{ "ticker": { "uuid": "de899487-9887-49dc-9461-53dcb994e6c0", "symbol": "MAA", "name": "Mid-America Apartment Communities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/de899487-9887-49dc-9461-53dcb994e6c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/de899487-9887-49dc-9461-53dcb994e6c0/" }, "ticker_metadata": { "id": 2558, "uuid": "de899487-9887-49dc-9461-53dcb994e6c0", "symbol": "MAA", "name": "Mid-America Apartment Communities Inc", "asset_type": "equity", "market_cap": 15581672000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Mid-America Apartment Communities (MAA) is a publicly traded real estate investment trust based in Memphis, Tennessee that invests in apartments in the Southeastern United States and the Southwestern United States.", "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": "de899487-9887-49dc-9461-53dcb994e6c0", "symbol": "MAA", "name": "Mid-America Apartment Communities Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/de899487-9887-49dc-9461-53dcb994e6c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/de899487-9887-49dc-9461-53dcb994e6c0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.09, "quality": 0.7, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 137.54, "market_cap": 16016662700.22, "pe_ratio": 41.1111, "earnings_yield": 0.0243, "ebitda_to_ev": 0.0596, "shareholder_yield": 0.0446, "roe": 0.0701, "piotroski_f_score": 5, "momentum_12_1": -0.0975, "volatility_252d": 0.1754 }, "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": "2026-06-07T06:53:50.130074+00:00", "batch_id": "" }, "size": { "price_close": 137.54, "market_cap": 16016662700.22, "market_cap_usd": 16016662700.22, "enterprise_value": 20861017700.22, "shares_outstanding": 116450943, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 41.1111, "pb_ratio": 2.8813, "ptbv_ratio": 2.8813, "ps_ratio": 7.2357, "pcf_ratio": 15.532, "pfcf_ratio": 11.0275, "ev_ebitda": 16.7816, "ev_ebit": 34.1459, "ev_sales": 9.4242, "ev_fcf": 14.3629, "earnings_yield": 0.0243, "fcf_yield": 0.0696, "price_to_sales": 7.2357, "price_to_book": 2.8813, "price_to_cashflow": 15.532, "ebitda_to_ev": 0.0596, "sales_yield": 0.1061 }, "yield": { "dividend_yield": 0.0446, "buyback_yield": 0, "shareholder_yield": 0.0446, "debt_paydown_yield": null, "total_yield": 0.0446 }, "quality": { "gross_margin": 0.3958, "operating_margin": 0.276, "net_margin": 0.176, "ebitda_margin": 0.5616, "fcf_margin": 0.6562, "roe": 0.0701, "roa": 0.0325, "roic": 0.0574, "roc_greenblatt": null, "asset_turnover": 0.1845, "cash_conversion": 3.728, "accruals_ratio": -0.0535, "sbc_to_revenue": 0.0079, "piotroski_f_score": 5, "altman_z_score": 1.5456, "earnings_stability_5y": 0.329, "revenue_stability_5y": 0.1269, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0731, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1308, "net_debt_to_ebitda": 3.897, "debt_to_assets": 0.411, "interest_coverage": 3.1902, "current_ratio": 0.0625, "quick_ratio": 0.0085, "net_debt": 4844355000, "local_beta": 0.0004, "volatility_252d": 0.1754, "volatility_60d": 0.3873, "max_drawdown_12m": -0.1867, "risk_adjusted_momentum": -0.5557 }, "growth": { "revenue_growth_1y": 0.0077, "revenue_growth_3y_cagr": 0.0303, "revenue_growth_5y_cagr": 0.0565, "eps_growth_1y": -0.311, "eps_growth_3y_cagr": -0.1116, "eps_growth_5y_cagr": 0.1191, "fcf_growth_1y": 0.0103, "book_value_growth_1y": -0.0499, "revenue_growth": 0.0077, "earnings_growth": -0.311 }, "momentum": { "price_return_1m": 0.0636, "price_return_3m": 0.0485, "price_return_6m": 0.0694, "price_return_9m": -0.0205, "price_return_12m": -0.04, "price_return_12m_ex1m": -0.0975, "momentum_6m": 0.0694, "momentum_12m": -0.04, "momentum_12_1": -0.0975, "distance_from_52w_high": -0.0608, "distance_from_52w_low": 0.1548, "relative_strength": -0.14 }, "raw_ttm": { "revenue_ttm": 2213556000, "gross_profit_ttm": 876208000, "ebit_ttm": 610938000, "ebitda_ttm": 1243090000, "net_income_ttm": 389595000, "eps_diluted_ttm": 3.3456, "operating_cash_flow_ttm": 1031201000, "capital_expenditure_ttm": 421227000, "fcf_ttm": 1452428000, "dividends_paid_ttm": 714459000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191505000, "cash_and_equivalents": 84865000, "total_current_assets": 84865000, "total_current_liabilities": 1356786000, "net_ppe": null, "total_assets": 11994502000, "total_debt": 4929220000, "total_equity": 5558824000, "net_working_capital": -680786000, "book_value_per_share": 47.7353, "retained_earnings": -1787111000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.7353 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 66, "rank_ev_ebitda": 69, "rank_ev_ebit": 86, "rank_earnings_yield": 80, "rank_fcf_yield": 56, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 54, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 57, "rank_fcf_margin": 10, "rank_piotroski": 61, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66 }, "composites": { "value_composite": 91, "quality_composite": 30, "momentum_composite": 80, "growth_composite": 91, "yield_composite": 11, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.251, "os_score": 0.09, "value_percentile": 0.09, "quality_percentile": 0.7, "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": 21, "small_cap_core_rank": 82, "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": 4554, "ticker_id": 2558, "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": "2026-06-07T06:53:50.130074+00:00", "batch_id": "", "os_score_delta": null, "price_close": 137.54, "market_cap": 16016662700.22, "market_cap_usd": 16016662700.22, "enterprise_value": 20861017700.22, "shares_outstanding": 116450943, "fx_rate_to_usd": null, "pe_ratio": 41.11105815, "pb_ratio": 2.88130416, "ptbv_ratio": 2.88130416, "ps_ratio": 7.23571606, "pcf_ratio": 15.53204729, "pfcf_ratio": 11.0275089, "ev_ebitda": 16.78158275, "ev_ebit": 34.14588338, "ev_sales": 9.4242105, "ev_fcf": 14.3628584, "earnings_yield": 0.02432436, "fcf_yield": 0.06962402, "dividend_yield": 0.04460723, "buyback_yield": 0, "shareholder_yield": 0.04460723, "debt_paydown_yield": null, "total_yield": 0.04460723, "gross_margin": 0.39583729, "operating_margin": 0.27599844, "net_margin": 0.17600413, "ebitda_margin": 0.56158055, "fcf_margin": 0.65615146, "roe": 0.07008587, "roa": 0.03248113, "roic": 0.05740993, "roc_greenblatt": null, "asset_turnover": 0.18454755, "cash_conversion": 3.72804579, "accruals_ratio": -0.05349167, "sbc_to_revenue": 0.00790583, "debt_to_equity": 1.1308158, "net_debt_to_ebitda": 3.89702676, "debt_to_assets": 0.41095662, "interest_coverage": 3.19019347, "current_ratio": 0.06254855, "quick_ratio": 0.00848034, "net_debt": 4844355000, "revenue_growth_1y": 0.00767883, "revenue_growth_3y_cagr": 0.0303054, "revenue_growth_5y_cagr": 0.05654144, "eps_growth_1y": -0.3110208, "eps_growth_3y_cagr": -0.11162941, "eps_growth_5y_cagr": 0.11908726, "fcf_growth_1y": 0.01034252, "book_value_growth_1y": -0.04988134, "piotroski_f_score": 5, "altman_z_score": 1.54558257, "earnings_stability_5y": 0.329037, "revenue_stability_5y": 0.126943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0636455, "price_return_3m": 0.04853096, "price_return_6m": 0.06939564, "price_return_9m": -0.02047153, "price_return_12m": -0.04004936, "price_return_12m_ex1m": -0.09749006, "distance_from_52w_high": -0.06084116, "distance_from_52w_low": 0.1548017, "relative_strength": -0.14001294, "local_beta": 0.0004, "volatility_252d": 0.175442, "volatility_60d": 0.38727, "max_drawdown_12m": -0.18673583, "revenue_ttm": 2213556000, "gross_profit_ttm": 876208000, "ebit_ttm": 610938000, "ebitda_ttm": 1243090000, "net_income_ttm": 389595000, "eps_diluted_ttm": 3.34557188, "operating_cash_flow_ttm": 1031201000, "capital_expenditure_ttm": 421227000, "fcf_ttm": 1452428000, "dividends_paid_ttm": 714459000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191505000, "cash_and_equivalents": 84865000, "total_current_assets": 84865000, "total_current_liabilities": 1356786000, "net_ppe": null, "total_assets": 11994502000, "total_debt": 4929220000, "total_equity": 5558824000, "net_working_capital": -680786000, "book_value_per_share": 47.73532834, "retained_earnings": -1787111000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.73532834, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 80, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 66, "rank_ev_ebitda": 69, "rank_ev_ebit": 86, "rank_earnings_yield": 80, "rank_fcf_yield": 56, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 54, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 57, "rank_fcf_margin": 10, "rank_piotroski": 61, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 91, "quality_composite": 30, "momentum_composite": 80, "growth_composite": 91, "yield_composite": 11, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 82, "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": 137.54, "os": 0.09, "value": 0.09, "quality": 0.7, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 41.1111, "earnings_yield": 0.0243, "shareholder_yield": 0.0446, "roe": 0.0701, "momentum_12_1": -0.0975, "complete_fields": { "id": 4554, "ticker_id": 2558, "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": "2026-06-07T06:53:50.130074+00:00", "batch_id": "", "os_score_delta": null, "price_close": 137.54, "market_cap": 16016662700.22, "market_cap_usd": 16016662700.22, "enterprise_value": 20861017700.22, "shares_outstanding": 116450943, "fx_rate_to_usd": null, "pe_ratio": 41.11105815, "pb_ratio": 2.88130416, "ptbv_ratio": 2.88130416, "ps_ratio": 7.23571606, "pcf_ratio": 15.53204729, "pfcf_ratio": 11.0275089, "ev_ebitda": 16.78158275, "ev_ebit": 34.14588338, "ev_sales": 9.4242105, "ev_fcf": 14.3628584, "earnings_yield": 0.02432436, "fcf_yield": 0.06962402, "dividend_yield": 0.04460723, "buyback_yield": 0, "shareholder_yield": 0.04460723, "debt_paydown_yield": null, "total_yield": 0.04460723, "gross_margin": 0.39583729, "operating_margin": 0.27599844, "net_margin": 0.17600413, "ebitda_margin": 0.56158055, "fcf_margin": 0.65615146, "roe": 0.07008587, "roa": 0.03248113, "roic": 0.05740993, "roc_greenblatt": null, "asset_turnover": 0.18454755, "cash_conversion": 3.72804579, "accruals_ratio": -0.05349167, "sbc_to_revenue": 0.00790583, "debt_to_equity": 1.1308158, "net_debt_to_ebitda": 3.89702676, "debt_to_assets": 0.41095662, "interest_coverage": 3.19019347, "current_ratio": 0.06254855, "quick_ratio": 0.00848034, "net_debt": 4844355000, "revenue_growth_1y": 0.00767883, "revenue_growth_3y_cagr": 0.0303054, "revenue_growth_5y_cagr": 0.05654144, "eps_growth_1y": -0.3110208, "eps_growth_3y_cagr": -0.11162941, "eps_growth_5y_cagr": 0.11908726, "fcf_growth_1y": 0.01034252, "book_value_growth_1y": -0.04988134, "piotroski_f_score": 5, "altman_z_score": 1.54558257, "earnings_stability_5y": 0.329037, "revenue_stability_5y": 0.126943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0636455, "price_return_3m": 0.04853096, "price_return_6m": 0.06939564, "price_return_9m": -0.02047153, "price_return_12m": -0.04004936, "price_return_12m_ex1m": -0.09749006, "distance_from_52w_high": -0.06084116, "distance_from_52w_low": 0.1548017, "relative_strength": -0.14001294, "local_beta": 0.0004, "volatility_252d": 0.175442, "volatility_60d": 0.38727, "max_drawdown_12m": -0.18673583, "revenue_ttm": 2213556000, "gross_profit_ttm": 876208000, "ebit_ttm": 610938000, "ebitda_ttm": 1243090000, "net_income_ttm": 389595000, "eps_diluted_ttm": 3.34557188, "operating_cash_flow_ttm": 1031201000, "capital_expenditure_ttm": 421227000, "fcf_ttm": 1452428000, "dividends_paid_ttm": 714459000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191505000, "cash_and_equivalents": 84865000, "total_current_assets": 84865000, "total_current_liabilities": 1356786000, "net_ppe": null, "total_assets": 11994502000, "total_debt": 4929220000, "total_equity": 5558824000, "net_working_capital": -680786000, "book_value_per_share": 47.73532834, "retained_earnings": -1787111000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.73532834, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 80, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 86, "rank_pcf": 66, "rank_ev_ebitda": 69, "rank_ev_ebit": 86, "rank_earnings_yield": 80, "rank_fcf_yield": 56, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 54, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 57, "rank_fcf_margin": 10, "rank_piotroski": 61, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 91, "quality_composite": 30, "momentum_composite": 80, "growth_composite": 91, "yield_composite": 11, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 82, "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 2209126000, "cost_of_revenue": 1506057000, "gross_profit": 703069000, "ebit": 695972000, "ebitda": 1318604000, "pretax_income": 460166000, "tax_provision": 4595000, "net_income": 446909000, "net_income_to_common": 446909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60258000, "total_current_assets": 120376000, "total_assets": 11975383000, "short_term_debt": 676000000, "long_term_debt": 4729372000, "total_debt": 5405372000, "total_liabilities": 6135738000, "total_equity": 5683253000, "shares_outstanding": 117114000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1078175000, "capital_expenditure": 360238000, "free_cash_flow": 1438413000, "dividends_paid": 712712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292876, "ticker_id": 2558, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "695972000", "ebitda": "1318604000", "netIncome": "446909000", "grossProfit": "703069000", "depreciation": "None", "totalRevenue": "2209126000", "costOfRevenue": "1506057000", "interestIncome": "178077000", "incomeBeforeTax": "460166000", "interestExpense": "185257000", "operatingIncome": "619438000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4595000", "reportedCurrency": "USD", "netInterestIncome": "-185257000", "nonInterestIncome": "None", "operatingExpenses": "83631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1506057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622632000", "sellingGeneralAndAdministrative": "54807000", "netIncomeFromContinuingOperations": "456566000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "11975383000", "longTermDebt": "4729372000", "shortTermDebt": "676000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1734986000", "totalLiabilities": "6135738000", "otherCurrentAssets": "13717000", "totalCurrentAssets": "120376000", "currentLongTermDebt": "676000000", "longTermInvestments": "41313000", "shortTermInvestments": "46401000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11609324000", "currentAccountsPayable": "108180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11532652000", "shortLongTermDebtTotal": "5405372000", "totalShareholderEquity": "5683253000", "capitalLeaseObligations": "24279000", "otherCurrentLiabilities": "730366000", "totalCurrentLiabilities": "730366000", "otherNonCurrentLiabilities": "28144000", "totalNonCurrentLiabilities": "5405372000", "cashAndShortTermInvestments": "60258000", "commonStockSharesOutstanding": "117114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456566000", "profitLoss": "None", "dividendPayout": "712712000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1078175000", "capitalExpenditures": "360238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370743000", "cashflowFromInvestment": "-690218000", "stockBasedCompensation": "16839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "712712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2209126000, "cost_of_revenue": 1506057000, "gross_profit": 703069000, "research_and_development": null, "selling_general_admin": 54807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 695972000, "depreciation_amortisation": 622632000, "ebitda": 1318604000, "interest_expense": 185257000, "interest_income": null, "other_non_operating": null, "pretax_income": 460166000, "tax_provision": 4595000, "effective_tax_rate": null, "net_income": 446909000, "net_income_continuing_ops": 456566000, "net_income_to_common": 446909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60258000, "short_term_investments": 46401000, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 120376000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11609324000, "total_assets": 11975383000, "short_term_debt": 676000000, "accounts_payable": 108180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730366000, "long_term_debt": 4729372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5405372000, "total_liabilities": 6135738000, "total_debt": 5405372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1734986000, "total_equity": 5683253000, "shares_outstanding": 117114000, "operating_cash_flow": 1078175000, "stock_based_compensation": 16839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 360238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -690218000, "dividends_paid": 712712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -370743000, "free_cash_flow": 1438413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "695972000", "ebitda": "1318604000", "netIncome": "446909000", "grossProfit": "703069000", "depreciation": "None", "totalRevenue": "2209126000", "costOfRevenue": "1506057000", "interestIncome": "178077000", "incomeBeforeTax": "460166000", "interestExpense": "185257000", "operatingIncome": "619438000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4595000", "reportedCurrency": "USD", "netInterestIncome": "-185257000", "nonInterestIncome": "None", "operatingExpenses": "83631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1506057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622632000", "sellingGeneralAndAdministrative": "54807000", "netIncomeFromContinuingOperations": "456566000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "11975383000", "longTermDebt": "4729372000", "shortTermDebt": "676000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1734986000", "totalLiabilities": "6135738000", "otherCurrentAssets": "13717000", "totalCurrentAssets": "120376000", "currentLongTermDebt": "676000000", "longTermInvestments": "41313000", "shortTermInvestments": "46401000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11609324000", "currentAccountsPayable": "108180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11532652000", "shortLongTermDebtTotal": "5405372000", "totalShareholderEquity": "5683253000", "capitalLeaseObligations": "24279000", "otherCurrentLiabilities": "730366000", "totalCurrentLiabilities": "730366000", "otherNonCurrentLiabilities": "28144000", "totalNonCurrentLiabilities": "5405372000", "cashAndShortTermInvestments": "60258000", "commonStockSharesOutstanding": "117114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456566000", "profitLoss": "None", "dividendPayout": "712712000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1078175000", "capitalExpenditures": "360238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370743000", "cashflowFromInvestment": "-690218000", "stockBasedCompensation": "16839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "712712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622969000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 2191015000, "cost_of_revenue": 1477748000, "gross_profit": 713267000, "ebit": 713409000, "ebitda": 1299811000, "pretax_income": 544865000, "tax_provision": 5240000, "net_income": 527543000, "net_income_to_common": 527543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43018000, "total_current_assets": 64525000, "total_assets": 11812369000, "short_term_debt": 250000000, "long_term_debt": 4730957000, "total_debt": 4980957000, "total_liabilities": 5664705000, "total_equity": 5964361000, "shares_outstanding": 116776000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 1098292000, "capital_expenditure": 322372000, "free_cash_flow": 1420664000, "dividends_paid": 690588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292881, "ticker_id": 2558, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "713409000", "ebitda": "1299811000", "netIncome": "527543000", "grossProfit": "713267000", "depreciation": "None", "totalRevenue": "2191015000", "costOfRevenue": "1477748000", "interestIncome": "181217000", "incomeBeforeTax": "544865000", "interestExpense": "168544000", "operatingIncome": "656751000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5240000", "reportedCurrency": "USD", "netInterestIncome": "-168544000", "nonInterestIncome": "None", "operatingExpenses": "56516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "586402000", "sellingGeneralAndAdministrative": "56516000", "netIncomeFromContinuingOperations": "541576000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "23396000", "currentDebt": "None", "investments": "None", "totalAssets": "11812369000", "longTermDebt": "4730957000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-1469557000", "totalLiabilities": "5664705000", "otherCurrentAssets": "21507000", "totalCurrentAssets": "64525000", "currentLongTermDebt": "250000000", "longTermInvestments": "41650000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11747844000", "currentAccountsPayable": "124813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11440909000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "5964361000", "capitalLeaseObligations": "26091000", "otherCurrentLiabilities": "277330000", "totalCurrentLiabilities": "856739000", "otherNonCurrentLiabilities": "27565000", "totalNonCurrentLiabilities": "4807966000", "cashAndShortTermInvestments": "43018000", "commonStockSharesOutstanding": "116776000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "43018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541576000", "profitLoss": "None", "dividendPayout": "690588000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1098292000", "capitalExpenditures": "322372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271123000", "cashflowFromInvestment": "-825499000", "stockBasedCompensation": "15789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "690588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "586402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2191015000, "cost_of_revenue": 1477748000, "gross_profit": 713267000, "research_and_development": null, "selling_general_admin": 56516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 713409000, "depreciation_amortisation": 586402000, "ebitda": 1299811000, "interest_expense": 168544000, "interest_income": null, "other_non_operating": null, "pretax_income": 544865000, "tax_provision": 5240000, "effective_tax_rate": null, "net_income": 527543000, "net_income_continuing_ops": 541576000, "net_income_to_common": 527543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43018000, "short_term_investments": null, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 64525000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000000, "goodwill_and_intangibles": 1000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11747844000, "total_assets": 11812369000, "short_term_debt": 250000000, "accounts_payable": 124813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856739000, "long_term_debt": 4730957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4807966000, "total_liabilities": 5664705000, "total_debt": 4980957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1469557000, "total_equity": 5964361000, "shares_outstanding": 116776000, "operating_cash_flow": 1098292000, "stock_based_compensation": 15789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -825499000, "dividends_paid": 690588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271123000, "free_cash_flow": 1420664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "713409000", "ebitda": "1299811000", "netIncome": "527543000", "grossProfit": "713267000", "depreciation": "None", "totalRevenue": "2191015000", "costOfRevenue": "1477748000", "interestIncome": "181217000", "incomeBeforeTax": "544865000", "interestExpense": "168544000", "operatingIncome": "656751000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5240000", "reportedCurrency": "USD", "netInterestIncome": "-168544000", "nonInterestIncome": "None", "operatingExpenses": "56516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "586402000", "sellingGeneralAndAdministrative": "56516000", "netIncomeFromContinuingOperations": "541576000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "23396000", "currentDebt": "None", "investments": "None", "totalAssets": "11812369000", "longTermDebt": "4730957000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-1469557000", "totalLiabilities": "5664705000", "otherCurrentAssets": "21507000", "totalCurrentAssets": "64525000", "currentLongTermDebt": "250000000", "longTermInvestments": "41650000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11747844000", "currentAccountsPayable": "124813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11440909000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "5964361000", "capitalLeaseObligations": "26091000", "otherCurrentLiabilities": "277330000", "totalCurrentLiabilities": "856739000", "otherNonCurrentLiabilities": "27565000", "totalNonCurrentLiabilities": "4807966000", "cashAndShortTermInvestments": "43018000", "commonStockSharesOutstanding": "116776000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "43018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541576000", "profitLoss": "None", "dividendPayout": "690588000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1098292000", "capitalExpenditures": "322372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271123000", "cashflowFromInvestment": "-825499000", "stockBasedCompensation": "15789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "690588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "586402000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 2148468000, "cost_of_revenue": 1400988000, "gross_profit": 747480000, "ebit": 720079000, "ebitda": 1285936000, "pretax_income": 570845000, "tax_provision": 4744000, "net_income": 552806000, "net_income_to_common": 552806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41314000, "total_current_assets": 55091000, "total_assets": 11484503000, "short_term_debt": 495000000, "long_term_debt": 4540225000, "total_debt": 5035225000, "total_liabilities": 5185381000, "total_equity": 6113238000, "shares_outstanding": 116645000, "goodwill_and_intangibles": 1600000 }, "cash_flow": { "operating_cash_flow": 1137187000, "capital_expenditure": 341224000, "free_cash_flow": 1478411000, "dividends_paid": 655405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292886, "ticker_id": 2558, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "720079000", "ebitda": "1285936000", "netIncome": "552806000", "grossProfit": "747480000", "depreciation": "None", "totalRevenue": "2148468000", "costOfRevenue": "1400988000", "interestIncome": "123775000", "incomeBeforeTax": "570845000", "interestExpense": "149234000", "operatingIncome": "688902000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4744000", "reportedCurrency": "USD", "netInterestIncome": "-148739000", "nonInterestIncome": "None", "operatingExpenses": "58578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "565857000", "sellingGeneralAndAdministrative": "58578000", "netIncomeFromContinuingOperations": "601899000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "20335000", "currentDebt": "None", "investments": "None", "totalAssets": "11484503000", "longTermDebt": "4540225000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1600000", "reportedCurrency": "USD", "retainedEarnings": "-1298263000", "totalLiabilities": "5185381000", "otherCurrentAssets": "13777000", "totalCurrentAssets": "55091000", "currentLongTermDebt": "495000000", "longTermInvestments": "41977000", "shortTermInvestments": "-65100000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11429412000", "currentAccountsPayable": "94461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11110567000", "shortLongTermDebtTotal": "4567569000", "totalShareholderEquity": "6113238000", "capitalLeaseObligations": "27344000", "otherCurrentLiabilities": "247593000", "totalCurrentLiabilities": "1061275000", "otherNonCurrentLiabilities": "27138000", "totalNonCurrentLiabilities": "4124106000", "cashAndShortTermInvestments": "41314000", "commonStockSharesOutstanding": "116645000", "intangibleAssetsExcludingGoodwill": "1600000", "cashAndCashEquivalentsAtCarryingValue": "41314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "567831000", "profitLoss": "None", "dividendPayout": "655405000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1137187000", "capitalExpenditures": "341224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367905000", "cashflowFromInvestment": "-775262000", "stockBasedCompensation": "15699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "475000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "565857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2148468000, "cost_of_revenue": 1400988000, "gross_profit": 747480000, "research_and_development": 0.27, "selling_general_admin": 58578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 720079000, "depreciation_amortisation": 565857000, "ebitda": 1285936000, "interest_expense": 149234000, "interest_income": null, "other_non_operating": null, "pretax_income": 570845000, "tax_provision": 4744000, "effective_tax_rate": null, "net_income": 552806000, "net_income_continuing_ops": 601899000, "net_income_to_common": 552806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41314000, "short_term_investments": -65100000, "net_receivables": null, "inventory": 73861000, "other_current_assets": null, "total_current_assets": 55091000, "net_ppe": null, "goodwill": null, "intangible_assets": 1600000, "goodwill_and_intangibles": 1600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11429412000, "total_assets": 11484503000, "short_term_debt": 495000000, "accounts_payable": 94461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1061275000, "long_term_debt": 4540225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4124106000, "total_liabilities": 5185381000, "total_debt": 5035225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1298263000, "total_equity": 6113238000, "shares_outstanding": 116645000, "operating_cash_flow": 1137187000, "stock_based_compensation": 15699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -775262000, "dividends_paid": 655405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367905000, "free_cash_flow": 1478411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "720079000", "ebitda": "1285936000", "netIncome": "552806000", "grossProfit": "747480000", "depreciation": "None", "totalRevenue": "2148468000", "costOfRevenue": "1400988000", "interestIncome": "123775000", "incomeBeforeTax": "570845000", "interestExpense": "149234000", "operatingIncome": "688902000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4744000", "reportedCurrency": "USD", "netInterestIncome": "-148739000", "nonInterestIncome": "None", "operatingExpenses": "58578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "565857000", "sellingGeneralAndAdministrative": "58578000", "netIncomeFromContinuingOperations": "601899000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "20335000", "currentDebt": "None", "investments": "None", "totalAssets": "11484503000", "longTermDebt": "4540225000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1600000", "reportedCurrency": "USD", "retainedEarnings": "-1298263000", "totalLiabilities": "5185381000", "otherCurrentAssets": "13777000", "totalCurrentAssets": "55091000", "currentLongTermDebt": "495000000", "longTermInvestments": "41977000", "shortTermInvestments": "-65100000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11429412000", "currentAccountsPayable": "94461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11110567000", "shortLongTermDebtTotal": "4567569000", "totalShareholderEquity": "6113238000", "capitalLeaseObligations": "27344000", "otherCurrentLiabilities": "247593000", "totalCurrentLiabilities": "1061275000", "otherNonCurrentLiabilities": "27138000", "totalNonCurrentLiabilities": "4124106000", "cashAndShortTermInvestments": "41314000", "commonStockSharesOutstanding": "116645000", "intangibleAssetsExcludingGoodwill": "1600000", "cashAndCashEquivalentsAtCarryingValue": "41314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "567831000", "profitLoss": "None", "dividendPayout": "655405000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1137187000", "capitalExpenditures": "341224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367905000", "cashflowFromInvestment": "-775262000", "stockBasedCompensation": "15699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "475000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "565857000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 2019866000, "cost_of_revenue": 1332155000, "gross_profit": 687711000, "ebit": 801736000, "ebitda": 1345740000, "pretax_income": 646989000, "tax_provision": -6208000, "net_income": 637436000, "net_income_to_common": 637436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38659000, "total_current_assets": 61071000, "total_assets": 11241165000, "short_term_debt": 20000000, "long_term_debt": 4414903000, "total_debt": 4434903000, "total_liabilities": 5030746000, "total_equity": 6210419000, "shares_outstanding": 115583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1058479000, "capital_expenditure": 296176000, "free_cash_flow": 1354655000, "dividends_paid": 543293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292891, "ticker_id": 2558, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "801736000", "ebitda": "1345740000", "netIncome": "637436000", "grossProfit": "687711000", "depreciation": "None", "totalRevenue": "2019866000", "costOfRevenue": "1332155000", "interestIncome": "211676000", "incomeBeforeTax": "646989000", "interestExpense": "154747000", "operatingIncome": "628878000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6208000", "reportedCurrency": "USD", "netInterestIncome": "-154747000", "nonInterestIncome": "None", "operatingExpenses": "58833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "173628000", "costofGoodsAndServicesSold": "1332155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544004000", "sellingGeneralAndAdministrative": "58833000", "netIncomeFromContinuingOperations": "654776000" }, "balance": { "goodwill": "None", "inventory": "64312000", "commonStock": "21823000", "currentDebt": "None", "investments": "None", "totalAssets": "11241165000", "longTermDebt": "4414903000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1188854000", "totalLiabilities": "5030746000", "otherCurrentAssets": "22412000", "totalCurrentAssets": "61071000", "currentLongTermDebt": "20000000", "longTermInvestments": "42290000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11180094000", "currentAccountsPayable": "101990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10879599000", "shortLongTermDebtTotal": "4434903000", "totalShareholderEquity": "6210419000", "capitalLeaseObligations": "28671000", "otherCurrentLiabilities": "428724000", "totalCurrentLiabilities": "615843000", "otherNonCurrentLiabilities": "26533000", "totalNonCurrentLiabilities": "4414903000", "cashAndShortTermInvestments": "38659000", "commonStockSharesOutstanding": "115583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654776000", "profitLoss": "None", "dividendPayout": "543293000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1058479000", "capitalExpenditures": "296176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-722770000", "cashflowFromInvestment": "-405236000", "stockBasedCompensation": "18798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2019866000, "cost_of_revenue": 1332155000, "gross_profit": 687711000, "research_and_development": 0.32, "selling_general_admin": 58833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 801736000, "depreciation_amortisation": 544004000, "ebitda": 1345740000, "interest_expense": 154747000, "interest_income": null, "other_non_operating": null, "pretax_income": 646989000, "tax_provision": -6208000, "effective_tax_rate": null, "net_income": 637436000, "net_income_continuing_ops": 654776000, "net_income_to_common": 637436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38659000, "short_term_investments": null, "net_receivables": null, "inventory": 64312000, "other_current_assets": null, "total_current_assets": 61071000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11180094000, "total_assets": 11241165000, "short_term_debt": 20000000, "accounts_payable": 101990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615843000, "long_term_debt": 4414903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4414903000, "total_liabilities": 5030746000, "total_debt": 4434903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1188854000, "total_equity": 6210419000, "shares_outstanding": 115583000, "operating_cash_flow": 1058479000, "stock_based_compensation": 18798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405236000, "dividends_paid": 543293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -722770000, "free_cash_flow": 1354655000, "net_change_in_cash": -69527000 }, "raw_data": { "income": { "ebit": "801736000", "ebitda": "1345740000", "netIncome": "637436000", "grossProfit": "687711000", "depreciation": "None", "totalRevenue": "2019866000", "costOfRevenue": "1332155000", "interestIncome": "211676000", "incomeBeforeTax": "646989000", "interestExpense": "154747000", "operatingIncome": "628878000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6208000", "reportedCurrency": "USD", "netInterestIncome": "-154747000", "nonInterestIncome": "None", "operatingExpenses": "58833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "173628000", "costofGoodsAndServicesSold": "1332155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "544004000", "sellingGeneralAndAdministrative": "58833000", "netIncomeFromContinuingOperations": "654776000" }, "balance": { "goodwill": "None", "inventory": "64312000", "commonStock": "21823000", "currentDebt": "None", "investments": "None", "totalAssets": "11241165000", "longTermDebt": "4414903000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1188854000", "totalLiabilities": "5030746000", "otherCurrentAssets": "22412000", "totalCurrentAssets": "61071000", "currentLongTermDebt": "20000000", "longTermInvestments": "42290000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11180094000", "currentAccountsPayable": "101990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10879599000", "shortLongTermDebtTotal": "4434903000", "totalShareholderEquity": "6210419000", "capitalLeaseObligations": "28671000", "otherCurrentLiabilities": "428724000", "totalCurrentLiabilities": "615843000", "otherNonCurrentLiabilities": "26533000", "totalNonCurrentLiabilities": "4414903000", "cashAndShortTermInvestments": "38659000", "commonStockSharesOutstanding": "115583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "654776000", "profitLoss": "None", "dividendPayout": "543293000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1058479000", "capitalExpenditures": "296176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-722770000", "cashflowFromInvestment": "-405236000", "stockBasedCompensation": "18798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "543293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43070000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "544004000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 1778082000, "cost_of_revenue": 1260330000, "gross_profit": 517752000, "ebit": 720009000, "ebitda": 1254424000, "pretax_income": 563128000, "tax_provision": 13637000, "net_income": 533791000, "net_income_to_common": 533791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54302000, "total_current_assets": 130598000, "total_assets": 11285182000, "short_term_debt": 124827000, "long_term_debt": 4516690000, "total_debt": 4641517000, "total_liabilities": 5101090000, "total_equity": 6184092000, "shares_outstanding": 115039000, "goodwill_and_intangibles": 900000 }, "cash_flow": { "operating_cash_flow": 894967000, "capital_expenditure": 279635000, "free_cash_flow": 1174602000, "dividends_paid": 474089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292896, "ticker_id": 2558, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "720009000", "ebitda": "1254424000", "netIncome": "533791000", "grossProfit": "517752000", "depreciation": "None", "totalRevenue": "1778082000", "costOfRevenue": "1260330000", "interestIncome": "120566000", "incomeBeforeTax": "563128000", "interestExpense": "156881000", "operatingIncome": "464868000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "13637000", "reportedCurrency": "USD", "netInterestIncome": "-156881000", "nonInterestIncome": "None", "operatingExpenses": "52884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "255541000", "costofGoodsAndServicesSold": "1260330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "534415000", "sellingGeneralAndAdministrative": "52884000", "netIncomeFromContinuingOperations": "550702000" }, "balance": { "goodwill": "None", "inventory": "24015000", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "11285182000", "longTermDebt": "4516690000", "shortTermDebt": "124827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "900000", "reportedCurrency": "USD", "retainedEarnings": "-1255807000", "totalLiabilities": "5101090000", "otherCurrentAssets": "-130598000", "totalCurrentAssets": "130598000", "currentLongTermDebt": "None", "longTermInvestments": "42827000", "shortTermInvestments": "42827000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11154584000", "currentAccountsPayable": "584400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10832061000", "shortLongTermDebtTotal": "4641517000", "totalShareholderEquity": "6184092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459573000", "totalCurrentLiabilities": "584400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4516690000", "cashAndShortTermInvestments": "54302000", "commonStockSharesOutstanding": "115039000", "intangibleAssetsExcludingGoodwill": "900000", "cashAndCashEquivalentsAtCarryingValue": "54302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "550702000", "profitLoss": "None", "dividendPayout": "474089000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894967000", "capitalExpenditures": "279635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546398000", "cashflowFromInvestment": "-253586000", "stockBasedCompensation": "16665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "474089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "534415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1778082000, "cost_of_revenue": 1260330000, "gross_profit": 517752000, "research_and_development": 0.32, "selling_general_admin": 52884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 720009000, "depreciation_amortisation": 534415000, "ebitda": 1254424000, "interest_expense": 156881000, "interest_income": null, "other_non_operating": null, "pretax_income": 563128000, "tax_provision": 13637000, "effective_tax_rate": null, "net_income": 533791000, "net_income_continuing_ops": 550702000, "net_income_to_common": 533791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54302000, "short_term_investments": 42827000, "net_receivables": null, "inventory": 24015000, "other_current_assets": null, "total_current_assets": 130598000, "net_ppe": null, "goodwill": null, "intangible_assets": 900000, "goodwill_and_intangibles": 900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11154584000, "total_assets": 11285182000, "short_term_debt": 124827000, "accounts_payable": 584400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584400000, "long_term_debt": 4516690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4516690000, "total_liabilities": 5101090000, "total_debt": 4641517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1255807000, "total_equity": 6184092000, "shares_outstanding": 115039000, "operating_cash_flow": 894967000, "stock_based_compensation": 16665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253586000, "dividends_paid": 474089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -546398000, "free_cash_flow": 1174602000, "net_change_in_cash": 94983000 }, "raw_data": { "income": { "ebit": "720009000", "ebitda": "1254424000", "netIncome": "533791000", "grossProfit": "517752000", "depreciation": "None", "totalRevenue": "1778082000", "costOfRevenue": "1260330000", "interestIncome": "120566000", "incomeBeforeTax": "563128000", "interestExpense": "156881000", "operatingIncome": "464868000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "13637000", "reportedCurrency": "USD", "netInterestIncome": "-156881000", "nonInterestIncome": "None", "operatingExpenses": "52884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "255541000", "costofGoodsAndServicesSold": "1260330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "534415000", "sellingGeneralAndAdministrative": "52884000", "netIncomeFromContinuingOperations": "550702000" }, "balance": { "goodwill": "None", "inventory": "24015000", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "11285182000", "longTermDebt": "4516690000", "shortTermDebt": "124827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "900000", "reportedCurrency": "USD", "retainedEarnings": "-1255807000", "totalLiabilities": "5101090000", "otherCurrentAssets": "-130598000", "totalCurrentAssets": "130598000", "currentLongTermDebt": "None", "longTermInvestments": "42827000", "shortTermInvestments": "42827000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11154584000", "currentAccountsPayable": "584400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10832061000", "shortLongTermDebtTotal": "4641517000", "totalShareholderEquity": "6184092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459573000", "totalCurrentLiabilities": "584400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4516690000", "cashAndShortTermInvestments": "54302000", "commonStockSharesOutstanding": "115039000", "intangibleAssetsExcludingGoodwill": "900000", "cashAndCashEquivalentsAtCarryingValue": "54302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "550702000", "profitLoss": "None", "dividendPayout": "474089000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894967000", "capitalExpenditures": "279635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546398000", "cashflowFromInvestment": "-253586000", "stockBasedCompensation": "16665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "474089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "534415000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 1677984000, "cost_of_revenue": 1203613000, "gross_profit": 474371000, "ebit": 433403000, "ebitda": 945081000, "pretax_income": 265841000, "tax_provision": 3327000, "net_income": 254624000, "net_income_to_common": 254624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25198000, "total_current_assets": 35615000, "total_assets": 11194791000, "short_term_debt": 172000000, "long_term_debt": 4562712000, "total_debt": 4734712000, "total_liabilities": 5090986000, "total_equity": 6103805000, "shares_outstanding": 114500000, "goodwill_and_intangibles": 1300000 }, "cash_flow": { "operating_cash_flow": 823949000, "capital_expenditure": 426941000, "free_cash_flow": 1250890000, "dividends_paid": 461043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292901, "ticker_id": 2558, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433403000", "ebitda": "945081000", "netIncome": "254624000", "grossProfit": "474371000", "depreciation": "None", "totalRevenue": "1677984000", "costOfRevenue": "1203613000", "interestIncome": "160243000", "incomeBeforeTax": "265841000", "interestExpense": "167562000", "operatingIncome": "427513000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3327000", "reportedCurrency": "USD", "netInterestIncome": "-167562000", "nonInterestIncome": "None", "operatingExpenses": "46858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "6367000", "costofGoodsAndServicesSold": "1203613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511678000", "sellingGeneralAndAdministrative": "46858000", "netIncomeFromContinuingOperations": "262514000" }, "balance": { "goodwill": "None", "inventory": "60993000", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "11194791000", "longTermDebt": "4562712000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-1294182000", "totalLiabilities": "5090986000", "otherCurrentAssets": "-35615000", "totalCurrentAssets": "35615000", "currentLongTermDebt": "172000000", "longTermInvestments": "43325000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11159176000", "currentAccountsPayable": "86218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10862797000", "shortLongTermDebtTotal": "4734712000", "totalShareholderEquity": "6103805000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221256000", "totalCurrentLiabilities": "528274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4562712000", "cashAndShortTermInvestments": "25198000", "commonStockSharesOutstanding": "114500000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "25198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264015000", "profitLoss": "None", "dividendPayout": "461043000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "823949000", "capitalExpenditures": "426941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374144000", "cashflowFromInvestment": "-484731000", "stockBasedCompensation": "14329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34926000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1677984000, "cost_of_revenue": 1203613000, "gross_profit": 474371000, "research_and_development": 0.16, "selling_general_admin": 46858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433403000, "depreciation_amortisation": 511678000, "ebitda": 945081000, "interest_expense": 167562000, "interest_income": null, "other_non_operating": null, "pretax_income": 265841000, "tax_provision": 3327000, "effective_tax_rate": null, "net_income": 254624000, "net_income_continuing_ops": 262514000, "net_income_to_common": 254624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25198000, "short_term_investments": null, "net_receivables": null, "inventory": 60993000, "other_current_assets": null, "total_current_assets": 35615000, "net_ppe": null, "goodwill": null, "intangible_assets": 1300000, "goodwill_and_intangibles": 1300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11159176000, "total_assets": 11194791000, "short_term_debt": 172000000, "accounts_payable": 86218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528274000, "long_term_debt": 4562712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4562712000, "total_liabilities": 5090986000, "total_debt": 4734712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1294182000, "total_equity": 6103805000, "shares_outstanding": 114500000, "operating_cash_flow": 823949000, "stock_based_compensation": 14329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484731000, "dividends_paid": 461043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374144000, "free_cash_flow": 1250890000, "net_change_in_cash": -34926000 }, "raw_data": { "income": { "ebit": "433403000", "ebitda": "945081000", "netIncome": "254624000", "grossProfit": "474371000", "depreciation": "None", "totalRevenue": "1677984000", "costOfRevenue": "1203613000", "interestIncome": "160243000", "incomeBeforeTax": "265841000", "interestExpense": "167562000", "operatingIncome": "427513000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3327000", "reportedCurrency": "USD", "netInterestIncome": "-167562000", "nonInterestIncome": "None", "operatingExpenses": "46858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "6367000", "costofGoodsAndServicesSold": "1203613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511678000", "sellingGeneralAndAdministrative": "46858000", "netIncomeFromContinuingOperations": "262514000" }, "balance": { "goodwill": "None", "inventory": "60993000", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "11194791000", "longTermDebt": "4562712000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1300000", "reportedCurrency": "USD", "retainedEarnings": "-1294182000", "totalLiabilities": "5090986000", "otherCurrentAssets": "-35615000", "totalCurrentAssets": "35615000", "currentLongTermDebt": "172000000", "longTermInvestments": "43325000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11159176000", "currentAccountsPayable": "86218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10862797000", "shortLongTermDebtTotal": "4734712000", "totalShareholderEquity": "6103805000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221256000", "totalCurrentLiabilities": "528274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4562712000", "cashAndShortTermInvestments": "25198000", "commonStockSharesOutstanding": "114500000", "intangibleAssetsExcludingGoodwill": "1300000", "cashAndCashEquivalentsAtCarryingValue": "25198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264015000", "profitLoss": "None", "dividendPayout": "461043000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "823949000", "capitalExpenditures": "426941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374144000", "cashflowFromInvestment": "-484731000", "stockBasedCompensation": "14329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "461043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34926000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511678000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 1641017000, "cost_of_revenue": 1164699000, "gross_profit": 476318000, "ebit": 548507000, "ebitda": 1046297000, "pretax_income": 368660000, "tax_provision": 3696000, "net_income": 353811000, "net_income_to_common": 353811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20476000, "total_current_assets": 70541000, "total_assets": 11230450000, "short_term_debt": 70000000, "long_term_debt": 4454598000, "total_debt": 4524598000, "total_liabilities": 4926860000, "total_equity": 6303590000, "shares_outstanding": 118203000, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 781420000, "capital_expenditure": 190204000, "free_cash_flow": 971624000, "dividends_paid": 441431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292906, "ticker_id": 2558, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548507000", "ebitda": "1046297000", "netIncome": "353811000", "grossProfit": "476318000", "depreciation": "None", "totalRevenue": "1641017000", "costOfRevenue": "1164699000", "interestIncome": "161961000", "incomeBeforeTax": "368660000", "interestExpense": "179847000", "operatingIncome": "432473000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3696000", "reportedCurrency": "USD", "netInterestIncome": "-179847000", "nonInterestIncome": "None", "operatingExpenses": "43845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "107917000", "costofGoodsAndServicesSold": "1164699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497790000", "sellingGeneralAndAdministrative": "43845000", "netIncomeFromContinuingOperations": "364964000" }, "balance": { "goodwill": "None", "inventory": "34548000", "commonStock": "1140000", "currentDebt": "None", "investments": "None", "totalAssets": "11230450000", "longTermDebt": "4454598000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2600000", "reportedCurrency": "USD", "retainedEarnings": "-1085479000", "totalLiabilities": "4926860000", "otherCurrentAssets": "-70541000", "totalCurrentAssets": "70541000", "currentLongTermDebt": "137805000", "longTermInvestments": "43674000", "shortTermInvestments": "100000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11159909000", "currentAccountsPayable": "-42000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10943454000", "shortLongTermDebtTotal": "4524598000", "totalShareholderEquity": "6303590000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "402262000", "totalCurrentLiabilities": "472262000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4454598000", "cashAndShortTermInvestments": "20476000", "commonStockSharesOutstanding": "118203000", "intangibleAssetsExcludingGoodwill": "2600000", "cashAndCashEquivalentsAtCarryingValue": "20476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366618000", "profitLoss": "None", "dividendPayout": "441431000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "781420000", "capitalExpenditures": "190204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524279000", "cashflowFromInvestment": "-238273000", "stockBasedCompensation": "13654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "441431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18868000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1641017000, "cost_of_revenue": 1164699000, "gross_profit": 476318000, "research_and_development": 0.22, "selling_general_admin": 43845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548507000, "depreciation_amortisation": 497790000, "ebitda": 1046297000, "interest_expense": 179847000, "interest_income": null, "other_non_operating": null, "pretax_income": 368660000, "tax_provision": 3696000, "effective_tax_rate": null, "net_income": 353811000, "net_income_continuing_ops": 364964000, "net_income_to_common": 353811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20476000, "short_term_investments": 100000, "net_receivables": null, "inventory": 34548000, "other_current_assets": null, "total_current_assets": 70541000, "net_ppe": null, "goodwill": null, "intangible_assets": 2600000, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11159909000, "total_assets": 11230450000, "short_term_debt": 70000000, "accounts_payable": -42000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472262000, "long_term_debt": 4454598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4454598000, "total_liabilities": 4926860000, "total_debt": 4524598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1085479000, "total_equity": 6303590000, "shares_outstanding": 118203000, "operating_cash_flow": 781420000, "stock_based_compensation": 13654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238273000, "dividends_paid": 441431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -524279000, "free_cash_flow": 971624000, "net_change_in_cash": 18868000 }, "raw_data": { "income": { "ebit": "548507000", "ebitda": "1046297000", "netIncome": "353811000", "grossProfit": "476318000", "depreciation": "None", "totalRevenue": "1641017000", "costOfRevenue": "1164699000", "interestIncome": "161961000", "incomeBeforeTax": "368660000", "interestExpense": "179847000", "operatingIncome": "432473000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3696000", "reportedCurrency": "USD", "netInterestIncome": "-179847000", "nonInterestIncome": "None", "operatingExpenses": "43845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "107917000", "costofGoodsAndServicesSold": "1164699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497790000", "sellingGeneralAndAdministrative": "43845000", "netIncomeFromContinuingOperations": "364964000" }, "balance": { "goodwill": "None", "inventory": "34548000", "commonStock": "1140000", "currentDebt": "None", "investments": "None", "totalAssets": "11230450000", "longTermDebt": "4454598000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2600000", "reportedCurrency": "USD", "retainedEarnings": "-1085479000", "totalLiabilities": "4926860000", "otherCurrentAssets": "-70541000", "totalCurrentAssets": "70541000", "currentLongTermDebt": "137805000", "longTermInvestments": "43674000", "shortTermInvestments": "100000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11159909000", "currentAccountsPayable": "-42000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10943454000", "shortLongTermDebtTotal": "4524598000", "totalShareholderEquity": "6303590000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "402262000", "totalCurrentLiabilities": "472262000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4454598000", "cashAndShortTermInvestments": "20476000", "commonStockSharesOutstanding": "118203000", "intangibleAssetsExcludingGoodwill": "2600000", "cashAndCashEquivalentsAtCarryingValue": "20476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366618000", "profitLoss": "None", "dividendPayout": "441431000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "781420000", "capitalExpenditures": "190204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524279000", "cashflowFromInvestment": "-238273000", "stockBasedCompensation": "13654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "441431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18868000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497790000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 1571346000, "cost_of_revenue": 1131980000, "gross_profit": 439366000, "ebit": 405395000, "ebitda": 896390000, "pretax_income": 231801000, "tax_provision": 2611000, "net_income": 222899000, "net_income_to_common": 222899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34259000, "total_current_assets": 51673000, "total_assets": 11323781000, "short_term_debt": 540000000, "long_term_debt": 4053302000, "total_debt": 4593302000, "total_liabilities": 4942178000, "total_equity": 6381603000, "shares_outstanding": 117975000, "goodwill_and_intangibles": 3900000 }, "cash_flow": { "operating_cash_flow": 734292000, "capital_expenditure": 254715000, "free_cash_flow": 989007000, "dividends_paid": 423537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292911, "ticker_id": 2558, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405395000", "ebitda": "896390000", "netIncome": "222899000", "grossProfit": "439366000", "depreciation": "None", "totalRevenue": "1571346000", "costOfRevenue": "1131980000", "interestIncome": "176170000", "incomeBeforeTax": "231801000", "interestExpense": "173594000", "operatingIncome": "400511000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2611000", "reportedCurrency": "USD", "netInterestIncome": "-173594000", "nonInterestIncome": "None", "operatingExpenses": "38855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "23518000", "costofGoodsAndServicesSold": "1131980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490995000", "sellingGeneralAndAdministrative": "38855000", "netIncomeFromContinuingOperations": "463602000" }, "balance": { "goodwill": "None", "inventory": "58257000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "11323781000", "longTermDebt": "4053302000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "-989263000", "totalLiabilities": "4942178000", "otherCurrentAssets": "17414000", "totalCurrentAssets": "51673000", "currentLongTermDebt": "5300000", "longTermInvestments": "44181000", "shortTermInvestments": "17414000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272108000", "currentAccountsPayable": "413850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11107520000", "shortLongTermDebtTotal": "4593302000", "totalShareholderEquity": "6381603000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-126150000", "totalCurrentLiabilities": "413850000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528328000", "cashAndShortTermInvestments": "34259000", "commonStockSharesOutstanding": "117975000", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "34259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231022000", "profitLoss": "None", "dividendPayout": "423537000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "734292000", "capitalExpenditures": "254715000", "changeInReceivables": "18628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405136000", "cashflowFromInvestment": "-366350000", "stockBasedCompensation": "12444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74388000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1571346000, "cost_of_revenue": 1131980000, "gross_profit": 439366000, "research_and_development": 0.15, "selling_general_admin": 38855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405395000, "depreciation_amortisation": 490995000, "ebitda": 896390000, "interest_expense": 173594000, "interest_income": null, "other_non_operating": null, "pretax_income": 231801000, "tax_provision": 2611000, "effective_tax_rate": null, "net_income": 222899000, "net_income_continuing_ops": 463602000, "net_income_to_common": 222899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34259000, "short_term_investments": 17414000, "net_receivables": null, "inventory": 58257000, "other_current_assets": null, "total_current_assets": 51673000, "net_ppe": null, "goodwill": null, "intangible_assets": 3900000, "goodwill_and_intangibles": 3900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11272108000, "total_assets": 11323781000, "short_term_debt": 540000000, "accounts_payable": 413850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413850000, "long_term_debt": 4053302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4528328000, "total_liabilities": 4942178000, "total_debt": 4593302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -989263000, "total_equity": 6381603000, "shares_outstanding": 117975000, "operating_cash_flow": 734292000, "stock_based_compensation": 12444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366350000, "dividends_paid": 423537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -405136000, "free_cash_flow": 989007000, "net_change_in_cash": -74388000 }, "raw_data": { "income": { "ebit": "405395000", "ebitda": "896390000", "netIncome": "222899000", "grossProfit": "439366000", "depreciation": "None", "totalRevenue": "1571346000", "costOfRevenue": "1131980000", "interestIncome": "176170000", "incomeBeforeTax": "231801000", "interestExpense": "173594000", "operatingIncome": "400511000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2611000", "reportedCurrency": "USD", "netInterestIncome": "-173594000", "nonInterestIncome": "None", "operatingExpenses": "38855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "23518000", "costofGoodsAndServicesSold": "1131980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490995000", "sellingGeneralAndAdministrative": "38855000", "netIncomeFromContinuingOperations": "463602000" }, "balance": { "goodwill": "None", "inventory": "58257000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "11323781000", "longTermDebt": "4053302000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "-989263000", "totalLiabilities": "4942178000", "otherCurrentAssets": "17414000", "totalCurrentAssets": "51673000", "currentLongTermDebt": "5300000", "longTermInvestments": "44181000", "shortTermInvestments": "17414000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272108000", "currentAccountsPayable": "413850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11107520000", "shortLongTermDebtTotal": "4593302000", "totalShareholderEquity": "6381603000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-126150000", "totalCurrentLiabilities": "413850000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4528328000", "cashAndShortTermInvestments": "34259000", "commonStockSharesOutstanding": "117975000", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "34259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231022000", "profitLoss": "None", "dividendPayout": "423537000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "734292000", "capitalExpenditures": "254715000", "changeInReceivables": "18628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405136000", "cashflowFromInvestment": "-366350000", "stockBasedCompensation": "12444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74388000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490995000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 553725000, "cost_of_revenue": 205572000, "gross_profit": 348153000, "ebit": 147106000, "ebitda": 309146000, "pretax_income": 131866000, "tax_provision": 5521000, "net_income": 124359000, "net_income_to_common": 124359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84865000, "total_current_assets": 84865000, "total_assets": 11994502000, "short_term_debt": null, "long_term_debt": 4929220000, "total_debt": 4929220000, "total_liabilities": 6286006000, "total_equity": 5558824000, "shares_outstanding": 116450943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149644000, "capital_expenditure": 133625000, "free_cash_flow": 283269000, "dividends_paid": 179776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292874, "ticker_id": 2558, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147106000", "ebitda": "309146000", "netIncome": "124359000", "grossProfit": "348153000", "depreciation": "None", "totalRevenue": "553725000", "costOfRevenue": "205572000", "interestIncome": "None", "incomeBeforeTax": "131866000", "interestExpense": "51409000", "operatingIncome": "147106000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5521000", "reportedCurrency": "USD", "netInterestIncome": "-51409000", "nonInterestIncome": "None", "operatingExpenses": "201047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162040000", "sellingGeneralAndAdministrative": "39177000", "netIncomeFromContinuingOperations": "126611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19347000", "currentDebt": "None", "investments": "None", "totalAssets": "11994502000", "longTermDebt": "4929220000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1787111000", "totalLiabilities": "6286006000", "otherCurrentAssets": "None", "totalCurrentAssets": "84865000", "currentLongTermDebt": "727300000", "longTermInvestments": "41578000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11909637000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5656520000", "totalShareholderEquity": "5558824000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1356786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6286006000", "cashAndShortTermInvestments": "84865000", "commonStockSharesOutstanding": "116450943", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126611000", "profitLoss": "None", "dividendPayout": "179776000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149644000", "capitalExpenditures": "133625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16196000", "cashflowFromInvestment": "-122558000", "stockBasedCompensation": "5922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553725000, "cost_of_revenue": 205572000, "gross_profit": 348153000, "research_and_development": null, "selling_general_admin": 39177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147106000, "depreciation_amortisation": 162040000, "ebitda": 309146000, "interest_expense": 51409000, "interest_income": null, "other_non_operating": null, "pretax_income": 131866000, "tax_provision": 5521000, "effective_tax_rate": null, "net_income": 124359000, "net_income_continuing_ops": 126611000, "net_income_to_common": 124359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84865000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 84865000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11909637000, "total_assets": 11994502000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1356786000, "long_term_debt": 4929220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6286006000, "total_liabilities": 6286006000, "total_debt": 4929220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1787111000, "total_equity": 5558824000, "shares_outstanding": 116450943, "operating_cash_flow": 149644000, "stock_based_compensation": 5922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122558000, "dividends_paid": 179776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16196000, "free_cash_flow": 283269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147106000", "ebitda": "309146000", "netIncome": "124359000", "grossProfit": "348153000", "depreciation": "None", "totalRevenue": "553725000", "costOfRevenue": "205572000", "interestIncome": "None", "incomeBeforeTax": "131866000", "interestExpense": "51409000", "operatingIncome": "147106000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5521000", "reportedCurrency": "USD", "netInterestIncome": "-51409000", "nonInterestIncome": "None", "operatingExpenses": "201047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162040000", "sellingGeneralAndAdministrative": "39177000", "netIncomeFromContinuingOperations": "126611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19347000", "currentDebt": "None", "investments": "None", "totalAssets": "11994502000", "longTermDebt": "4929220000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1787111000", "totalLiabilities": "6286006000", "otherCurrentAssets": "None", "totalCurrentAssets": "84865000", "currentLongTermDebt": "727300000", "longTermInvestments": "41578000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11909637000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5656520000", "totalShareholderEquity": "5558824000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1356786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6286006000", "cashAndShortTermInvestments": "84865000", "commonStockSharesOutstanding": "116450943", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126611000", "profitLoss": "None", "dividendPayout": "179776000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149644000", "capitalExpenditures": "133625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16196000", "cashflowFromInvestment": "-122558000", "stockBasedCompensation": "5922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162040000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 555556000, "cost_of_revenue": 355193000, "gross_profit": 200363000, "ebit": 157689000, "ebitda": 317463000, "pretax_income": 58432000, "tax_provision": 1191000, "net_income": 57571000, "net_income_to_common": 57571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60258000, "total_current_assets": 120376000, "total_assets": 11975383000, "short_term_debt": 676000000, "long_term_debt": 4729372000, "total_debt": 5405372000, "total_liabilities": 6135738000, "total_equity": 5683253000, "shares_outstanding": 117114000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 261672000, "capital_expenditure": 103075000, "free_cash_flow": 364747000, "dividends_paid": 178301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292875, "ticker_id": 2558, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157689000", "ebitda": "317463000", "netIncome": "57571000", "grossProfit": "200363000", "depreciation": "None", "totalRevenue": "555556000", "costOfRevenue": "355193000", "interestIncome": "49553000", "incomeBeforeTax": "58432000", "interestExpense": "48708000", "operatingIncome": "157689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1191000", "reportedCurrency": "USD", "netInterestIncome": "-48708000", "nonInterestIncome": "None", "operatingExpenses": "42674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159774000", "sellingGeneralAndAdministrative": "13850000", "netIncomeFromContinuingOperations": "57241000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "11975383000", "longTermDebt": "4729372000", "shortTermDebt": "676000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1734986000", "totalLiabilities": "6135738000", "otherCurrentAssets": "13717000", "totalCurrentAssets": "120376000", "currentLongTermDebt": "676000000", "longTermInvestments": "41313000", "shortTermInvestments": "46401000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11609324000", "currentAccountsPayable": "108180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11532652000", "shortLongTermDebtTotal": "5405372000", "totalShareholderEquity": "5683253000", "capitalLeaseObligations": "24279000", "otherCurrentLiabilities": "730366000", "totalCurrentLiabilities": "730366000", "otherNonCurrentLiabilities": "28144000", "totalNonCurrentLiabilities": "5405372000", "cashAndShortTermInvestments": "60258000", "commonStockSharesOutstanding": "117114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57241000", "profitLoss": "None", "dividendPayout": "178301000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261672000", "capitalExpenditures": "103075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36104000", "cashflowFromInvestment": "-197525000", "stockBasedCompensation": "4696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 555556000, "cost_of_revenue": 355193000, "gross_profit": 200363000, "research_and_development": null, "selling_general_admin": 13850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157689000, "depreciation_amortisation": 159774000, "ebitda": 317463000, "interest_expense": 48708000, "interest_income": null, "other_non_operating": null, "pretax_income": 58432000, "tax_provision": 1191000, "effective_tax_rate": null, "net_income": 57571000, "net_income_continuing_ops": 57241000, "net_income_to_common": 57571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60258000, "short_term_investments": 46401000, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 120376000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11609324000, "total_assets": 11975383000, "short_term_debt": 676000000, "accounts_payable": 108180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730366000, "long_term_debt": 4729372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5405372000, "total_liabilities": 6135738000, "total_debt": 5405372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1734986000, "total_equity": 5683253000, "shares_outstanding": 117114000, "operating_cash_flow": 261672000, "stock_based_compensation": 4696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197525000, "dividends_paid": 178301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36104000, "free_cash_flow": 364747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157689000", "ebitda": "317463000", "netIncome": "57571000", "grossProfit": "200363000", "depreciation": "None", "totalRevenue": "555556000", "costOfRevenue": "355193000", "interestIncome": "49553000", "incomeBeforeTax": "58432000", "interestExpense": "48708000", "operatingIncome": "157689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1191000", "reportedCurrency": "USD", "netInterestIncome": "-48708000", "nonInterestIncome": "None", "operatingExpenses": "42674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159774000", "sellingGeneralAndAdministrative": "13850000", "netIncomeFromContinuingOperations": "57241000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "11975383000", "longTermDebt": "4729372000", "shortTermDebt": "676000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1734986000", "totalLiabilities": "6135738000", "otherCurrentAssets": "13717000", "totalCurrentAssets": "120376000", "currentLongTermDebt": "676000000", "longTermInvestments": "41313000", "shortTermInvestments": "46401000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11609324000", "currentAccountsPayable": "108180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11532652000", "shortLongTermDebtTotal": "5405372000", "totalShareholderEquity": "5683253000", "capitalLeaseObligations": "24279000", "otherCurrentLiabilities": "730366000", "totalCurrentLiabilities": "730366000", "otherNonCurrentLiabilities": "28144000", "totalNonCurrentLiabilities": "5405372000", "cashAndShortTermInvestments": "60258000", "commonStockSharesOutstanding": "117114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57241000", "profitLoss": "None", "dividendPayout": "178301000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261672000", "capitalExpenditures": "103075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36104000", "cashflowFromInvestment": "-197525000", "stockBasedCompensation": "4696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159942000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 554373000, "cost_of_revenue": 390897000, "gross_profit": 163476000, "ebit": 150087000, "ebitda": 306737000, "pretax_income": 103810000, "tax_provision": 1766000, "net_income": 99538000, "net_income_to_common": 99538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32249000, "total_current_assets": 45932000, "total_assets": 11926585000, "short_term_debt": 463000000, "long_term_debt": 4734359000, "total_debt": 5197359000, "total_liabilities": 5912283000, "total_equity": 5838493000, "shares_outstanding": 117163000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266436000, "capital_expenditure": 95622000, "free_cash_flow": 362058000, "dividends_paid": 178283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292877, "ticker_id": 2558, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150087000", "ebitda": "306737000", "netIncome": "99538000", "grossProfit": "163476000", "depreciation": "None", "totalRevenue": "554373000", "costOfRevenue": "390897000", "interestIncome": "39872000", "incomeBeforeTax": "103810000", "interestExpense": "46277000", "operatingIncome": "150951000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1766000", "reportedCurrency": "USD", "netInterestIncome": "-46277000", "nonInterestIncome": "None", "operatingExpenses": "12525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156650000", "sellingGeneralAndAdministrative": "12525000", "netIncomeFromContinuingOperations": "102044000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "21391000", "currentDebt": "None", "investments": "None", "totalAssets": "11926585000", "longTermDebt": "4734359000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1612912000", "totalLiabilities": "5912283000", "otherCurrentAssets": "13683000", "totalCurrentAssets": "45932000", "currentLongTermDebt": "463000000", "longTermInvestments": "41870000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11880653000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11558733000", "shortLongTermDebtTotal": "5197359000", "totalShareholderEquity": "5838493000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "714924000", "totalCurrentLiabilities": "1177924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4734359000", "cashAndShortTermInvestments": "32249000", "commonStockSharesOutstanding": "117163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102044000", "profitLoss": "None", "dividendPayout": "178283000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "266436000", "capitalExpenditures": "95622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34249000", "cashflowFromInvestment": "-254371000", "stockBasedCompensation": "3416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 554373000, "cost_of_revenue": 390897000, "gross_profit": 163476000, "research_and_development": null, "selling_general_admin": 12525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150087000, "depreciation_amortisation": 156650000, "ebitda": 306737000, "interest_expense": 46277000, "interest_income": null, "other_non_operating": null, "pretax_income": 103810000, "tax_provision": 1766000, "effective_tax_rate": null, "net_income": 99538000, "net_income_continuing_ops": 102044000, "net_income_to_common": 99538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32249000, "short_term_investments": null, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 45932000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11880653000, "total_assets": 11926585000, "short_term_debt": 463000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1177924000, "long_term_debt": 4734359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4734359000, "total_liabilities": 5912283000, "total_debt": 5197359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1612912000, "total_equity": 5838493000, "shares_outstanding": 117163000, "operating_cash_flow": 266436000, "stock_based_compensation": 3416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -254371000, "dividends_paid": 178283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34249000, "free_cash_flow": 362058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150087000", "ebitda": "306737000", "netIncome": "99538000", "grossProfit": "163476000", "depreciation": "None", "totalRevenue": "554373000", "costOfRevenue": "390897000", "interestIncome": "39872000", "incomeBeforeTax": "103810000", "interestExpense": "46277000", "operatingIncome": "150951000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1766000", "reportedCurrency": "USD", "netInterestIncome": "-46277000", "nonInterestIncome": "None", "operatingExpenses": "12525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156650000", "sellingGeneralAndAdministrative": "12525000", "netIncomeFromContinuingOperations": "102044000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "21391000", "currentDebt": "None", "investments": "None", "totalAssets": "11926585000", "longTermDebt": "4734359000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1612912000", "totalLiabilities": "5912283000", "otherCurrentAssets": "13683000", "totalCurrentAssets": "45932000", "currentLongTermDebt": "463000000", "longTermInvestments": "41870000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11880653000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11558733000", "shortLongTermDebtTotal": "5197359000", "totalShareholderEquity": "5838493000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "714924000", "totalCurrentLiabilities": "1177924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4734359000", "cashAndShortTermInvestments": "32249000", "commonStockSharesOutstanding": "117163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102044000", "profitLoss": "None", "dividendPayout": "178283000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "266436000", "capitalExpenditures": "95622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34249000", "cashflowFromInvestment": "-254371000", "stockBasedCompensation": "3416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156819000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 549902000, "cost_of_revenue": 385686000, "gross_profit": 164216000, "ebit": 156056000, "ebitda": 309744000, "pretax_income": 110945000, "tax_provision": 600000, "net_income": 108127000, "net_income_to_common": 108127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54482000, "total_current_assets": 68116000, "total_assets": 11835597000, "short_term_debt": 1031270000, "long_term_debt": 4733143000, "total_debt": 5764413000, "total_liabilities": 5745197000, "total_equity": 5912489000, "shares_outstanding": 117163000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 353449000, "capital_expenditure": 88905000, "free_cash_flow": 442354000, "dividends_paid": 178099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292878, "ticker_id": 2558, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156056000", "ebitda": "309744000", "netIncome": "108127000", "grossProfit": "164216000", "depreciation": "None", "totalRevenue": "549902000", "costOfRevenue": "385686000", "interestIncome": "43735000", "incomeBeforeTax": "110945000", "interestExpense": "45111000", "operatingIncome": "151403000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-45111000", "nonInterestIncome": "None", "operatingExpenses": "12813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153688000", "sellingGeneralAndAdministrative": "12813000", "netIncomeFromContinuingOperations": "110875000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "22303000", "currentDebt": "None", "investments": "None", "totalAssets": "11835597000", "longTermDebt": "4733143000", "shortTermDebt": "1031270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1535340000", "totalLiabilities": "5745197000", "otherCurrentAssets": "13634000", "totalCurrentAssets": "68116000", "currentLongTermDebt": "315000000", "longTermInvestments": "41662000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11767481000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11467191000", "shortLongTermDebtTotal": "5097086000", "totalShareholderEquity": "5912489000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-716270000", "totalCurrentLiabilities": "315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4733143000", "cashAndShortTermInvestments": "54482000", "commonStockSharesOutstanding": "117163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110875000", "profitLoss": "None", "dividendPayout": "178099000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353449000", "capitalExpenditures": "88905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177870000", "cashflowFromInvestment": "-176917000", "stockBasedCompensation": "3466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549902000, "cost_of_revenue": 385686000, "gross_profit": 164216000, "research_and_development": null, "selling_general_admin": 12813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156056000, "depreciation_amortisation": 153688000, "ebitda": 309744000, "interest_expense": 45111000, "interest_income": null, "other_non_operating": null, "pretax_income": 110945000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 108127000, "net_income_continuing_ops": 110875000, "net_income_to_common": 108127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54482000, "short_term_investments": null, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 68116000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11767481000, "total_assets": 11835597000, "short_term_debt": 1031270000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315000000, "long_term_debt": 4733143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4733143000, "total_liabilities": 5745197000, "total_debt": 5764413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1535340000, "total_equity": 5912489000, "shares_outstanding": 117163000, "operating_cash_flow": 353449000, "stock_based_compensation": 3466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176917000, "dividends_paid": 178099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177870000, "free_cash_flow": 442354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156056000", "ebitda": "309744000", "netIncome": "108127000", "grossProfit": "164216000", "depreciation": "None", "totalRevenue": "549902000", "costOfRevenue": "385686000", "interestIncome": "43735000", "incomeBeforeTax": "110945000", "interestExpense": "45111000", "operatingIncome": "151403000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-45111000", "nonInterestIncome": "None", "operatingExpenses": "12813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153688000", "sellingGeneralAndAdministrative": "12813000", "netIncomeFromContinuingOperations": "110875000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "22303000", "currentDebt": "None", "investments": "None", "totalAssets": "11835597000", "longTermDebt": "4733143000", "shortTermDebt": "1031270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1535340000", "totalLiabilities": "5745197000", "otherCurrentAssets": "13634000", "totalCurrentAssets": "68116000", "currentLongTermDebt": "315000000", "longTermInvestments": "41662000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11767481000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11467191000", "shortLongTermDebtTotal": "5097086000", "totalShareholderEquity": "5912489000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-716270000", "totalCurrentLiabilities": "315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4733143000", "cashAndShortTermInvestments": "54482000", "commonStockSharesOutstanding": "117163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110875000", "profitLoss": "None", "dividendPayout": "178099000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "353449000", "capitalExpenditures": "88905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177870000", "cashflowFromInvestment": "-176917000", "stockBasedCompensation": "3466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153688000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 549295000, "cost_of_revenue": 374281000, "gross_profit": 175014000, "ebit": 232140000, "ebitda": 384660000, "pretax_income": 186979000, "tax_provision": 1038000, "net_income": 181673000, "net_income_to_common": 181673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55776000, "total_current_assets": 69454000, "total_assets": 11811957000, "short_term_debt": 310000000, "long_term_debt": 4732166000, "total_debt": 5042166000, "total_liabilities": 5654062000, "total_equity": 5974133000, "shares_outstanding": 117092000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196618000, "capital_expenditure": 72636000, "free_cash_flow": 269254000, "dividends_paid": 178029000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292879, "ticker_id": 2558, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232140000", "ebitda": "384660000", "netIncome": "181673000", "grossProfit": "175014000", "depreciation": "None", "totalRevenue": "549295000", "costOfRevenue": "374281000", "interestIncome": "44917000", "incomeBeforeTax": "186979000", "interestExpense": "45161000", "operatingIncome": "159395000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1038000", "reportedCurrency": "USD", "netInterestIncome": "-45161000", "nonInterestIncome": "None", "operatingExpenses": "15619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152520000", "sellingGeneralAndAdministrative": "15619000", "netIncomeFromContinuingOperations": "186406000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "25591000", "currentDebt": "None", "investments": "None", "totalAssets": "11811957000", "longTermDebt": "4732166000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1467858000", "totalLiabilities": "5654062000", "otherCurrentAssets": "13678000", "totalCurrentAssets": "69454000", "currentLongTermDebt": "310000000", "longTermInvestments": "41790000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11742503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11430615000", "shortLongTermDebtTotal": "5042166000", "totalShareholderEquity": "5974133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "611896000", "totalCurrentLiabilities": "921896000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4732166000", "cashAndShortTermInvestments": "55776000", "commonStockSharesOutstanding": "117092000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186406000", "profitLoss": "None", "dividendPayout": "178029000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196618000", "capitalExpenditures": "72636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122520000", "cashflowFromInvestment": "-61405000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178029000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549295000, "cost_of_revenue": 374281000, "gross_profit": 175014000, "research_and_development": null, "selling_general_admin": 15619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232140000, "depreciation_amortisation": 152520000, "ebitda": 384660000, "interest_expense": 45161000, "interest_income": null, "other_non_operating": null, "pretax_income": 186979000, "tax_provision": 1038000, "effective_tax_rate": null, "net_income": 181673000, "net_income_continuing_ops": 186406000, "net_income_to_common": 181673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55776000, "short_term_investments": null, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 69454000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11742503000, "total_assets": 11811957000, "short_term_debt": 310000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 921896000, "long_term_debt": 4732166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4732166000, "total_liabilities": 5654062000, "total_debt": 5042166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1467858000, "total_equity": 5974133000, "shares_outstanding": 117092000, "operating_cash_flow": 196618000, "stock_based_compensation": 5261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61405000, "dividends_paid": 178029000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122520000, "free_cash_flow": 269254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232140000", "ebitda": "384660000", "netIncome": "181673000", "grossProfit": "175014000", "depreciation": "None", "totalRevenue": "549295000", "costOfRevenue": "374281000", "interestIncome": "44917000", "incomeBeforeTax": "186979000", "interestExpense": "45161000", "operatingIncome": "159395000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1038000", "reportedCurrency": "USD", "netInterestIncome": "-45161000", "nonInterestIncome": "None", "operatingExpenses": "15619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152520000", "sellingGeneralAndAdministrative": "15619000", "netIncomeFromContinuingOperations": "186406000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "25591000", "currentDebt": "None", "investments": "None", "totalAssets": "11811957000", "longTermDebt": "4732166000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1467858000", "totalLiabilities": "5654062000", "otherCurrentAssets": "13678000", "totalCurrentAssets": "69454000", "currentLongTermDebt": "310000000", "longTermInvestments": "41790000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11742503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11430615000", "shortLongTermDebtTotal": "5042166000", "totalShareholderEquity": "5974133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "611896000", "totalCurrentLiabilities": "921896000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4732166000", "cashAndShortTermInvestments": "55776000", "commonStockSharesOutstanding": "117092000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186406000", "profitLoss": "None", "dividendPayout": "178029000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196618000", "capitalExpenditures": "72636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122520000", "cashflowFromInvestment": "-61405000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178029000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152520000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 549832000, "cost_of_revenue": 373364000, "gross_profit": 176468000, "ebit": 216475000, "ebitda": 367535000, "pretax_income": 172283000, "tax_provision": 1755000, "net_income": 166646000, "net_income_to_common": 166646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43018000, "total_current_assets": 64525000, "total_assets": 11812369000, "short_term_debt": 250000000, "long_term_debt": 4730957000, "total_debt": 4980957000, "total_liabilities": 5664705000, "total_equity": 5964361000, "shares_outstanding": 116892000, "goodwill_and_intangibles": 1000000 }, "cash_flow": { "operating_cash_flow": 239127000, "capital_expenditure": 86516000, "free_cash_flow": 325643000, "dividends_paid": 172737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292880, "ticker_id": 2558, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216475000", "ebitda": "367535000", "netIncome": "166646000", "grossProfit": "176468000", "depreciation": "None", "totalRevenue": "549832000", "costOfRevenue": "373364000", "interestIncome": "45287000", "incomeBeforeTax": "172283000", "interestExpense": "44192000", "operatingIncome": "162396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1755000", "reportedCurrency": "USD", "netInterestIncome": "-44192000", "nonInterestIncome": "None", "operatingExpenses": "14072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151060000", "sellingGeneralAndAdministrative": "14072000", "netIncomeFromContinuingOperations": "171074000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "23396000", "currentDebt": "None", "investments": "None", "totalAssets": "11812369000", "longTermDebt": "4730957000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-1469557000", "totalLiabilities": "5664705000", "otherCurrentAssets": "21507000", "totalCurrentAssets": "64525000", "currentLongTermDebt": "250000000", "longTermInvestments": "41650000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11747844000", "currentAccountsPayable": "124813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11440909000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "5964361000", "capitalLeaseObligations": "26091000", "otherCurrentLiabilities": "277330000", "totalCurrentLiabilities": "856739000", "otherNonCurrentLiabilities": "27565000", "totalNonCurrentLiabilities": "4807966000", "cashAndShortTermInvestments": "43018000", "commonStockSharesOutstanding": "116892000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "43018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171074000", "profitLoss": "None", "dividendPayout": "172737000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239127000", "capitalExpenditures": "86516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72516000", "cashflowFromInvestment": "-173911000", "stockBasedCompensation": "3393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549832000, "cost_of_revenue": 373364000, "gross_profit": 176468000, "research_and_development": null, "selling_general_admin": 14072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216475000, "depreciation_amortisation": 151060000, "ebitda": 367535000, "interest_expense": 44192000, "interest_income": null, "other_non_operating": null, "pretax_income": 172283000, "tax_provision": 1755000, "effective_tax_rate": null, "net_income": 166646000, "net_income_continuing_ops": 171074000, "net_income_to_common": 166646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43018000, "short_term_investments": null, "net_receivables": null, "inventory": 73359000, "other_current_assets": null, "total_current_assets": 64525000, "net_ppe": null, "goodwill": null, "intangible_assets": 1000000, "goodwill_and_intangibles": 1000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11747844000, "total_assets": 11812369000, "short_term_debt": 250000000, "accounts_payable": 124813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856739000, "long_term_debt": 4730957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4807966000, "total_liabilities": 5664705000, "total_debt": 4980957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1469557000, "total_equity": 5964361000, "shares_outstanding": 116892000, "operating_cash_flow": 239127000, "stock_based_compensation": 3393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173911000, "dividends_paid": 172737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72516000, "free_cash_flow": 325643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216475000", "ebitda": "367535000", "netIncome": "166646000", "grossProfit": "176468000", "depreciation": "None", "totalRevenue": "549832000", "costOfRevenue": "373364000", "interestIncome": "45287000", "incomeBeforeTax": "172283000", "interestExpense": "44192000", "operatingIncome": "162396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1755000", "reportedCurrency": "USD", "netInterestIncome": "-44192000", "nonInterestIncome": "None", "operatingExpenses": "14072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151060000", "sellingGeneralAndAdministrative": "14072000", "netIncomeFromContinuingOperations": "171074000" }, "balance": { "goodwill": "None", "inventory": "73359000", "commonStock": "23396000", "currentDebt": "None", "investments": "None", "totalAssets": "11812369000", "longTermDebt": "4730957000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-1469557000", "totalLiabilities": "5664705000", "otherCurrentAssets": "21507000", "totalCurrentAssets": "64525000", "currentLongTermDebt": "250000000", "longTermInvestments": "41650000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11747844000", "currentAccountsPayable": "124813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11440909000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "5964361000", "capitalLeaseObligations": "26091000", "otherCurrentLiabilities": "277330000", "totalCurrentLiabilities": "856739000", "otherNonCurrentLiabilities": "27565000", "totalNonCurrentLiabilities": "4807966000", "cashAndShortTermInvestments": "43018000", "commonStockSharesOutstanding": "116892000", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "43018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171074000", "profitLoss": "None", "dividendPayout": "172737000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239127000", "capitalExpenditures": "86516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72516000", "cashflowFromInvestment": "-173911000", "stockBasedCompensation": "3393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151060000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 551126000, "cost_of_revenue": 375548000, "gross_profit": 175578000, "ebit": 161172000, "ebitda": 308079000, "pretax_income": 118446000, "tax_provision": 670000, "net_income": 115195000, "net_income_to_common": 115195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50232000, "total_current_assets": 79382000, "total_assets": 11756252000, "short_term_debt": 490744000, "long_term_debt": 4385968000, "total_debt": 4876712000, "total_liabilities": 5602140000, "total_equity": 5971192000, "shares_outstanding": 116820000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 309538000, "capital_expenditure": 94081000, "free_cash_flow": 403619000, "dividends_paid": 172703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292882, "ticker_id": 2558, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161172000", "ebitda": "308079000", "netIncome": "115195000", "grossProfit": "175578000", "depreciation": "None", "totalRevenue": "551126000", "costOfRevenue": "375548000", "interestIncome": "61516000", "incomeBeforeTax": "118446000", "interestExpense": "42726000", "operatingIncome": "162850000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "670000", "reportedCurrency": "USD", "netInterestIncome": "-42726000", "nonInterestIncome": "None", "operatingExpenses": "12728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146907000", "sellingGeneralAndAdministrative": "12728000", "netIncomeFromContinuingOperations": "118230000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "23684000", "currentDebt": "None", "investments": "None", "totalAssets": "11756252000", "longTermDebt": "4385968000", "shortTermDebt": "490744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1458816000", "totalLiabilities": "5602140000", "otherCurrentAssets": "29150000", "totalCurrentAssets": "79382000", "currentLongTermDebt": "490000000", "longTermInvestments": "41693000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11676870000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11364791000", "shortLongTermDebtTotal": "4928224000", "totalShareholderEquity": "5971192000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-744000", "totalCurrentLiabilities": "490000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4385968000", "cashAndShortTermInvestments": "50232000", "commonStockSharesOutstanding": "116820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118230000", "profitLoss": "None", "dividendPayout": "172703000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309538000", "capitalExpenditures": "94081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000", "cashflowFromInvestment": "-321760000", "stockBasedCompensation": "3123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 551126000, "cost_of_revenue": 375548000, "gross_profit": 175578000, "research_and_development": null, "selling_general_admin": 12728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161172000, "depreciation_amortisation": 146907000, "ebitda": 308079000, "interest_expense": 42726000, "interest_income": null, "other_non_operating": null, "pretax_income": 118446000, "tax_provision": 670000, "effective_tax_rate": null, "net_income": 115195000, "net_income_continuing_ops": 118230000, "net_income_to_common": 115195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50232000, "short_term_investments": null, "net_receivables": null, "inventory": 73861000, "other_current_assets": null, "total_current_assets": 79382000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11676870000, "total_assets": 11756252000, "short_term_debt": 490744000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490000000, "long_term_debt": 4385968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4385968000, "total_liabilities": 5602140000, "total_debt": 4876712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1458816000, "total_equity": 5971192000, "shares_outstanding": 116820000, "operating_cash_flow": 309538000, "stock_based_compensation": 3123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321760000, "dividends_paid": 172703000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217000, "free_cash_flow": 403619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161172000", "ebitda": "308079000", "netIncome": "115195000", "grossProfit": "175578000", "depreciation": "None", "totalRevenue": "551126000", "costOfRevenue": "375548000", "interestIncome": "61516000", "incomeBeforeTax": "118446000", "interestExpense": "42726000", "operatingIncome": "162850000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "670000", "reportedCurrency": "USD", "netInterestIncome": "-42726000", "nonInterestIncome": "None", "operatingExpenses": "12728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146907000", "sellingGeneralAndAdministrative": "12728000", "netIncomeFromContinuingOperations": "118230000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "23684000", "currentDebt": "None", "investments": "None", "totalAssets": "11756252000", "longTermDebt": "4385968000", "shortTermDebt": "490744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1458816000", "totalLiabilities": "5602140000", "otherCurrentAssets": "29150000", "totalCurrentAssets": "79382000", "currentLongTermDebt": "490000000", "longTermInvestments": "41693000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11676870000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11364791000", "shortLongTermDebtTotal": "4928224000", "totalShareholderEquity": "5971192000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-744000", "totalCurrentLiabilities": "490000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4385968000", "cashAndShortTermInvestments": "50232000", "commonStockSharesOutstanding": "116820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118230000", "profitLoss": "None", "dividendPayout": "172703000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309538000", "capitalExpenditures": "94081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000", "cashflowFromInvestment": "-321760000", "stockBasedCompensation": "3123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172703000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146907000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 546435000, "cost_of_revenue": 368019000, "gross_profit": 178416000, "ebit": 146478000, "ebitda": 291655000, "pretax_income": 105213000, "tax_provision": 1020000, "net_income": 101953000, "net_income_to_common": 101953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62831000, "total_current_assets": 76500000, "total_assets": 11562867000, "short_term_debt": 316000000, "long_term_debt": 4384864000, "total_debt": 4700864000, "total_liabilities": 5356848000, "total_equity": 6023452000, "shares_outstanding": 116783000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 349370000, "capital_expenditure": 89674000, "free_cash_flow": 439044000, "dividends_paid": 172656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292883, "ticker_id": 2558, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146478000", "ebitda": "291655000", "netIncome": "101953000", "grossProfit": "178416000", "depreciation": "None", "totalRevenue": "546435000", "costOfRevenue": "368019000", "interestIncome": "None", "incomeBeforeTax": "105213000", "interestExpense": "41265000", "operatingIncome": "165745000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1020000", "reportedCurrency": "USD", "netInterestIncome": "-41265000", "nonInterestIncome": "None", "operatingExpenses": "12671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145177000", "sellingGeneralAndAdministrative": "12671000", "netIncomeFromContinuingOperations": "104662000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20953000", "currentDebt": "None", "investments": "None", "totalAssets": "11562867000", "longTermDebt": "4384864000", "shortTermDebt": "316000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1398993000", "totalLiabilities": "5356848000", "otherCurrentAssets": "13669000", "totalCurrentAssets": "76500000", "currentLongTermDebt": "316000000", "longTermInvestments": "41753000", "shortTermInvestments": "63500000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11486367000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4700864000", "totalShareholderEquity": "6023452000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "655984000", "totalCurrentLiabilities": "971984000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4384864000", "cashAndShortTermInvestments": "62831000", "commonStockSharesOutstanding": "116783000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104662000", "profitLoss": "None", "dividendPayout": "172656000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349370000", "capitalExpenditures": "89674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104130000", "cashflowFromInvestment": "-236816000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546435000, "cost_of_revenue": 368019000, "gross_profit": 178416000, "research_and_development": null, "selling_general_admin": 12671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146478000, "depreciation_amortisation": 145177000, "ebitda": 291655000, "interest_expense": 41265000, "interest_income": null, "other_non_operating": null, "pretax_income": 105213000, "tax_provision": 1020000, "effective_tax_rate": null, "net_income": 101953000, "net_income_continuing_ops": 104662000, "net_income_to_common": 101953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62831000, "short_term_investments": 63500000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 76500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11486367000, "total_assets": 11562867000, "short_term_debt": 316000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 971984000, "long_term_debt": 4384864000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4384864000, "total_liabilities": 5356848000, "total_debt": 4700864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1398993000, "total_equity": 6023452000, "shares_outstanding": 116783000, "operating_cash_flow": 349370000, "stock_based_compensation": 3404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236816000, "dividends_paid": 172656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104130000, "free_cash_flow": 439044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146478000", "ebitda": "291655000", "netIncome": "101953000", "grossProfit": "178416000", "depreciation": "None", "totalRevenue": "546435000", "costOfRevenue": "368019000", "interestIncome": "None", "incomeBeforeTax": "105213000", "interestExpense": "41265000", "operatingIncome": "165745000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1020000", "reportedCurrency": "USD", "netInterestIncome": "-41265000", "nonInterestIncome": "None", "operatingExpenses": "12671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145177000", "sellingGeneralAndAdministrative": "12671000", "netIncomeFromContinuingOperations": "104662000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20953000", "currentDebt": "None", "investments": "None", "totalAssets": "11562867000", "longTermDebt": "4384864000", "shortTermDebt": "316000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1398993000", "totalLiabilities": "5356848000", "otherCurrentAssets": "13669000", "totalCurrentAssets": "76500000", "currentLongTermDebt": "316000000", "longTermInvestments": "41753000", "shortTermInvestments": "63500000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11486367000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4700864000", "totalShareholderEquity": "6023452000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "655984000", "totalCurrentLiabilities": "971984000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4384864000", "cashAndShortTermInvestments": "62831000", "commonStockSharesOutstanding": "116783000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104662000", "profitLoss": "None", "dividendPayout": "172656000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349370000", "capitalExpenditures": "89674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104130000", "cashflowFromInvestment": "-236816000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145177000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 543622000, "cost_of_revenue": 360817000, "gross_profit": 182805000, "ebit": 189284000, "ebitda": 332542000, "pretax_income": 148923000, "tax_provision": 1795000, "net_income": 143749000, "net_income_to_common": 143749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54601000, "total_current_assets": 68076000, "total_assets": 11470732000, "short_term_debt": 235000000, "long_term_debt": 4389463000, "total_debt": 4624463000, "total_liabilities": 5194253000, "total_equity": 6091538000, "shares_outstanding": 116780000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 200257000, "capital_expenditure": 52101000, "free_cash_flow": 252358000, "dividends_paid": 172492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292884, "ticker_id": 2558, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189284000", "ebitda": "332542000", "netIncome": "143749000", "grossProfit": "182805000", "depreciation": "None", "totalRevenue": "543622000", "costOfRevenue": "360817000", "interestIncome": "None", "incomeBeforeTax": "148923000", "interestExpense": "40361000", "operatingIncome": "165760000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1795000", "reportedCurrency": "USD", "netInterestIncome": "-40361000", "nonInterestIncome": "None", "operatingExpenses": "17045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143258000", "sellingGeneralAndAdministrative": "17045000", "netIncomeFromContinuingOperations": "147610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20257000", "currentDebt": "None", "investments": "None", "totalAssets": "11470732000", "longTermDebt": "4389463000", "shortTermDebt": "235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1326654000", "totalLiabilities": "5194253000", "otherCurrentAssets": "13475000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "235000000", "longTermInvestments": "41877000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11402656000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4624463000", "totalShareholderEquity": "6091538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569790000", "totalCurrentLiabilities": "804790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4389463000", "cashAndShortTermInvestments": "54601000", "commonStockSharesOutstanding": "116780000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147610000", "profitLoss": "None", "dividendPayout": "172492000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200257000", "capitalExpenditures": "52101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94260000", "cashflowFromInvestment": "-93012000", "stockBasedCompensation": "5869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543622000, "cost_of_revenue": 360817000, "gross_profit": 182805000, "research_and_development": null, "selling_general_admin": 17045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189284000, "depreciation_amortisation": 143258000, "ebitda": 332542000, "interest_expense": 40361000, "interest_income": null, "other_non_operating": null, "pretax_income": 148923000, "tax_provision": 1795000, "effective_tax_rate": null, "net_income": 143749000, "net_income_continuing_ops": 147610000, "net_income_to_common": 143749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54601000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68076000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11402656000, "total_assets": 11470732000, "short_term_debt": 235000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804790000, "long_term_debt": 4389463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4389463000, "total_liabilities": 5194253000, "total_debt": 4624463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1326654000, "total_equity": 6091538000, "shares_outstanding": 116780000, "operating_cash_flow": 200257000, "stock_based_compensation": 5869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93012000, "dividends_paid": 172492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94260000, "free_cash_flow": 252358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189284000", "ebitda": "332542000", "netIncome": "143749000", "grossProfit": "182805000", "depreciation": "None", "totalRevenue": "543622000", "costOfRevenue": "360817000", "interestIncome": "None", "incomeBeforeTax": "148923000", "interestExpense": "40361000", "operatingIncome": "165760000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1795000", "reportedCurrency": "USD", "netInterestIncome": "-40361000", "nonInterestIncome": "None", "operatingExpenses": "17045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143258000", "sellingGeneralAndAdministrative": "17045000", "netIncomeFromContinuingOperations": "147610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20257000", "currentDebt": "None", "investments": "None", "totalAssets": "11470732000", "longTermDebt": "4389463000", "shortTermDebt": "235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1326654000", "totalLiabilities": "5194253000", "otherCurrentAssets": "13475000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "235000000", "longTermInvestments": "41877000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11402656000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4624463000", "totalShareholderEquity": "6091538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569790000", "totalCurrentLiabilities": "804790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4389463000", "cashAndShortTermInvestments": "54601000", "commonStockSharesOutstanding": "116780000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147610000", "profitLoss": "None", "dividendPayout": "172492000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200257000", "capitalExpenditures": "52101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94260000", "cashflowFromInvestment": "-93012000", "stockBasedCompensation": "5869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143258000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 542247000, "cost_of_revenue": 350137000, "gross_profit": 192110000, "ebit": 204079000, "ebitda": 345139000, "pretax_income": 165500000, "tax_provision": 1148000, "net_income": 160476000, "net_income_to_common": 160476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41314000, "total_current_assets": 55091000, "total_assets": 11484503000, "short_term_debt": 495000000, "long_term_debt": 4540225000, "total_debt": 5035225000, "total_liabilities": 5185381000, "total_equity": 6113238000, "shares_outstanding": 116733000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 264931000, "capital_expenditure": 278307000, "free_cash_flow": 543238000, "dividends_paid": 164285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292885, "ticker_id": 2558, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204079000", "ebitda": "345139000", "netIncome": "160476000", "grossProfit": "192110000", "depreciation": "None", "totalRevenue": "542247000", "costOfRevenue": "350137000", "interestIncome": "None", "incomeBeforeTax": "165500000", "interestExpense": "38579000", "operatingIncome": "176861000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1148000", "reportedCurrency": "USD", "netInterestIncome": "-38579000", "nonInterestIncome": "None", "operatingExpenses": "15249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141060000", "sellingGeneralAndAdministrative": "15249000", "netIncomeFromContinuingOperations": "164868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20335000", "currentDebt": "None", "investments": "None", "totalAssets": "11484503000", "longTermDebt": "4540225000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1298263000", "totalLiabilities": "5185381000", "otherCurrentAssets": "13777000", "totalCurrentAssets": "55091000", "currentLongTermDebt": "495000000", "longTermInvestments": "41977000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11429412000", "currentAccountsPayable": "94461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567569000", "totalShareholderEquity": "6113238000", "capitalLeaseObligations": "27344000", "otherCurrentLiabilities": "247593000", "totalCurrentLiabilities": "1061275000", "otherNonCurrentLiabilities": "27138000", "totalNonCurrentLiabilities": "4124106000", "cashAndShortTermInvestments": "41314000", "commonStockSharesOutstanding": "116733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164868000", "profitLoss": "None", "dividendPayout": "164285000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264931000", "capitalExpenditures": "278307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38456000", "cashflowFromInvestment": "-346721000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542247000, "cost_of_revenue": 350137000, "gross_profit": 192110000, "research_and_development": null, "selling_general_admin": 15249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204079000, "depreciation_amortisation": 141060000, "ebitda": 345139000, "interest_expense": 38579000, "interest_income": null, "other_non_operating": null, "pretax_income": 165500000, "tax_provision": 1148000, "effective_tax_rate": null, "net_income": 160476000, "net_income_continuing_ops": 164868000, "net_income_to_common": 160476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41314000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 55091000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11429412000, "total_assets": 11484503000, "short_term_debt": 495000000, "accounts_payable": 94461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1061275000, "long_term_debt": 4540225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4124106000, "total_liabilities": 5185381000, "total_debt": 5035225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1298263000, "total_equity": 6113238000, "shares_outstanding": 116733000, "operating_cash_flow": 264931000, "stock_based_compensation": 3403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346721000, "dividends_paid": 164285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38456000, "free_cash_flow": 543238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204079000", "ebitda": "345139000", "netIncome": "160476000", "grossProfit": "192110000", "depreciation": "None", "totalRevenue": "542247000", "costOfRevenue": "350137000", "interestIncome": "None", "incomeBeforeTax": "165500000", "interestExpense": "38579000", "operatingIncome": "176861000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1148000", "reportedCurrency": "USD", "netInterestIncome": "-38579000", "nonInterestIncome": "None", "operatingExpenses": "15249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141060000", "sellingGeneralAndAdministrative": "15249000", "netIncomeFromContinuingOperations": "164868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20335000", "currentDebt": "None", "investments": "None", "totalAssets": "11484503000", "longTermDebt": "4540225000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1298263000", "totalLiabilities": "5185381000", "otherCurrentAssets": "13777000", "totalCurrentAssets": "55091000", "currentLongTermDebt": "495000000", "longTermInvestments": "41977000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11429412000", "currentAccountsPayable": "94461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4567569000", "totalShareholderEquity": "6113238000", "capitalLeaseObligations": "27344000", "otherCurrentLiabilities": "247593000", "totalCurrentLiabilities": "1061275000", "otherNonCurrentLiabilities": "27138000", "totalNonCurrentLiabilities": "4124106000", "cashAndShortTermInvestments": "41314000", "commonStockSharesOutstanding": "116733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164868000", "profitLoss": "None", "dividendPayout": "164285000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264931000", "capitalExpenditures": "278307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38456000", "cashflowFromInvestment": "-346721000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141060000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 542042000, "cost_of_revenue": 362223000, "gross_profit": 179819000, "ebit": 149727000, "ebitda": 296590000, "pretax_income": 113076000, "tax_provision": -209000, "net_income": 110732000, "net_income_to_common": 110732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161897000, "total_current_assets": 175337000, "total_assets": 11382322000, "short_term_debt": 349986000, "long_term_debt": 4394263000, "total_debt": 4744249000, "total_liabilities": 5060700000, "total_equity": 6134647000, "shares_outstanding": 116711000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 318173000, "capital_expenditure": 86726000, "free_cash_flow": 404899000, "dividends_paid": 164270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292887, "ticker_id": 2558, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149727000", "ebitda": "296590000", "netIncome": "110732000", "grossProfit": "179819000", "depreciation": "None", "totalRevenue": "542042000", "costOfRevenue": "362223000", "interestIncome": "53067000", "incomeBeforeTax": "113076000", "interestExpense": "36651000", "operatingIncome": "166295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-209000", "reportedCurrency": "USD", "netInterestIncome": "-36651000", "nonInterestIncome": "None", "operatingExpenses": "13524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146863000", "sellingGeneralAndAdministrative": "13524000", "netIncomeFromContinuingOperations": "113732000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "19201000", "currentDebt": "None", "investments": "None", "totalAssets": "11382322000", "longTermDebt": "4394263000", "shortTermDebt": "349986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1285428000", "totalLiabilities": "5060700000", "otherCurrentAssets": "-175337000", "totalCurrentAssets": "175337000", "currentLongTermDebt": "None", "longTermInvestments": "42290000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206985000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10875034000", "shortLongTermDebtTotal": "4744249000", "totalShareholderEquity": "6134647000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316451000", "totalCurrentLiabilities": "666437000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4394263000", "cashAndShortTermInvestments": "161897000", "commonStockSharesOutstanding": "116711000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113732000", "profitLoss": "None", "dividendPayout": "164270000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318173000", "capitalExpenditures": "86726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170841000", "cashflowFromInvestment": "-428541000", "stockBasedCompensation": "3543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542042000, "cost_of_revenue": 362223000, "gross_profit": 179819000, "research_and_development": null, "selling_general_admin": 13524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149727000, "depreciation_amortisation": 146863000, "ebitda": 296590000, "interest_expense": 36651000, "interest_income": null, "other_non_operating": null, "pretax_income": 113076000, "tax_provision": -209000, "effective_tax_rate": null, "net_income": 110732000, "net_income_continuing_ops": 113732000, "net_income_to_common": 110732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161897000, "short_term_investments": null, "net_receivables": null, "inventory": 73861000, "other_current_assets": null, "total_current_assets": 175337000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11206985000, "total_assets": 11382322000, "short_term_debt": 349986000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666437000, "long_term_debt": 4394263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4394263000, "total_liabilities": 5060700000, "total_debt": 4744249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1285428000, "total_equity": 6134647000, "shares_outstanding": 116711000, "operating_cash_flow": 318173000, "stock_based_compensation": 3543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -428541000, "dividends_paid": 164270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170841000, "free_cash_flow": 404899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149727000", "ebitda": "296590000", "netIncome": "110732000", "grossProfit": "179819000", "depreciation": "None", "totalRevenue": "542042000", "costOfRevenue": "362223000", "interestIncome": "53067000", "incomeBeforeTax": "113076000", "interestExpense": "36651000", "operatingIncome": "166295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-209000", "reportedCurrency": "USD", "netInterestIncome": "-36651000", "nonInterestIncome": "None", "operatingExpenses": "13524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146863000", "sellingGeneralAndAdministrative": "13524000", "netIncomeFromContinuingOperations": "113732000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "19201000", "currentDebt": "None", "investments": "None", "totalAssets": "11382322000", "longTermDebt": "4394263000", "shortTermDebt": "349986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1285428000", "totalLiabilities": "5060700000", "otherCurrentAssets": "-175337000", "totalCurrentAssets": "175337000", "currentLongTermDebt": "None", "longTermInvestments": "42290000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206985000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10875034000", "shortLongTermDebtTotal": "4744249000", "totalShareholderEquity": "6134647000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316451000", "totalCurrentLiabilities": "666437000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4394263000", "cashAndShortTermInvestments": "161897000", "commonStockSharesOutstanding": "116711000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113732000", "profitLoss": "None", "dividendPayout": "164270000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318173000", "capitalExpenditures": "86726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170841000", "cashflowFromInvestment": "-428541000", "stockBasedCompensation": "3543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146863000", "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": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "income_statement": { "revenue": 535146000, "cost_of_revenue": 349396000, "gross_profit": 185750000, "ebit": 188859000, "ebitda": 328035000, "pretax_income": 152136000, "tax_provision": 2861000, "net_income": 145688000, "net_income_to_common": 145688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150155000, "total_current_assets": 163725000, "total_assets": 11391170000, "short_term_debt": 349846000, "long_term_debt": 4396393000, "total_debt": 4746239000, "total_liabilities": 5020107000, "total_equity": 6183108000, "shares_outstanding": 116725000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 335773000, "capital_expenditure": 98721000, "free_cash_flow": 434494000, "dividends_paid": 164245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292888, "ticker_id": 2558, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:21.086539+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188859000", "ebitda": "328035000", "netIncome": "145688000", "grossProfit": "185750000", "depreciation": "None", "totalRevenue": "535146000", "costOfRevenue": "349396000", "interestIncome": "25196000", "incomeBeforeTax": "152136000", "interestExpense": "36723000", "operatingIncome": "171868000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-36723000", "nonInterestIncome": "None", "operatingExpenses": "13882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139176000", "sellingGeneralAndAdministrative": "13882000", "netIncomeFromContinuingOperations": "149657000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "22159000", "currentDebt": "None", "investments": "None", "totalAssets": "11391170000", "longTermDebt": "4396393000", "shortTermDebt": "349846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1235118000", "totalLiabilities": "5020107000", "otherCurrentAssets": "-163725000", "totalCurrentAssets": "163725000", "currentLongTermDebt": "None", "longTermInvestments": "42347000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11227445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10944049000", "shortLongTermDebtTotal": "4746239000", "totalShareholderEquity": "6183108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273868000", "totalCurrentLiabilities": "623714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4396393000", "cashAndShortTermInvestments": "150155000", "commonStockSharesOutstanding": "116725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149657000", "profitLoss": "None", "dividendPayout": "164245000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335773000", "capitalExpenditures": "98721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173629000", "cashflowFromInvestment": "-292821000", "stockBasedCompensation": "3175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535146000, "cost_of_revenue": 349396000, "gross_profit": 185750000, "research_and_development": null, "selling_general_admin": 13882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188859000, "depreciation_amortisation": 139176000, "ebitda": 328035000, "interest_expense": 36723000, "interest_income": null, "other_non_operating": null, "pretax_income": 152136000, "tax_provision": 2861000, "effective_tax_rate": null, "net_income": 145688000, "net_income_continuing_ops": 149657000, "net_income_to_common": 145688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150155000, "short_term_investments": null, "net_receivables": null, "inventory": 73861000, "other_current_assets": null, "total_current_assets": 163725000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11227445000, "total_assets": 11391170000, "short_term_debt": 349846000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623714000, "long_term_debt": 4396393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4396393000, "total_liabilities": 5020107000, "total_debt": 4746239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1235118000, "total_equity": 6183108000, "shares_outstanding": 116725000, "operating_cash_flow": 335773000, "stock_based_compensation": 3175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292821000, "dividends_paid": 164245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173629000, "free_cash_flow": 434494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188859000", "ebitda": "328035000", "netIncome": "145688000", "grossProfit": "185750000", "depreciation": "None", "totalRevenue": "535146000", "costOfRevenue": "349396000", "interestIncome": "25196000", "incomeBeforeTax": "152136000", "interestExpense": "36723000", "operatingIncome": "171868000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-36723000", "nonInterestIncome": "None", "operatingExpenses": "13882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139176000", "sellingGeneralAndAdministrative": "13882000", "netIncomeFromContinuingOperations": "149657000" }, "balance": { "goodwill": "None", "inventory": "73861000", "commonStock": "22159000", "currentDebt": "None", "investments": "None", "totalAssets": "11391170000", "longTermDebt": "4396393000", "shortTermDebt": "349846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1235118000", "totalLiabilities": "5020107000", "otherCurrentAssets": "-163725000", "totalCurrentAssets": "163725000", "currentLongTermDebt": "None", "longTermInvestments": "42347000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11227445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10944049000", "shortLongTermDebtTotal": "4746239000", "totalShareholderEquity": "6183108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273868000", "totalCurrentLiabilities": "623714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4396393000", "cashAndShortTermInvestments": "150155000", "commonStockSharesOutstanding": "116725000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149657000", "profitLoss": "None", "dividendPayout": "164245000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335773000", "capitalExpenditures": "98721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173629000", "cashflowFromInvestment": "-292821000", "stockBasedCompensation": "3175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139176000", "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" ] } } }