, "cost_of_revenue": 267702000, "gross_profit": 391428000, "ebit": 238728000, "ebitda": 420640000, "pretax_income": 143570000, "tax_provision": 103011000, "net_income": 143110000, "net_income_to_common": 143110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174491000, "total_current_assets": 674204000, "total_assets": 18700951000, "short_term_debt": 570000000, "long_term_debt": 7632302000, "total_debt": 8202302000, "total_liabilities": 8908442000, "total_equity": 9756764000, "shares_outstanding": 613247740, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 132808000, "capital_expenditure": 51717000, "free_cash_flow": 184525000, "dividends_paid": 172595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280528, "ticker_id": 2142, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238728000", "ebitda": "420640000", "netIncome": "143110000", "grossProfit": "391428000", "depreciation": "None", "totalRevenue": "659130000", "costOfRevenue": "267702000", "interestIncome": "None", "incomeBeforeTax": "143570000", "interestExpense": "95158000", "operatingIncome": "185577000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "103011000", "reportedCurrency": "USD", "netInterestIncome": "-95158000", "nonInterestIncome": "None", "operatingExpenses": "205851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181912000", "sellingGeneralAndAdministrative": "23939000", "netIncomeFromContinuingOperations": "143570000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "18700951000", "longTermDebt": "7632302000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480928000", "totalLiabilities": "8908442000", "otherCurrentAssets": "438478000", "totalCurrentAssets": "674204000", "currentLongTermDebt": "570000000", "longTermInvestments": "356344000", "shortTermInvestments": "None", "currentNetReceivables": "61235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18026747000", "currentAccountsPayable": "211309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8202302000", "totalShareholderEquity": "9756764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247709000", "totalCurrentLiabilities": "817709000", "otherNonCurrentLiabilities": "458431000", "totalNonCurrentLiabilities": "8090733000", "cashAndShortTermInvestments": "174491000", "commonStockSharesOutstanding": "613247740", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143570000", "profitLoss": "None", "dividendPayout": "172595000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132808000", "capitalExpenditures": "51717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-985414000", "cashflowFromInvestment": "26827000", "stockBasedCompensation": "7109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 659130000, "cost_of_revenue": 267702000, "gross_profit": 391428000, "research_and_development": null, "selling_general_admin": 23939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238728000, "depreciation_amortisation": 181912000, "ebitda": 420640000, "interest_expense": 95158000, "interest_income": null, "other_non_operating": null, "pretax_income": 143570000, "tax_provision": 103011000, "effective_tax_rate": null, "net_income": 143110000, "net_income_continuing_ops": 143570000, "net_income_to_common": 143110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174491000, "short_term_investments": null, "net_receivables": 61235000, "inventory": null, "other_current_assets": null, "total_current_assets": 674204000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18026747000, "total_assets": 18700951000, "short_term_debt": 570000000, "accounts_payable": 211309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 817709000, "long_term_debt": 7632302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8090733000, "total_liabilities": 8908442000, "total_debt": 8202302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1480928000, "total_equity": 9756764000, "shares_outstanding": 613247740, "operating_cash_flow": 132808000, "stock_based_compensation": 7109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26827000, "dividends_paid": 172595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -985414000, "free_cash_flow": 184525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238728000", "ebitda": "420640000", "netIncome": "143110000", "grossProfit": "391428000", "depreciation": "None", "totalRevenue": "659130000", "costOfRevenue": "267702000", "interestIncome": "None", "incomeBeforeTax": "143570000", "interestExpense": "95158000", "operatingIncome": "185577000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "103011000", "reportedCurrency": "USD", "netInterestIncome": "-95158000", "nonInterestIncome": "None", "operatingExpenses": "205851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181912000", "sellingGeneralAndAdministrative": "23939000", "netIncomeFromContinuingOperations": "143570000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "18700951000", "longTermDebt": "7632302000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1480928000", "totalLiabilities": "8908442000", "otherCurrentAssets": "438478000", "totalCurrentAssets": "674204000", "currentLongTermDebt": "570000000", "longTermInvestments": "356344000", "shortTermInvestments": "None", "currentNetReceivables": "61235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18026747000", "currentAccountsPayable": "211309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8202302000", "totalShareholderEquity": "9756764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247709000", "totalCurrentLiabilities": "817709000", "otherNonCurrentLiabilities": "458431000", "totalNonCurrentLiabilities": "8090733000", "cashAndShortTermInvestments": "174491000", "commonStockSharesOutstanding": "613247740", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "174491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143570000", "profitLoss": "None", "dividendPayout": "172595000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132808000", "capitalExpenditures": "51717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-985414000", "cashflowFromInvestment": "26827000", "stockBasedCompensation": "7109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 660322000, "cost_of_revenue": 276610000, "gross_profit": 383712000, "ebit": 186638000, "ebitda": 367117000, "pretax_income": 95578000, "tax_provision": 309000, "net_income": 95269000, "net_income_to_common": 95269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1027199000, "total_current_assets": 1533747000, "total_assets": 19632848000, "short_term_debt": 750000000, "long_term_debt": 8258903000, "total_debt": 9008903000, "total_liabilities": 9681186000, "total_equity": 9916075000, "shares_outstanding": 613645188, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 313615000, "capital_expenditure": 68545000, "free_cash_flow": 382160000, "dividends_paid": 171711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280530, "ticker_id": 2142, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186638000", "ebitda": "367117000", "netIncome": "95269000", "grossProfit": "383712000", "depreciation": "None", "totalRevenue": "660322000", "costOfRevenue": "276610000", "interestIncome": "None", "incomeBeforeTax": "95578000", "interestExpense": "91060000", "operatingIncome": "181506000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-91060000", "nonInterestIncome": "None", "operatingExpenses": "202206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180479000", "sellingGeneralAndAdministrative": "21727000", "netIncomeFromContinuingOperations": "95578000" }, "balance": { "goodwill": "258207000", "inventory": "1177072000", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "19632848000", "longTermDebt": "8258903000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1275601000", "totalLiabilities": "9681186000", "otherCurrentAssets": "438148000", "totalCurrentAssets": "1533747000", "currentLongTermDebt": "750000000", "longTermInvestments": "389583000", "shortTermInvestments": "None", "currentNetReceivables": "68400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18099101000", "currentAccountsPayable": "387494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9008903000", "totalShareholderEquity": "9916075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398894000", "totalCurrentLiabilities": "1148894000", "otherNonCurrentLiabilities": "273389000", "totalNonCurrentLiabilities": "8532292000", "cashAndShortTermInvestments": "1027199000", "commonStockSharesOutstanding": "613645188", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1027199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95578000", "profitLoss": "None", "dividendPayout": "171711000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "313615000", "capitalExpenditures": "68545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261176000", "cashflowFromInvestment": "-292497000", "stockBasedCompensation": "5417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660322000, "cost_of_revenue": 276610000, "gross_profit": 383712000, "research_and_development": null, "selling_general_admin": 21727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186638000, "depreciation_amortisation": 180479000, "ebitda": 367117000, "interest_expense": 91060000, "interest_income": null, "other_non_operating": null, "pretax_income": 95578000, "tax_provision": 309000, "effective_tax_rate": null, "net_income": 95269000, "net_income_continuing_ops": 95578000, "net_income_to_common": 95269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1027199000, "short_term_investments": null, "net_receivables": 68400000, "inventory": 1177072000, "other_current_assets": null, "total_current_assets": 1533747000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18099101000, "total_assets": 19632848000, "short_term_debt": 750000000, "accounts_payable": 387494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148894000, "long_term_debt": 8258903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8532292000, "total_liabilities": 9681186000, "total_debt": 9008903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1275601000, "total_equity": 9916075000, "shares_outstanding": 613645188, "operating_cash_flow": 313615000, "stock_based_compensation": 5417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292497000, "dividends_paid": 171711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 261176000, "free_cash_flow": 382160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186638000", "ebitda": "367117000", "netIncome": "95269000", "grossProfit": "383712000", "depreciation": "None", "totalRevenue": "660322000", "costOfRevenue": "276610000", "interestIncome": "None", "incomeBeforeTax": "95578000", "interestExpense": "91060000", "operatingIncome": "181506000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-91060000", "nonInterestIncome": "None", "operatingExpenses": "202206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180479000", "sellingGeneralAndAdministrative": "21727000", "netIncomeFromContinuingOperations": "95578000" }, "balance": { "goodwill": "258207000", "inventory": "1177072000", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "19632848000", "longTermDebt": "8258903000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1275601000", "totalLiabilities": "9681186000", "otherCurrentAssets": "438148000", "totalCurrentAssets": "1533747000", "currentLongTermDebt": "750000000", "longTermInvestments": "389583000", "shortTermInvestments": "None", "currentNetReceivables": "68400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18099101000", "currentAccountsPayable": "387494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9008903000", "totalShareholderEquity": "9916075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "398894000", "totalCurrentLiabilities": "1148894000", "otherNonCurrentLiabilities": "273389000", "totalNonCurrentLiabilities": "8532292000", "cashAndShortTermInvestments": "1027199000", "commonStockSharesOutstanding": "613645188", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1027199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95578000", "profitLoss": "None", "dividendPayout": "171711000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "313615000", "capitalExpenditures": "68545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261176000", "cashflowFromInvestment": "-292497000", "stockBasedCompensation": "5417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 653451000, "cost_of_revenue": 266817000, "gross_profit": 386634000, "ebit": 163438000, "ebitda": 340060000, "pretax_income": 73431000, "tax_provision": -42817000, "net_income": 73188000, "net_income_to_common": 73188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 749398000, "total_current_assets": 1222201000, "total_assets": 19239443000, "short_term_debt": 865000, "long_term_debt": 8543776000, "total_debt": 8544641000, "total_liabilities": 9172734000, "total_equity": 10031461000, "shares_outstanding": 613823339, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 371414000, "capital_expenditure": 60618000, "free_cash_flow": 432032000, "dividends_paid": 171703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280531, "ticker_id": 2142, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163438000", "ebitda": "340060000", "netIncome": "73188000", "grossProfit": "386634000", "depreciation": "None", "totalRevenue": "653451000", "costOfRevenue": "266817000", "interestIncome": "None", "incomeBeforeTax": "73431000", "interestExpense": "90007000", "operatingIncome": "188514000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-42817000", "reportedCurrency": "USD", "netInterestIncome": "-90007000", "nonInterestIncome": "None", "operatingExpenses": "198120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176622000", "sellingGeneralAndAdministrative": "21498000", "netIncomeFromContinuingOperations": "73431000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "19239443000", "longTermDebt": "8543776000", "shortTermDebt": "865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1198481000", "totalLiabilities": "9172734000", "otherCurrentAssets": "404750000", "totalCurrentAssets": "1222201000", "currentLongTermDebt": "None", "longTermInvestments": "411188000", "shortTermInvestments": "-142380000", "currentNetReceivables": "68053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18017242000", "currentAccountsPayable": "316807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8543776000", "totalShareholderEquity": "10031461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354307000", "totalCurrentLiabilities": "354307000", "otherNonCurrentLiabilities": "274651000", "totalNonCurrentLiabilities": "8818427000", "cashAndShortTermInvestments": "749398000", "commonStockSharesOutstanding": "613823339", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "749398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72981000", "profitLoss": "None", "dividendPayout": "171703000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "371414000", "capitalExpenditures": "60618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178721000", "cashflowFromInvestment": "-176921000", "stockBasedCompensation": "7492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 653451000, "cost_of_revenue": 266817000, "gross_profit": 386634000, "research_and_development": null, "selling_general_admin": 21498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163438000, "depreciation_amortisation": 176622000, "ebitda": 340060000, "interest_expense": 90007000, "interest_income": null, "other_non_operating": null, "pretax_income": 73431000, "tax_provision": -42817000, "effective_tax_rate": null, "net_income": 73188000, "net_income_continuing_ops": 73431000, "net_income_to_common": 73188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 749398000, "short_term_investments": -142380000, "net_receivables": 68053000, "inventory": null, "other_current_assets": null, "total_current_assets": 1222201000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18017242000, "total_assets": 19239443000, "short_term_debt": 865000, "accounts_payable": 316807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354307000, "long_term_debt": 8543776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8818427000, "total_liabilities": 9172734000, "total_debt": 8544641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1198481000, "total_equity": 10031461000, "shares_outstanding": 613823339, "operating_cash_flow": 371414000, "stock_based_compensation": 7492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176921000, "dividends_paid": 171703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178721000, "free_cash_flow": 432032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163438000", "ebitda": "340060000", "netIncome": "73188000", "grossProfit": "386634000", "depreciation": "None", "totalRevenue": "653451000", "costOfRevenue": "266817000", "interestIncome": "None", "incomeBeforeTax": "73431000", "interestExpense": "90007000", "operatingIncome": "188514000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-42817000", "reportedCurrency": "USD", "netInterestIncome": "-90007000", "nonInterestIncome": "None", "operatingExpenses": "198120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176622000", "sellingGeneralAndAdministrative": "21498000", "netIncomeFromContinuingOperations": "73431000" }, "balance": { "goodwill": "258207000", "inventory": "None", "commonStock": "6126000", "currentDebt": "None", "investments": "None", "totalAssets": "19239443000", "longTermDebt": "8543776000", "shortTermDebt": "865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1198481000", "totalLiabilities": "9172734000", "otherCurrentAssets": "404750000", "totalCurrentAssets": "1222201000", "currentLongTermDebt": "None", "longTermInvestments": "411188000", "shortTermInvestments": "-142380000", "currentNetReceivables": "68053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18017242000", "currentAccountsPayable": "316807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8543776000", "totalShareholderEquity": "10031461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354307000", "totalCurrentLiabilities": "354307000", "otherNonCurrentLiabilities": "274651000", "totalNonCurrentLiabilities": "8818427000", "cashAndShortTermInvestments": "749398000", "commonStockSharesOutstanding": "613823339", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "749398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72981000", "profitLoss": "None", "dividendPayout": "171703000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "371414000", "capitalExpenditures": "60618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178721000", "cashflowFromInvestment": "-176921000", "stockBasedCompensation": "7492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 646039000, "cost_of_revenue": 261634000, "gross_profit": 384405000, "ebit": 232631000, "ebitda": 407944000, "pretax_income": 142786000, "tax_provision": 628000, "net_income": 142350000, "net_income_to_common": 142350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738125000, "total_current_assets": 1206043000, "total_assets": 19209938000, "short_term_debt": 1345000, "long_term_debt": 8544382000, "total_debt": 8545727000, "total_liabilities": 9039849000, "total_equity": 10134697000, "shares_outstanding": 613807166, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 265584999, "capital_expenditure": 44486000, "free_cash_flow": 310070999, "dividends_paid": 173235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280532, "ticker_id": 2142, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232631000", "ebitda": "407944000", "netIncome": "142350000", "grossProfit": "384405000", "depreciation": "None", "totalRevenue": "646039000", "costOfRevenue": "261634000", "interestIncome": "None", "incomeBeforeTax": "142786000", "interestExpense": "89845000", "operatingIncome": "185644000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "628000", "reportedCurrency": "USD", "netInterestIncome": "-89845000", "nonInterestIncome": "None", "operatingExpenses": "198761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175313000", "sellingGeneralAndAdministrative": "23448000", "netIncomeFromContinuingOperations": "142786000" }, "balance": { "goodwill": "258207000", "inventory": "-84339000", "commonStock": "6125000", "currentDebt": "None", "investments": "None", "totalAssets": "19209938000", "longTermDebt": "8544382000", "shortTermDebt": "1345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1099957000", "totalLiabilities": "9039849000", "otherCurrentAssets": "397525000", "totalCurrentAssets": "1206043000", "currentLongTermDebt": "None", "longTermInvestments": "380833000", "shortTermInvestments": "84339000", "currentNetReceivables": "70393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18003895000", "currentAccountsPayable": "240538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8544382000", "totalShareholderEquity": "10134697000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240538000", "totalCurrentLiabilities": "240538000", "otherNonCurrentLiabilities": "254929000", "totalNonCurrentLiabilities": "8799311000", "cashAndShortTermInvestments": "738125000", "commonStockSharesOutstanding": "613807166", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "738125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142158000", "profitLoss": "None", "dividendPayout": "173235000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265584999", "capitalExpenditures": "44486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190767000", "cashflowFromInvestment": "-24896000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646039000, "cost_of_revenue": 261634000, "gross_profit": 384405000, "research_and_development": null, "selling_general_admin": 23448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232631000, "depreciation_amortisation": 175313000, "ebitda": 407944000, "interest_expense": 89845000, "interest_income": null, "other_non_operating": null, "pretax_income": 142786000, "tax_provision": 628000, "effective_tax_rate": null, "net_income": 142350000, "net_income_continuing_ops": 142786000, "net_income_to_common": 142350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738125000, "short_term_investments": 84339000, "net_receivables": 70393000, "inventory": -84339000, "other_current_assets": null, "total_current_assets": 1206043000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18003895000, "total_assets": 19209938000, "short_term_debt": 1345000, "accounts_payable": 240538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240538000, "long_term_debt": 8544382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8799311000, "total_liabilities": 9039849000, "total_debt": 8545727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1099957000, "total_equity": 10134697000, "shares_outstanding": 613807166, "operating_cash_flow": 265584999, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24896000, "dividends_paid": 173235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190767000, "free_cash_flow": 310070999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232631000", "ebitda": "407944000", "netIncome": "142350000", "grossProfit": "384405000", "depreciation": "None", "totalRevenue": "646039000", "costOfRevenue": "261634000", "interestIncome": "None", "incomeBeforeTax": "142786000", "interestExpense": "89845000", "operatingIncome": "185644000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "628000", "reportedCurrency": "USD", "netInterestIncome": "-89845000", "nonInterestIncome": "None", "operatingExpenses": "198761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175313000", "sellingGeneralAndAdministrative": "23448000", "netIncomeFromContinuingOperations": "142786000" }, "balance": { "goodwill": "258207000", "inventory": "-84339000", "commonStock": "6125000", "currentDebt": "None", "investments": "None", "totalAssets": "19209938000", "longTermDebt": "8544382000", "shortTermDebt": "1345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1099957000", "totalLiabilities": "9039849000", "otherCurrentAssets": "397525000", "totalCurrentAssets": "1206043000", "currentLongTermDebt": "None", "longTermInvestments": "380833000", "shortTermInvestments": "84339000", "currentNetReceivables": "70393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18003895000", "currentAccountsPayable": "240538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8544382000", "totalShareholderEquity": "10134697000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240538000", "totalCurrentLiabilities": "240538000", "otherNonCurrentLiabilities": "254929000", "totalNonCurrentLiabilities": "8799311000", "cashAndShortTermInvestments": "738125000", "commonStockSharesOutstanding": "613807166", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "738125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142158000", "profitLoss": "None", "dividendPayout": "173235000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265584999", "capitalExpenditures": "44486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190767000", "cashflowFromInvestment": "-24896000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 624321000, "cost_of_revenue": 253788000, "gross_profit": 370533000, "ebit": 219990000, "ebitda": 393149000, "pretax_income": 129941000, "tax_provision": -48519000, "net_income": 129546000, "net_income_to_common": 129546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 700618000, "total_current_assets": 1144418000, "total_assets": 19220967000, "short_term_debt": 644736000, "long_term_debt": 8546052000, "total_debt": 9190788000, "total_liabilities": 9030532000, "total_equity": 10155971000, "shares_outstanding": 613688569, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 87544000, "capital_expenditure": 58704000, "free_cash_flow": 146248000, "dividends_paid": 159288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280533, "ticker_id": 2142, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219990000", "ebitda": "393149000", "netIncome": "129546000", "grossProfit": "370533000", "depreciation": "None", "totalRevenue": "624321000", "costOfRevenue": "253788000", "interestIncome": "None", "incomeBeforeTax": "129941000", "interestExpense": "90049000", "operatingIncome": "174987000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48519000", "reportedCurrency": "USD", "netInterestIncome": "-90049000", "nonInterestIncome": "None", "operatingExpenses": "195546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173159000", "sellingGeneralAndAdministrative": "22387000", "netIncomeFromContinuingOperations": "129941000" }, "balance": { "goodwill": "258207000", "inventory": "1083608000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19220967000", "longTermDebt": "8546052000", "shortTermDebt": "644736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070586000", "totalLiabilities": "9030532000", "otherCurrentAssets": "382990000", "totalCurrentAssets": "1144418000", "currentLongTermDebt": "None", "longTermInvestments": "389628000", "shortTermInvestments": "75488000", "currentNetReceivables": "60810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18076549000", "currentAccountsPayable": "200590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8546052000", "totalShareholderEquity": "10155971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200590000", "totalCurrentLiabilities": "200590000", "otherNonCurrentLiabilities": "283890000", "totalNonCurrentLiabilities": "8829942000", "cashAndShortTermInvestments": "700618000", "commonStockSharesOutstanding": "613688569", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "700618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129368000", "profitLoss": "None", "dividendPayout": "159288000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87544000", "capitalExpenditures": "58704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165995000", "cashflowFromInvestment": "-3956000", "stockBasedCompensation": "8010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624321000, "cost_of_revenue": 253788000, "gross_profit": 370533000, "research_and_development": null, "selling_general_admin": 22387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219990000, "depreciation_amortisation": 173159000, "ebitda": 393149000, "interest_expense": 90049000, "interest_income": null, "other_non_operating": null, "pretax_income": 129941000, "tax_provision": -48519000, "effective_tax_rate": null, "net_income": 129546000, "net_income_continuing_ops": 129941000, "net_income_to_common": 129546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 700618000, "short_term_investments": 75488000, "net_receivables": 60810000, "inventory": 1083608000, "other_current_assets": null, "total_current_assets": 1144418000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18076549000, "total_assets": 19220967000, "short_term_debt": 644736000, "accounts_payable": 200590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200590000, "long_term_debt": 8546052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8829942000, "total_liabilities": 9030532000, "total_debt": 9190788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1070586000, "total_equity": 10155971000, "shares_outstanding": 613688569, "operating_cash_flow": 87544000, "stock_based_compensation": 8010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3956000, "dividends_paid": 159288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165995000, "free_cash_flow": 146248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219990000", "ebitda": "393149000", "netIncome": "129546000", "grossProfit": "370533000", "depreciation": "None", "totalRevenue": "624321000", "costOfRevenue": "253788000", "interestIncome": "None", "incomeBeforeTax": "129941000", "interestExpense": "90049000", "operatingIncome": "174987000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48519000", "reportedCurrency": "USD", "netInterestIncome": "-90049000", "nonInterestIncome": "None", "operatingExpenses": "195546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173159000", "sellingGeneralAndAdministrative": "22387000", "netIncomeFromContinuingOperations": "129941000" }, "balance": { "goodwill": "258207000", "inventory": "1083608000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19220967000", "longTermDebt": "8546052000", "shortTermDebt": "644736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1070586000", "totalLiabilities": "9030532000", "otherCurrentAssets": "382990000", "totalCurrentAssets": "1144418000", "currentLongTermDebt": "None", "longTermInvestments": "389628000", "shortTermInvestments": "75488000", "currentNetReceivables": "60810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18076549000", "currentAccountsPayable": "200590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8546052000", "totalShareholderEquity": "10155971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200590000", "totalCurrentLiabilities": "200590000", "otherNonCurrentLiabilities": "283890000", "totalNonCurrentLiabilities": "8829942000", "cashAndShortTermInvestments": "700618000", "commonStockSharesOutstanding": "613688569", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "700618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129368000", "profitLoss": "None", "dividendPayout": "159288000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87544000", "capitalExpenditures": "58704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165995000", "cashflowFromInvestment": "-3956000", "stockBasedCompensation": "8010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 617695000, "cost_of_revenue": 252887000, "gross_profit": 364808000, "ebit": 218957000, "ebitda": 389653000, "pretax_income": 132221000, "tax_provision": 79704000, "net_income": 131818000, "net_income_to_common": 131818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 762638000, "total_current_assets": 1213646000, "total_assets": 19466198000, "short_term_debt": 782000, "long_term_debt": 8547240000, "total_debt": 8548022000, "total_liabilities": 9196652000, "total_equity": 10235798000, "shares_outstanding": 613580042, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 420803000, "capital_expenditure": 59594000, "free_cash_flow": 480397000, "dividends_paid": 159289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280535, "ticker_id": 2142, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218957000", "ebitda": "389653000", "netIncome": "131818000", "grossProfit": "364808000", "depreciation": "None", "totalRevenue": "617695000", "costOfRevenue": "252887000", "interestIncome": "None", "incomeBeforeTax": "132221000", "interestExpense": "86736000", "operatingIncome": "171398000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "79704000", "reportedCurrency": "USD", "netInterestIncome": "-86736000", "nonInterestIncome": "None", "operatingExpenses": "193410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170696000", "sellingGeneralAndAdministrative": "22714000", "netIncomeFromContinuingOperations": "132221000" }, "balance": { "goodwill": "258207000", "inventory": "-134017000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19466198000", "longTermDebt": "8547240000", "shortTermDebt": "782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1039782000", "totalLiabilities": "9196652000", "otherCurrentAssets": "392134000", "totalCurrentAssets": "1213646000", "currentLongTermDebt": "None", "longTermInvestments": "258030000", "shortTermInvestments": "134017000", "currentNetReceivables": "58874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18252552000", "currentAccountsPayable": "368065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17438219000", "shortLongTermDebtTotal": "8547240000", "totalShareholderEquity": "10235798000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368065000", "totalCurrentLiabilities": "368065000", "otherNonCurrentLiabilities": "281347000", "totalNonCurrentLiabilities": "8828587000", "cashAndShortTermInvestments": "762638000", "commonStockSharesOutstanding": "613580042", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "762638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132221000", "profitLoss": "None", "dividendPayout": "159289000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "420803000", "capitalExpenditures": "59594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "617166000", "cashflowFromInvestment": "-677611000", "stockBasedCompensation": "8929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617695000, "cost_of_revenue": 252887000, "gross_profit": 364808000, "research_and_development": null, "selling_general_admin": 22714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218957000, "depreciation_amortisation": 170696000, "ebitda": 389653000, "interest_expense": 86736000, "interest_income": null, "other_non_operating": null, "pretax_income": 132221000, "tax_provision": 79704000, "effective_tax_rate": null, "net_income": 131818000, "net_income_continuing_ops": 132221000, "net_income_to_common": 131818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 762638000, "short_term_investments": 134017000, "net_receivables": 58874000, "inventory": -134017000, "other_current_assets": null, "total_current_assets": 1213646000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18252552000, "total_assets": 19466198000, "short_term_debt": 782000, "accounts_payable": 368065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368065000, "long_term_debt": 8547240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8828587000, "total_liabilities": 9196652000, "total_debt": 8548022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1039782000, "total_equity": 10235798000, "shares_outstanding": 613580042, "operating_cash_flow": 420803000, "stock_based_compensation": 8929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677611000, "dividends_paid": 159289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 617166000, "free_cash_flow": 480397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218957000", "ebitda": "389653000", "netIncome": "131818000", "grossProfit": "364808000", "depreciation": "None", "totalRevenue": "617695000", "costOfRevenue": "252887000", "interestIncome": "None", "incomeBeforeTax": "132221000", "interestExpense": "86736000", "operatingIncome": "171398000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "79704000", "reportedCurrency": "USD", "netInterestIncome": "-86736000", "nonInterestIncome": "None", "operatingExpenses": "193410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170696000", "sellingGeneralAndAdministrative": "22714000", "netIncomeFromContinuingOperations": "132221000" }, "balance": { "goodwill": "258207000", "inventory": "-134017000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "19466198000", "longTermDebt": "8547240000", "shortTermDebt": "782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1039782000", "totalLiabilities": "9196652000", "otherCurrentAssets": "392134000", "totalCurrentAssets": "1213646000", "currentLongTermDebt": "None", "longTermInvestments": "258030000", "shortTermInvestments": "134017000", "currentNetReceivables": "58874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18252552000", "currentAccountsPayable": "368065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17438219000", "shortLongTermDebtTotal": "8547240000", "totalShareholderEquity": "10235798000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368065000", "totalCurrentLiabilities": "368065000", "otherNonCurrentLiabilities": "281347000", "totalNonCurrentLiabilities": "8828587000", "cashAndShortTermInvestments": "762638000", "commonStockSharesOutstanding": "613580042", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "762638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132221000", "profitLoss": "None", "dividendPayout": "159289000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "420803000", "capitalExpenditures": "59594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "617166000", "cashflowFromInvestment": "-677611000", "stockBasedCompensation": "8929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "income_statement": { "revenue": 600372000, "cost_of_revenue": 237388000, "gross_profit": 362984000, "ebit": 216907000, "ebitda": 382666000, "pretax_income": 138282000, "tax_provision": 73072000, "net_income": 137864000, "net_income_to_common": 137864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414292000, "total_current_assets": 619533000, "total_assets": 18542255000, "short_term_debt": 1470000, "long_term_debt": 7765563000, "total_debt": 7767033000, "total_liabilities": 8259547000, "total_equity": 10249873000, "shares_outstanding": 613316499, "goodwill_and_intangibles": 258207000 }, "cash_flow": { "operating_cash_flow": 280950000, "capital_expenditure": 52792000, "free_cash_flow": 333742000, "dividends_paid": 159265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280536, "ticker_id": 2142, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:04.945233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216907000", "ebitda": "382666000", "netIncome": "137864000", "grossProfit": "362984000", "depreciation": "None", "totalRevenue": "600372000", "costOfRevenue": "237388000", "interestIncome": "None", "incomeBeforeTax": "138282000", "interestExpense": "78625000", "operatingIncome": "177434000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "73072000", "reportedCurrency": "USD", "netInterestIncome": "-78625000", "nonInterestIncome": "None", "operatingExpenses": "185550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40817000", "costofGoodsAndServicesSold": "237388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165759000", "sellingGeneralAndAdministrative": "19791000", "netIncomeFromContinuingOperations": "138282000" }, "balance": { "goodwill": "258207000", "inventory": "-129593000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "18542255000", "longTermDebt": "7765563000", "shortTermDebt": "1470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1011060000", "totalLiabilities": "8259547000", "otherCurrentAssets": "-678140000", "totalCurrentAssets": "619533000", "currentLongTermDebt": "None", "longTermInvestments": "267446000", "shortTermInvestments": "129593000", "currentNetReceivables": "58607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17922722000", "currentAccountsPayable": "238629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16789641000", "shortLongTermDebtTotal": "7767033000", "totalShareholderEquity": "10249873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6220000", "totalCurrentLiabilities": "241129000", "otherNonCurrentLiabilities": "252855000", "totalNonCurrentLiabilities": "8018418000", "cashAndShortTermInvestments": "414292000", "commonStockSharesOutstanding": "613316499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "414292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138282000", "profitLoss": "None", "dividendPayout": "159265000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280950000", "capitalExpenditures": "52792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167569000", "cashflowFromInvestment": "-22144000", "stockBasedCompensation": "6066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91237000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600372000, "cost_of_revenue": 237388000, "gross_profit": 362984000, "research_and_development": null, "selling_general_admin": 19791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216907000, "depreciation_amortisation": 165759000, "ebitda": 382666000, "interest_expense": 78625000, "interest_income": null, "other_non_operating": null, "pretax_income": 138282000, "tax_provision": 73072000, "effective_tax_rate": null, "net_income": 137864000, "net_income_continuing_ops": 138282000, "net_income_to_common": 137864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414292000, "short_term_investments": 129593000, "net_receivables": 58607000, "inventory": -129593000, "other_current_assets": null, "total_current_assets": 619533000, "net_ppe": null, "goodwill": 258207000, "intangible_assets": null, "goodwill_and_intangibles": 258207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17922722000, "total_assets": 18542255000, "short_term_debt": 1470000, "accounts_payable": 238629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241129000, "long_term_debt": 7765563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8018418000, "total_liabilities": 8259547000, "total_debt": 7767033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1011060000, "total_equity": 10249873000, "shares_outstanding": 613316499, "operating_cash_flow": 280950000, "stock_based_compensation": 6066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22144000, "dividends_paid": 159265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167569000, "free_cash_flow": 333742000, "net_change_in_cash": 91237000 }, "raw_data": { "income": { "ebit": "216907000", "ebitda": "382666000", "netIncome": "137864000", "grossProfit": "362984000", "depreciation": "None", "totalRevenue": "600372000", "costOfRevenue": "237388000", "interestIncome": "None", "incomeBeforeTax": "138282000", "interestExpense": "78625000", "operatingIncome": "177434000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "73072000", "reportedCurrency": "USD", "netInterestIncome": "-78625000", "nonInterestIncome": "None", "operatingExpenses": "185550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40817000", "costofGoodsAndServicesSold": "237388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165759000", "sellingGeneralAndAdministrative": "19791000", "netIncomeFromContinuingOperations": "138282000" }, "balance": { "goodwill": "258207000", "inventory": "-129593000", "commonStock": "6120000", "currentDebt": "None", "investments": "None", "totalAssets": "18542255000", "longTermDebt": "7765563000", "shortTermDebt": "1470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1011060000", "totalLiabilities": "8259547000", "otherCurrentAssets": "-678140000", "totalCurrentAssets": "619533000", "currentLongTermDebt": "None", "longTermInvestments": "267446000", "shortTermInvestments": "129593000", "currentNetReceivables": "58607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17922722000", "currentAccountsPayable": "238629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16789641000", "shortLongTermDebtTotal": "7767033000", "totalShareholderEquity": "10249873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6220000", "totalCurrentLiabilities": "241129000", "otherNonCurrentLiabilities": "252855000", "totalNonCurrentLiabilities": "8018418000", "cashAndShortTermInvestments": "414292000", "commonStockSharesOutstanding": "613316499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "414292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138282000", "profitLoss": "None", "dividendPayout": "159265000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "280950000", "capitalExpenditures": "52792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167569000", "cashflowFromInvestment": "-22144000", "stockBasedCompensation": "6066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91237000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }