{ "ticker": { "uuid": "e19f89ce-3846-45af-a849-259b96bac573", "symbol": "IDA", "name": "IDACORP Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/e19f89ce-3846-45af-a849-259b96bac573/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19f89ce-3846-45af-a849-259b96bac573/" }, "ticker_metadata": { "id": 2046, "uuid": "e19f89ce-3846-45af-a849-259b96bac573", "symbol": "IDA", "name": "IDACORP Inc", "asset_type": "equity", "market_cap": 7772113000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "IDACORP, Inc. is dedicated to the generation, transmission, distribution, purchase and sale of electrical energy in the United States. The company is headquartered in Boise, Idaho.", "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": "e19f89ce-3846-45af-a849-259b96bac573", "symbol": "IDA", "name": "IDACORP Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/e19f89ce-3846-45af-a849-259b96bac573/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19f89ce-3846-45af-a849-259b96bac573/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.23, "quality": 0.26, "momentum": 0.75, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 141.34, "market_cap": 7955887260, "pe_ratio": 23.9775, "earnings_yield": 0.0417, "ebitda_to_ev": 0.0623, "shareholder_yield": 0.024, "roe": 0.0911, "piotroski_f_score": 5, "momentum_12_1": 0.2838, "volatility_252d": 0.1595 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:25.293676+00:00", "batch_id": "" }, "size": { "price_close": 141.34, "market_cap": 7955887260, "market_cap_usd": 7955887260, "enterprise_value": 11412238260, "shares_outstanding": 56289000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.9775, "pb_ratio": 2.1846, "ptbv_ratio": 2.1846, "ps_ratio": 4.4633, "pcf_ratio": 14.3773, "pfcf_ratio": 4.1809, "ev_ebitda": 16.0545, "ev_ebit": 25.63, "ev_sales": 6.4023, "ev_fcf": 5.9973, "earnings_yield": 0.0417, "fcf_yield": 0.1667, "price_to_sales": 4.4633, "price_to_book": 2.1846, "price_to_cashflow": 14.3773, "ebitda_to_ev": 0.0623, "sales_yield": 0.1562 }, "yield": { "dividend_yield": 0.024, "buyback_yield": 0, "shareholder_yield": 0.024, "debt_paydown_yield": null, "total_yield": 0.024 }, "quality": { "gross_margin": 0.2021, "operating_margin": 0.2498, "net_margin": 0.1861, "ebitda_margin": 0.3988, "fcf_margin": 1.0675, "roe": 0.0911, "roa": 0.0313, "roic": 0.047, "roc_greenblatt": null, "asset_turnover": 0.1684, "cash_conversion": 5.735, "accruals_ratio": -0.0209, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 1.3203, "earnings_stability_5y": 0.4027, "revenue_stability_5y": 0.1332, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.034, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9054, "net_debt_to_ebitda": 4.8623, "debt_to_assets": 0.3583, "interest_coverage": 2.5394, "current_ratio": 1.2102, "quick_ratio": 0.9461, "net_debt": 3456351000, "local_beta": 0.0004, "volatility_252d": 0.1595, "volatility_60d": 0.3902, "max_drawdown_12m": -0.0676, "risk_adjusted_momentum": 1.7796 }, "growth": { "revenue_growth_1y": -0.0153, "revenue_growth_3y_cagr": 0.0332, "revenue_growth_5y_cagr": 0.0606, "eps_growth_1y": 0.1036, "eps_growth_3y_cagr": 0.0769, "eps_growth_5y_cagr": 0.0638, "fcf_growth_1y": 0.2201, "book_value_growth_1y": 0.0295, "revenue_growth": -0.0153, "earnings_growth": 0.1036 }, "momentum": { "price_return_1m": -0.0185, "price_return_3m": -0.0031, "price_return_6m": 0.1286, "price_return_9m": 0.1495, "price_return_12m": 0.2601, "price_return_12m_ex1m": 0.2838, "momentum_6m": 0.1286, "momentum_12m": 0.2601, "momentum_12_1": 0.2838, "distance_from_52w_high": -0.0389, "distance_from_52w_low": 0.2787, "relative_strength": 0.1602 }, "raw_ttm": { "revenue_ttm": 1782516000, "gross_profit_ttm": 360323000, "ebit_ttm": 445267999, "ebitda_ttm": 710844998, "net_income_ttm": 331806000, "eps_diluted_ttm": 5.8947, "operating_cash_flow_ttm": 553365000, "capital_expenditure_ttm": 1349530000, "fcf_ttm": 1902895000, "dividends_paid_ttm": 190751000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175346000, "cash_and_equivalents": 337765000, "total_current_assets": 1046541000, "total_current_liabilities": 864781000, "net_ppe": null, "total_assets": 10587780000, "total_debt": 3794116000, "total_equity": 3641844000, "net_working_capital": -39705000, "book_value_per_share": 64.699, "retained_earnings": 2304032000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 64.699 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 61, "rank_pb": 52, "rank_ptbv": 45, "rank_ps": 76, "rank_pcf": 62, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 48, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 83, "rank_fcf_margin": 5, "rank_piotroski": 66, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 61, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 37 }, "composites": { "value_composite": 77, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 85, "yield_composite": 22, "svqf_composite": 81, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.2445, "os_score": 0.24, "value_percentile": 0.23, "quality_percentile": 0.26, "momentum_percentile": 0.75, "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": 18, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4311, "ticker_id": 2046, "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": "2026-06-07T06:53:25.293676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 141.34, "market_cap": 7955887260, "market_cap_usd": 7955887260, "enterprise_value": 11412238260, "shares_outstanding": 56289000, "fx_rate_to_usd": null, "pe_ratio": 23.97752681, "pb_ratio": 2.18457662, "ptbv_ratio": 2.18457662, "ps_ratio": 4.4632908, "pcf_ratio": 14.37728671, "pfcf_ratio": 4.18093865, "ev_ebitda": 16.05446798, "ev_ebit": 25.63004367, "ev_sales": 6.40232024, "ev_fcf": 5.99730319, "earnings_yield": 0.04170572, "fcf_yield": 0.16674161, "dividend_yield": 0.02397608, "buyback_yield": 0, "shareholder_yield": 0.02397608, "debt_paydown_yield": null, "total_yield": 0.02397608, "gross_margin": 0.20214293, "operating_margin": 0.24979748, "net_margin": 0.18614475, "ebitda_margin": 0.39878744, "fcf_margin": 1.06753319, "roe": 0.09110934, "roa": 0.03133858, "roic": 0.04704731, "roc_greenblatt": null, "asset_turnover": 0.16835597, "cash_conversion": 5.7349626, "accruals_ratio": -0.02092592, "sbc_to_revenue": null, "debt_to_equity": 1.90536635, "net_debt_to_ebitda": 4.86231318, "debt_to_assets": 0.35834859, "interest_coverage": 2.53936787, "current_ratio": 1.21018038, "quick_ratio": 0.94614822, "net_debt": 3456351000, "revenue_growth_1y": -0.01526831, "revenue_growth_3y_cagr": 0.03315805, "revenue_growth_5y_cagr": 0.06063456, "eps_growth_1y": 0.10363615, "eps_growth_3y_cagr": 0.07693387, "eps_growth_5y_cagr": 0.06381222, "fcf_growth_1y": 0.22008292, "book_value_growth_1y": 0.02945878, "piotroski_f_score": 5, "altman_z_score": 1.32031815, "earnings_stability_5y": 0.40268, "revenue_stability_5y": 0.133239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01847222, "price_return_3m": -0.00310129, "price_return_6m": 0.12863248, "price_return_9m": 0.14950755, "price_return_12m": 0.26012698, "price_return_12m_ex1m": 0.2838424, "distance_from_52w_high": -0.03894536, "distance_from_52w_low": 0.27867266, "relative_strength": 0.16016339, "local_beta": 0.0004, "volatility_252d": 0.1595, "volatility_60d": 0.390216, "max_drawdown_12m": -0.06762365, "revenue_ttm": 1782516000, "gross_profit_ttm": 360323000, "ebit_ttm": 445267999, "ebitda_ttm": 710844998, "net_income_ttm": 331806000, "eps_diluted_ttm": 5.89468635, "operating_cash_flow_ttm": 553365000, "capital_expenditure_ttm": 1349530000, "fcf_ttm": 1902895000, "dividends_paid_ttm": 190751000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175346000, "cash_and_equivalents": 337765000, "total_current_assets": 1046541000, "total_current_liabilities": 864781000, "net_ppe": null, "total_assets": 10587780000, "total_debt": 3794116000, "total_equity": 3641844000, "net_working_capital": -39705000, "book_value_per_share": 64.69903534, "retained_earnings": 2304032000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 64.69903534, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 61, "rank_pb": 52, "rank_ptbv": 45, "rank_ps": 76, "rank_pcf": 62, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 48, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 83, "rank_fcf_margin": 5, "rank_piotroski": 66, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 61, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 37, "value_composite": 77, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 85, "yield_composite": 22, "svqf_composite": 81, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 75, "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": 141.34, "os": 0.24, "value": 0.23, "quality": 0.26, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 23.9775, "earnings_yield": 0.0417, "shareholder_yield": 0.024, "roe": 0.0911, "momentum_12_1": 0.2838, "complete_fields": { "id": 4311, "ticker_id": 2046, "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": "2026-06-07T06:53:25.293676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 141.34, "market_cap": 7955887260, "market_cap_usd": 7955887260, "enterprise_value": 11412238260, "shares_outstanding": 56289000, "fx_rate_to_usd": null, "pe_ratio": 23.97752681, "pb_ratio": 2.18457662, "ptbv_ratio": 2.18457662, "ps_ratio": 4.4632908, "pcf_ratio": 14.37728671, "pfcf_ratio": 4.18093865, "ev_ebitda": 16.05446798, "ev_ebit": 25.63004367, "ev_sales": 6.40232024, "ev_fcf": 5.99730319, "earnings_yield": 0.04170572, "fcf_yield": 0.16674161, "dividend_yield": 0.02397608, "buyback_yield": 0, "shareholder_yield": 0.02397608, "debt_paydown_yield": null, "total_yield": 0.02397608, "gross_margin": 0.20214293, "operating_margin": 0.24979748, "net_margin": 0.18614475, "ebitda_margin": 0.39878744, "fcf_margin": 1.06753319, "roe": 0.09110934, "roa": 0.03133858, "roic": 0.04704731, "roc_greenblatt": null, "asset_turnover": 0.16835597, "cash_conversion": 5.7349626, "accruals_ratio": -0.02092592, "sbc_to_revenue": null, "debt_to_equity": 1.90536635, "net_debt_to_ebitda": 4.86231318, "debt_to_assets": 0.35834859, "interest_coverage": 2.53936787, "current_ratio": 1.21018038, "quick_ratio": 0.94614822, "net_debt": 3456351000, "revenue_growth_1y": -0.01526831, "revenue_growth_3y_cagr": 0.03315805, "revenue_growth_5y_cagr": 0.06063456, "eps_growth_1y": 0.10363615, "eps_growth_3y_cagr": 0.07693387, "eps_growth_5y_cagr": 0.06381222, "fcf_growth_1y": 0.22008292, "book_value_growth_1y": 0.02945878, "piotroski_f_score": 5, "altman_z_score": 1.32031815, "earnings_stability_5y": 0.40268, "revenue_stability_5y": 0.133239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01847222, "price_return_3m": -0.00310129, "price_return_6m": 0.12863248, "price_return_9m": 0.14950755, "price_return_12m": 0.26012698, "price_return_12m_ex1m": 0.2838424, "distance_from_52w_high": -0.03894536, "distance_from_52w_low": 0.27867266, "relative_strength": 0.16016339, "local_beta": 0.0004, "volatility_252d": 0.1595, "volatility_60d": 0.390216, "max_drawdown_12m": -0.06762365, "revenue_ttm": 1782516000, "gross_profit_ttm": 360323000, "ebit_ttm": 445267999, "ebitda_ttm": 710844998, "net_income_ttm": 331806000, "eps_diluted_ttm": 5.89468635, "operating_cash_flow_ttm": 553365000, "capital_expenditure_ttm": 1349530000, "fcf_ttm": 1902895000, "dividends_paid_ttm": 190751000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 175346000, "cash_and_equivalents": 337765000, "total_current_assets": 1046541000, "total_current_liabilities": 864781000, "net_ppe": null, "total_assets": 10587780000, "total_debt": 3794116000, "total_equity": 3641844000, "net_working_capital": -39705000, "book_value_per_share": 64.69903534, "retained_earnings": 2304032000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 64.69903534, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 61, "rank_pb": 52, "rank_ptbv": 45, "rank_ps": 76, "rank_pcf": 62, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 21, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 48, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 83, "rank_fcf_margin": 5, "rank_piotroski": 66, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 61, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 37, "value_composite": 77, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 85, "yield_composite": 22, "svqf_composite": 81, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 75, "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1812997000, "cost_of_revenue": 1410092000, "gross_profit": 401429000, "ebit": 478609000, "ebitda": 737011000, "pretax_income": 310418000, "tax_provision": -13715000, "net_income": 323472000, "net_income_to_common": 323472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215718000, "total_current_assets": 833404000, "total_assets": 10594163000, "short_term_debt": 116300000, "long_term_debt": 3331038000, "total_debt": 3447338000, "total_liabilities": 7015477000, "total_equity": 3571874000, "shares_outstanding": 54806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 601838000, "capital_expenditure": 1179327000, "free_cash_flow": 1781165000, "dividends_paid": 188482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278980, "ticker_id": 2046, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "478609000", "ebitda": "737011000", "netIncome": "323472000", "grossProfit": "401429000", "depreciation": "None", "totalRevenue": "1812997000", "costOfRevenue": "1410092000", "interestIncome": "175608000", "incomeBeforeTax": "310418000", "interestExpense": "168191000", "operatingIncome": "396600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13715000", "reportedCurrency": "USD", "netInterestIncome": "-144319000", "nonInterestIncome": "None", "operatingExpenses": "4829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258402000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "324133000" }, "balance": { "goodwill": "None", "inventory": "226351000", "commonStock": "1301907000", "currentDebt": "None", "investments": "None", "totalAssets": "10594163000", "longTermDebt": "3331038000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2284911000", "totalLiabilities": "7015477000", "otherCurrentAssets": "393598000", "totalCurrentAssets": "833404000", "currentLongTermDebt": "116300000", "longTermInvestments": "155002000", "shortTermInvestments": "None", "currentNetReceivables": "224088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9760759000", "currentAccountsPayable": "344870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978524000", "shortLongTermDebtTotal": "3664033000", "totalShareholderEquity": "3571874000", "capitalLeaseObligations": "216695000", "otherCurrentLiabilities": "234922000", "totalCurrentLiabilities": "897835000", "otherNonCurrentLiabilities": "229830000", "totalNonCurrentLiabilities": "6117642000", "cashAndShortTermInvestments": "215718000", "commonStockSharesOutstanding": "54806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324133000", "profitLoss": "None", "dividendPayout": "188482000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18370000", "operatingCashflow": "601838000", "capitalExpenditures": "1179327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273919000", "cashflowFromInvestment": "-1028904000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1812997000, "cost_of_revenue": 1410092000, "gross_profit": 401429000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 478609000, "depreciation_amortisation": 258402000, "ebitda": 737011000, "interest_expense": 168191000, "interest_income": null, "other_non_operating": null, "pretax_income": 310418000, "tax_provision": -13715000, "effective_tax_rate": null, "net_income": 323472000, "net_income_continuing_ops": 324133000, "net_income_to_common": 323472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215718000, "short_term_investments": null, "net_receivables": 224088000, "inventory": 226351000, "other_current_assets": null, "total_current_assets": 833404000, "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": 9760759000, "total_assets": 10594163000, "short_term_debt": 116300000, "accounts_payable": 344870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897835000, "long_term_debt": 3331038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6117642000, "total_liabilities": 7015477000, "total_debt": 3447338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2284911000, "total_equity": 3571874000, "shares_outstanding": 54806000, "operating_cash_flow": 601838000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1179327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1028904000, "dividends_paid": 188482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273919000, "free_cash_flow": 1781165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "478609000", "ebitda": "737011000", "netIncome": "323472000", "grossProfit": "401429000", "depreciation": "None", "totalRevenue": "1812997000", "costOfRevenue": "1410092000", "interestIncome": "175608000", "incomeBeforeTax": "310418000", "interestExpense": "168191000", "operatingIncome": "396600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13715000", "reportedCurrency": "USD", "netInterestIncome": "-144319000", "nonInterestIncome": "None", "operatingExpenses": "4829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258402000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "324133000" }, "balance": { "goodwill": "None", "inventory": "226351000", "commonStock": "1301907000", "currentDebt": "None", "investments": "None", "totalAssets": "10594163000", "longTermDebt": "3331038000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2284911000", "totalLiabilities": "7015477000", "otherCurrentAssets": "393598000", "totalCurrentAssets": "833404000", "currentLongTermDebt": "116300000", "longTermInvestments": "155002000", "shortTermInvestments": "None", "currentNetReceivables": "224088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9760759000", "currentAccountsPayable": "344870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978524000", "shortLongTermDebtTotal": "3664033000", "totalShareholderEquity": "3571874000", "capitalLeaseObligations": "216695000", "otherCurrentLiabilities": "234922000", "totalCurrentLiabilities": "897835000", "otherNonCurrentLiabilities": "229830000", "totalNonCurrentLiabilities": "6117642000", "cashAndShortTermInvestments": "215718000", "commonStockSharesOutstanding": "54806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324133000", "profitLoss": "None", "dividendPayout": "188482000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18370000", "operatingCashflow": "601838000", "capitalExpenditures": "1179327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273919000", "cashflowFromInvestment": "-1028904000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258402000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1826633000, "cost_of_revenue": 1494782000, "gross_profit": 331851000, "ebit": 440869000, "ebitda": 668960000, "pretax_income": 305004000, "tax_provision": 15053000, "net_income": 289174000, "net_income_to_common": 289174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368865000, "total_current_assets": 988455000, "total_assets": 9239363000, "short_term_debt": 19885000, "long_term_debt": 3053777000, "total_debt": 3073662000, "total_liabilities": 5901408000, "total_equity": 3330954000, "shares_outstanding": 52615000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 594417000, "capital_expenditure": 1009279000, "free_cash_flow": 1603696000, "dividends_paid": 176565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278985, "ticker_id": 2046, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440869000", "ebitda": "668960000", "netIncome": "289174000", "grossProfit": "331851000", "depreciation": "None", "totalRevenue": "1826633000", "costOfRevenue": "1494782000", "interestIncome": "22577000", "incomeBeforeTax": "305004000", "interestExpense": "135865000", "operatingIncome": "327839000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15053000", "reportedCurrency": "USD", "netInterestIncome": "-113288000", "nonInterestIncome": "None", "operatingExpenses": "4012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228091000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "289951000" }, "balance": { "goodwill": "None", "inventory": "244720000", "commonStock": "1194998000", "currentDebt": "None", "investments": "None", "totalAssets": "9239363000", "longTermDebt": "3053777000", "shortTermDebt": "19885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149548000", "totalLiabilities": "5901408000", "otherCurrentAssets": "118776000", "totalCurrentAssets": "988455000", "currentLongTermDebt": "19885000", "longTermInvestments": "161340000", "shortTermInvestments": "None", "currentNetReceivables": "256094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8250908000", "currentAccountsPayable": "307133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261050000", "shortLongTermDebtTotal": "3073662000", "totalShareholderEquity": "3330954000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201573000", "totalCurrentLiabilities": "700801000", "otherNonCurrentLiabilities": "181804000", "totalNonCurrentLiabilities": "5200607000", "cashAndShortTermInvestments": "368865000", "commonStockSharesOutstanding": "52615000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289951000", "profitLoss": "None", "dividendPayout": "176565000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-84261000", "operatingCashflow": "594417000", "capitalExpenditures": "1009279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "364680000", "cashflowFromInvestment": "-917661000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1826633000, "cost_of_revenue": 1494782000, "gross_profit": 331851000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440869000, "depreciation_amortisation": 228091000, "ebitda": 668960000, "interest_expense": 135865000, "interest_income": null, "other_non_operating": null, "pretax_income": 305004000, "tax_provision": 15053000, "effective_tax_rate": null, "net_income": 289174000, "net_income_continuing_ops": 289951000, "net_income_to_common": 289174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368865000, "short_term_investments": null, "net_receivables": 256094000, "inventory": 244720000, "other_current_assets": null, "total_current_assets": 988455000, "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": 8250908000, "total_assets": 9239363000, "short_term_debt": 19885000, "accounts_payable": 307133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700801000, "long_term_debt": 3053777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5200607000, "total_liabilities": 5901408000, "total_debt": 3073662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2149548000, "total_equity": 3330954000, "shares_outstanding": 52615000, "operating_cash_flow": 594417000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1009279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -917661000, "dividends_paid": 176565000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 364680000, "free_cash_flow": 1603696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "440869000", "ebitda": "668960000", "netIncome": "289174000", "grossProfit": "331851000", "depreciation": "None", "totalRevenue": "1826633000", "costOfRevenue": "1494782000", "interestIncome": "22577000", "incomeBeforeTax": "305004000", "interestExpense": "135865000", "operatingIncome": "327839000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15053000", "reportedCurrency": "USD", "netInterestIncome": "-113288000", "nonInterestIncome": "None", "operatingExpenses": "4012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228091000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "289951000" }, "balance": { "goodwill": "None", "inventory": "244720000", "commonStock": "1194998000", "currentDebt": "None", "investments": "None", "totalAssets": "9239363000", "longTermDebt": "3053777000", "shortTermDebt": "19885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149548000", "totalLiabilities": "5901408000", "otherCurrentAssets": "118776000", "totalCurrentAssets": "988455000", "currentLongTermDebt": "19885000", "longTermInvestments": "161340000", "shortTermInvestments": "None", "currentNetReceivables": "256094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8250908000", "currentAccountsPayable": "307133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261050000", "shortLongTermDebtTotal": "3073662000", "totalShareholderEquity": "3330954000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201573000", "totalCurrentLiabilities": "700801000", "otherNonCurrentLiabilities": "181804000", "totalNonCurrentLiabilities": "5200607000", "cashAndShortTermInvestments": "368865000", "commonStockSharesOutstanding": "52615000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "289951000", "profitLoss": "None", "dividendPayout": "176565000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-84261000", "operatingCashflow": "594417000", "capitalExpenditures": "1009279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "364680000", "cashflowFromInvestment": "-917661000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176565000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228091000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1766356000, "cost_of_revenue": 1449515000, "gross_profit": 316841000, "ebit": 405646000, "ebitda": 605554000, "pretax_income": 289189000, "tax_provision": 27296000, "net_income": 261195000, "net_income_to_common": 261195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327429000, "total_current_assets": 1004054000, "total_assets": 8475918000, "short_term_debt": 49800000, "long_term_debt": 2775790000, "total_debt": 2825590000, "total_liabilities": 5561175000, "total_equity": 2907569000, "shares_outstanding": 50806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 267027000, "capital_expenditure": 611137000, "free_cash_flow": 878164000, "dividends_paid": 163545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278990, "ticker_id": 2046, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405646000", "ebitda": "605554000", "netIncome": "261195000", "grossProfit": "316841000", "depreciation": "None", "totalRevenue": "1766356000", "costOfRevenue": "1449515000", "interestIncome": "15266000", "incomeBeforeTax": "289189000", "interestExpense": "116457000", "operatingIncome": "313477000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27296000", "reportedCurrency": "USD", "netInterestIncome": "-106926000", "nonInterestIncome": "None", "operatingExpenses": "3364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199908000", "sellingGeneralAndAdministrative": "6513000", "netIncomeFromContinuingOperations": "272694000" }, "balance": { "goodwill": "None", "inventory": "160467000", "commonStock": "888615000", "currentDebt": "None", "investments": "None", "totalAssets": "8475918000", "longTermDebt": "2775790000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2036138000", "totalLiabilities": "5561175000", "otherCurrentAssets": "249146000", "totalCurrentAssets": "1004054000", "currentLongTermDebt": "49800000", "longTermInvestments": "163971000", "shortTermInvestments": "-17000", "currentNetReceivables": "267012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7471864000", "currentAccountsPayable": "308504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001931000", "shortLongTermDebtTotal": "2825590000", "totalShareholderEquity": "2907569000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164621000", "totalCurrentLiabilities": "634076000", "otherNonCurrentLiabilities": "160019000", "totalNonCurrentLiabilities": "4927099000", "cashAndShortTermInvestments": "327429000", "commonStockSharesOutstanding": "50806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261893000", "profitLoss": "None", "dividendPayout": "163545000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-53243000", "operatingCashflow": "267027000", "capitalExpenditures": "611137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472772000", "cashflowFromInvestment": "-589947000", "stockBasedCompensation": "9578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1766356000, "cost_of_revenue": 1449515000, "gross_profit": 316841000, "research_and_development": null, "selling_general_admin": 6513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405646000, "depreciation_amortisation": 199908000, "ebitda": 605554000, "interest_expense": 116457000, "interest_income": null, "other_non_operating": null, "pretax_income": 289189000, "tax_provision": 27296000, "effective_tax_rate": null, "net_income": 261195000, "net_income_continuing_ops": 272694000, "net_income_to_common": 261195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327429000, "short_term_investments": -17000, "net_receivables": 267012000, "inventory": 160467000, "other_current_assets": null, "total_current_assets": 1004054000, "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": 7471864000, "total_assets": 8475918000, "short_term_debt": 49800000, "accounts_payable": 308504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634076000, "long_term_debt": 2775790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4927099000, "total_liabilities": 5561175000, "total_debt": 2825590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2036138000, "total_equity": 2907569000, "shares_outstanding": 50806000, "operating_cash_flow": 267027000, "stock_based_compensation": 9578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 611137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -589947000, "dividends_paid": 163545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 472772000, "free_cash_flow": 878164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "405646000", "ebitda": "605554000", "netIncome": "261195000", "grossProfit": "316841000", "depreciation": "None", "totalRevenue": "1766356000", "costOfRevenue": "1449515000", "interestIncome": "15266000", "incomeBeforeTax": "289189000", "interestExpense": "116457000", "operatingIncome": "313477000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27296000", "reportedCurrency": "USD", "netInterestIncome": "-106926000", "nonInterestIncome": "None", "operatingExpenses": "3364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1449515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199908000", "sellingGeneralAndAdministrative": "6513000", "netIncomeFromContinuingOperations": "272694000" }, "balance": { "goodwill": "None", "inventory": "160467000", "commonStock": "888615000", "currentDebt": "None", "investments": "None", "totalAssets": "8475918000", "longTermDebt": "2775790000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2036138000", "totalLiabilities": "5561175000", "otherCurrentAssets": "249146000", "totalCurrentAssets": "1004054000", "currentLongTermDebt": "49800000", "longTermInvestments": "163971000", "shortTermInvestments": "-17000", "currentNetReceivables": "267012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7471864000", "currentAccountsPayable": "308504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001931000", "shortLongTermDebtTotal": "2825590000", "totalShareholderEquity": "2907569000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164621000", "totalCurrentLiabilities": "634076000", "otherNonCurrentLiabilities": "160019000", "totalNonCurrentLiabilities": "4927099000", "cashAndShortTermInvestments": "327429000", "commonStockSharesOutstanding": "50806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261893000", "profitLoss": "None", "dividendPayout": "163545000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-53243000", "operatingCashflow": "267027000", "capitalExpenditures": "611137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "472772000", "cashflowFromInvestment": "-589947000", "stockBasedCompensation": "9578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199908000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1643981000, "cost_of_revenue": 1313870000, "gross_profit": 330111000, "ebit": 386779000, "ebitda": 560334000, "pretax_income": 297404000, "tax_provision": 37844000, "net_income": 258982000, "net_income_to_common": 258982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177577000, "total_current_assets": 693653000, "total_assets": 7543258000, "short_term_debt": 0, "long_term_debt": 2194145000, "total_debt": 2194145000, "total_liabilities": 4728643000, "total_equity": 2807239000, "shares_outstanding": 50699000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 351285000, "capital_expenditure": 432589000, "free_cash_flow": 783874000, "dividends_paid": 154287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278995, "ticker_id": 2046, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386779000", "ebitda": "560334000", "netIncome": "258982000", "grossProfit": "330111000", "depreciation": "None", "totalRevenue": "1643981000", "costOfRevenue": "1313870000", "interestIncome": "85826000", "incomeBeforeTax": "297404000", "interestExpense": "89375000", "operatingIncome": "327178000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37844000", "reportedCurrency": "USD", "netInterestIncome": "-89375000", "nonInterestIncome": "None", "operatingExpenses": "2933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59601000", "costofGoodsAndServicesSold": "1313870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173555000", "sellingGeneralAndAdministrative": "9196000", "netIncomeFromContinuingOperations": "259560000" }, "balance": { "goodwill": "None", "inventory": "107223000", "commonStock": "882189000", "currentDebt": "None", "investments": "None", "totalAssets": "7543258000", "longTermDebt": "2194145000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1937972000", "totalLiabilities": "4728643000", "otherCurrentAssets": "144905000", "totalCurrentAssets": "693653000", "currentLongTermDebt": "None", "longTermInvestments": "121352000", "shortTermInvestments": "2618264000", "currentNetReceivables": "263948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849605000", "currentAccountsPayable": "292719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5172970000", "shortLongTermDebtTotal": "2194145000", "totalShareholderEquity": "2807239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175059000", "totalCurrentLiabilities": "548565000", "otherNonCurrentLiabilities": "1112017000", "totalNonCurrentLiabilities": "4180078000", "cashAndShortTermInvestments": "177577000", "commonStockSharesOutstanding": "50699000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259560000", "profitLoss": "None", "dividendPayout": "154287000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11626000", "operatingCashflow": "351285000", "capitalExpenditures": "432589000", "changeInReceivables": "-81545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "35316000", "cashflowFromInvestment": "-424267000", "stockBasedCompensation": "10279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643981000, "cost_of_revenue": 1313870000, "gross_profit": 330111000, "research_and_development": null, "selling_general_admin": 9196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386779000, "depreciation_amortisation": 173555000, "ebitda": 560334000, "interest_expense": 89375000, "interest_income": null, "other_non_operating": null, "pretax_income": 297404000, "tax_provision": 37844000, "effective_tax_rate": null, "net_income": 258982000, "net_income_continuing_ops": 259560000, "net_income_to_common": 258982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177577000, "short_term_investments": 2618264000, "net_receivables": 263948000, "inventory": 107223000, "other_current_assets": null, "total_current_assets": 693653000, "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": 6849605000, "total_assets": 7543258000, "short_term_debt": 0, "accounts_payable": 292719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548565000, "long_term_debt": 2194145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4180078000, "total_liabilities": 4728643000, "total_debt": 2194145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1937972000, "total_equity": 2807239000, "shares_outstanding": 50699000, "operating_cash_flow": 351285000, "stock_based_compensation": 10279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424267000, "dividends_paid": 154287000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35316000, "free_cash_flow": 783874000, "net_change_in_cash": -37666000 }, "raw_data": { "income": { "ebit": "386779000", "ebitda": "560334000", "netIncome": "258982000", "grossProfit": "330111000", "depreciation": "None", "totalRevenue": "1643981000", "costOfRevenue": "1313870000", "interestIncome": "85826000", "incomeBeforeTax": "297404000", "interestExpense": "89375000", "operatingIncome": "327178000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37844000", "reportedCurrency": "USD", "netInterestIncome": "-89375000", "nonInterestIncome": "None", "operatingExpenses": "2933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59601000", "costofGoodsAndServicesSold": "1313870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173555000", "sellingGeneralAndAdministrative": "9196000", "netIncomeFromContinuingOperations": "259560000" }, "balance": { "goodwill": "None", "inventory": "107223000", "commonStock": "882189000", "currentDebt": "None", "investments": "None", "totalAssets": "7543258000", "longTermDebt": "2194145000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1937972000", "totalLiabilities": "4728643000", "otherCurrentAssets": "144905000", "totalCurrentAssets": "693653000", "currentLongTermDebt": "None", "longTermInvestments": "121352000", "shortTermInvestments": "2618264000", "currentNetReceivables": "263948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849605000", "currentAccountsPayable": "292719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5172970000", "shortLongTermDebtTotal": "2194145000", "totalShareholderEquity": "2807239000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175059000", "totalCurrentLiabilities": "548565000", "otherNonCurrentLiabilities": "1112017000", "totalNonCurrentLiabilities": "4180078000", "cashAndShortTermInvestments": "177577000", "commonStockSharesOutstanding": "50699000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "177577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259560000", "profitLoss": "None", "dividendPayout": "154287000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11626000", "operatingCashflow": "351285000", "capitalExpenditures": "432589000", "changeInReceivables": "-81545000", "changeInExchangeRate": "None", "cashflowFromFinancing": "35316000", "cashflowFromInvestment": "-424267000", "stockBasedCompensation": "10279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154287000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173555000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1458084000, "cost_of_revenue": 1125842000, "gross_profit": 332242000, "ebit": 369482000, "ebitda": 548926000, "pretax_income": 282784000, "tax_provision": 36912000, "net_income": 245550000, "net_income_to_common": 245550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215243000, "total_current_assets": 595873000, "total_assets": 7210515000, "short_term_debt": 93854000, "long_term_debt": 2000640000, "total_debt": 2094494000, "total_liabilities": 4535281000, "total_equity": 2675234000, "shares_outstanding": 50645000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 363264000, "capital_expenditure": 299999000, "free_cash_flow": 663263000, "dividends_paid": 146119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279000, "ticker_id": 2046, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369482000", "ebitda": "548926000", "netIncome": "245550000", "grossProfit": "332242000", "depreciation": "None", "totalRevenue": "1458084000", "costOfRevenue": "1125842000", "interestIncome": "85848000", "incomeBeforeTax": "282784000", "interestExpense": "86698000", "operatingIncome": "329651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36912000", "reportedCurrency": "USD", "netInterestIncome": "-86698000", "nonInterestIncome": "None", "operatingExpenses": "2591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39831000", "costofGoodsAndServicesSold": "1125842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179444000", "sellingGeneralAndAdministrative": "15249000", "netIncomeFromContinuingOperations": "245872000" }, "balance": { "goodwill": "None", "inventory": "95597000", "commonStock": "874896000", "currentDebt": "None", "investments": "None", "totalAssets": "7210515000", "longTermDebt": "2000640000", "shortTermDebt": "93854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1833580000", "totalLiabilities": "4535281000", "otherCurrentAssets": "76931000", "totalCurrentAssets": "595873000", "currentLongTermDebt": "None", "longTermInvestments": "123824000", "shortTermInvestments": "0", "currentNetReceivables": "183426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614642000", "currentAccountsPayable": "145980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4901822000", "shortLongTermDebtTotal": "2094494000", "totalShareholderEquity": "2675234000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42318000", "totalCurrentLiabilities": "325624000", "otherNonCurrentLiabilities": "1366642000", "totalNonCurrentLiabilities": "4209657000", "cashAndShortTermInvestments": "215243000", "commonStockSharesOutstanding": "50645000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245872000", "profitLoss": "None", "dividendPayout": "146119000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17700000", "operatingCashflow": "363264000", "capitalExpenditures": "299999000", "changeInReceivables": "-6697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149484000", "cashflowFromInvestment": "-273653000", "stockBasedCompensation": "34093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1458084000, "cost_of_revenue": 1125842000, "gross_profit": 332242000, "research_and_development": null, "selling_general_admin": 15249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369482000, "depreciation_amortisation": 179444000, "ebitda": 548926000, "interest_expense": 86698000, "interest_income": null, "other_non_operating": null, "pretax_income": 282784000, "tax_provision": 36912000, "effective_tax_rate": null, "net_income": 245550000, "net_income_continuing_ops": 245872000, "net_income_to_common": 245550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215243000, "short_term_investments": 0, "net_receivables": 183426000, "inventory": 95597000, "other_current_assets": null, "total_current_assets": 595873000, "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": 6614642000, "total_assets": 7210515000, "short_term_debt": 93854000, "accounts_payable": 145980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325624000, "long_term_debt": 2000640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4209657000, "total_liabilities": 4535281000, "total_debt": 2094494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1833580000, "total_equity": 2675234000, "shares_outstanding": 50645000, "operating_cash_flow": 363264000, "stock_based_compensation": 34093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273653000, "dividends_paid": 146119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149484000, "free_cash_flow": 663263000, "net_change_in_cash": -59873000 }, "raw_data": { "income": { "ebit": "369482000", "ebitda": "548926000", "netIncome": "245550000", "grossProfit": "332242000", "depreciation": "None", "totalRevenue": "1458084000", "costOfRevenue": "1125842000", "interestIncome": "85848000", "incomeBeforeTax": "282784000", "interestExpense": "86698000", "operatingIncome": "329651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36912000", "reportedCurrency": "USD", "netInterestIncome": "-86698000", "nonInterestIncome": "None", "operatingExpenses": "2591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39831000", "costofGoodsAndServicesSold": "1125842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179444000", "sellingGeneralAndAdministrative": "15249000", "netIncomeFromContinuingOperations": "245872000" }, "balance": { "goodwill": "None", "inventory": "95597000", "commonStock": "874896000", "currentDebt": "None", "investments": "None", "totalAssets": "7210515000", "longTermDebt": "2000640000", "shortTermDebt": "93854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1833580000", "totalLiabilities": "4535281000", "otherCurrentAssets": "76931000", "totalCurrentAssets": "595873000", "currentLongTermDebt": "None", "longTermInvestments": "123824000", "shortTermInvestments": "0", "currentNetReceivables": "183426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614642000", "currentAccountsPayable": "145980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4901822000", "shortLongTermDebtTotal": "2094494000", "totalShareholderEquity": "2675234000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42318000", "totalCurrentLiabilities": "325624000", "otherNonCurrentLiabilities": "1366642000", "totalNonCurrentLiabilities": "4209657000", "cashAndShortTermInvestments": "215243000", "commonStockSharesOutstanding": "50645000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245872000", "profitLoss": "None", "dividendPayout": "146119000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17700000", "operatingCashflow": "363264000", "capitalExpenditures": "299999000", "changeInReceivables": "-6697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149484000", "cashflowFromInvestment": "-273653000", "stockBasedCompensation": "34093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179444000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1350729000, "cost_of_revenue": 1038560000, "gross_profit": 312169000, "ebit": 354094000, "ebitda": 530035000, "pretax_income": 266668000, "tax_provision": 28700000, "net_income": 237417000, "net_income_to_common": 237417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275116000, "total_current_assets": 642401000, "total_assets": 7095244000, "short_term_debt": 95783000, "long_term_debt": 2000414000, "total_debt": 2096197000, "total_liabilities": 4528788000, "total_equity": 2566456000, "shares_outstanding": 50572000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 388131000, "capital_expenditure": 310938000, "free_cash_flow": 699069000, "dividends_paid": 137813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279005, "ticker_id": 2046, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "354094000", "ebitda": "530035000", "netIncome": "237417000", "grossProfit": "312169000", "depreciation": "None", "totalRevenue": "1350729000", "costOfRevenue": "1038560000", "interestIncome": "87491000", "incomeBeforeTax": "266668000", "interestExpense": "87426000", "operatingIncome": "309521000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "28700000", "reportedCurrency": "USD", "netInterestIncome": "-87426000", "nonInterestIncome": "None", "operatingExpenses": "2648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44573000", "costofGoodsAndServicesSold": "1038560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175941000", "sellingGeneralAndAdministrative": "11865000", "netIncomeFromContinuingOperations": "237968000" }, "balance": { "goodwill": "None", "inventory": "96587000", "commonStock": "869235000", "currentDebt": "None", "investments": "None", "totalAssets": "7095244000", "longTermDebt": "2000414000", "shortTermDebt": "95783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1734103000", "totalLiabilities": "4528788000", "otherCurrentAssets": "65402000", "totalCurrentAssets": "642401000", "currentLongTermDebt": "None", "longTermInvestments": "126948000", "shortTermInvestments": "25000000", "currentNetReceivables": "160112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6452843000", "currentAccountsPayable": "120576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4709510000", "shortLongTermDebtTotal": "2096197000", "totalShareholderEquity": "2566456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41871000", "totalCurrentLiabilities": "287571000", "otherNonCurrentLiabilities": "1440552000", "totalNonCurrentLiabilities": "4241217000", "cashAndShortTermInvestments": "275116000", "commonStockSharesOutstanding": "50572000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237968000", "profitLoss": "None", "dividendPayout": "137813000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "388131000", "capitalExpenditures": "310938000", "changeInReceivables": "-374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16989000", "cashflowFromInvestment": "-347258000", "stockBasedCompensation": "31934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1350729000, "cost_of_revenue": 1038560000, "gross_profit": 312169000, "research_and_development": null, "selling_general_admin": 11865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354094000, "depreciation_amortisation": 175941000, "ebitda": 530035000, "interest_expense": 87426000, "interest_income": null, "other_non_operating": null, "pretax_income": 266668000, "tax_provision": 28700000, "effective_tax_rate": null, "net_income": 237417000, "net_income_continuing_ops": 237968000, "net_income_to_common": 237417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275116000, "short_term_investments": 25000000, "net_receivables": 160112000, "inventory": 96587000, "other_current_assets": null, "total_current_assets": 642401000, "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": 6452843000, "total_assets": 7095244000, "short_term_debt": 95783000, "accounts_payable": 120576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287571000, "long_term_debt": 2000414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4241217000, "total_liabilities": 4528788000, "total_debt": 2096197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1734103000, "total_equity": 2566456000, "shares_outstanding": 50572000, "operating_cash_flow": 388131000, "stock_based_compensation": 31934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 310938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -347258000, "dividends_paid": 137813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16989000, "free_cash_flow": 699069000, "net_change_in_cash": 57862000 }, "raw_data": { "income": { "ebit": "354094000", "ebitda": "530035000", "netIncome": "237417000", "grossProfit": "312169000", "depreciation": "None", "totalRevenue": "1350729000", "costOfRevenue": "1038560000", "interestIncome": "87491000", "incomeBeforeTax": "266668000", "interestExpense": "87426000", "operatingIncome": "309521000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "28700000", "reportedCurrency": "USD", "netInterestIncome": "-87426000", "nonInterestIncome": "None", "operatingExpenses": "2648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44573000", "costofGoodsAndServicesSold": "1038560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175941000", "sellingGeneralAndAdministrative": "11865000", "netIncomeFromContinuingOperations": "237968000" }, "balance": { "goodwill": "None", "inventory": "96587000", "commonStock": "869235000", "currentDebt": "None", "investments": "None", "totalAssets": "7095244000", "longTermDebt": "2000414000", "shortTermDebt": "95783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1734103000", "totalLiabilities": "4528788000", "otherCurrentAssets": "65402000", "totalCurrentAssets": "642401000", "currentLongTermDebt": "None", "longTermInvestments": "126948000", "shortTermInvestments": "25000000", "currentNetReceivables": "160112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6452843000", "currentAccountsPayable": "120576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4709510000", "shortLongTermDebtTotal": "2096197000", "totalShareholderEquity": "2566456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41871000", "totalCurrentLiabilities": "287571000", "otherNonCurrentLiabilities": "1440552000", "totalNonCurrentLiabilities": "4241217000", "cashAndShortTermInvestments": "275116000", "commonStockSharesOutstanding": "50572000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237968000", "profitLoss": "None", "dividendPayout": "137813000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "388131000", "capitalExpenditures": "310938000", "changeInReceivables": "-374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16989000", "cashflowFromInvestment": "-347258000", "stockBasedCompensation": "31934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175941000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1346383000, "cost_of_revenue": 1045288000, "gross_profit": 301095000, "ebit": 344310000, "ebitda": 518110000, "pretax_income": 257835000, "tax_provision": 24507000, "net_income": 232854000, "net_income_to_common": 232854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217254000, "total_current_assets": 565146000, "total_assets": 6641201000, "short_term_debt": 100000000, "long_term_debt": 1736659000, "total_debt": 1836659000, "total_liabilities": 4170648000, "total_equity": 2464628000, "shares_outstanding": 50537000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366625000, "capital_expenditure": 278705000, "free_cash_flow": 645330000, "dividends_paid": 129677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279010, "ticker_id": 2046, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344310000", "ebitda": "518110000", "netIncome": "232854000", "grossProfit": "301095000", "depreciation": "None", "totalRevenue": "1346383000", "costOfRevenue": "1045288000", "interestIncome": "76627000", "incomeBeforeTax": "257835000", "interestExpense": "86475000", "operatingIncome": "298326000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24507000", "reportedCurrency": "USD", "netInterestIncome": "-86475000", "nonInterestIncome": "None", "operatingExpenses": "2769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45984000", "costofGoodsAndServicesSold": "1045288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173800000", "sellingGeneralAndAdministrative": "10976000", "netIncomeFromContinuingOperations": "233328000" }, "balance": { "goodwill": "None", "inventory": "114108000", "commonStock": "868307000", "currentDebt": "None", "investments": "None", "totalAssets": "6641201000", "longTermDebt": "1736659000", "shortTermDebt": "100000000", "treasuryStock": "-1920000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1634525000", "totalLiabilities": "4170648000", "otherCurrentAssets": "74669000", "totalCurrentAssets": "565146000", "currentLongTermDebt": "100000000", "longTermInvestments": "98218000", "shortTermInvestments": "0", "currentNetReceivables": "159115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6076055000", "currentAccountsPayable": "110745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4531454000", "shortLongTermDebtTotal": "1836659000", "totalShareholderEquity": "2464628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124161000", "totalCurrentLiabilities": "374859000", "otherNonCurrentLiabilities": "1312899000", "totalNonCurrentLiabilities": "3795789000", "cashAndShortTermInvestments": "217254000", "commonStockSharesOutstanding": "50537000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233328000", "profitLoss": "None", "dividendPayout": "129677000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9463000", "operatingCashflow": "366625000", "capitalExpenditures": "278705000", "changeInReceivables": "-5996000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136371000", "cashflowFromInvestment": "-280492000", "stockBasedCompensation": "36949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346383000, "cost_of_revenue": 1045288000, "gross_profit": 301095000, "research_and_development": null, "selling_general_admin": 10976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344310000, "depreciation_amortisation": 173800000, "ebitda": 518110000, "interest_expense": 86475000, "interest_income": null, "other_non_operating": null, "pretax_income": 257835000, "tax_provision": 24507000, "effective_tax_rate": null, "net_income": 232854000, "net_income_continuing_ops": 233328000, "net_income_to_common": 232854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217254000, "short_term_investments": 0, "net_receivables": 159115000, "inventory": 114108000, "other_current_assets": null, "total_current_assets": 565146000, "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": 6076055000, "total_assets": 6641201000, "short_term_debt": 100000000, "accounts_payable": 110745000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374859000, "long_term_debt": 1736659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3795789000, "total_liabilities": 4170648000, "total_debt": 1836659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1634525000, "total_equity": 2464628000, "shares_outstanding": 50537000, "operating_cash_flow": 366625000, "stock_based_compensation": 36949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -280492000, "dividends_paid": 129677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136371000, "free_cash_flow": 645330000, "net_change_in_cash": -50238000 }, "raw_data": { "income": { "ebit": "344310000", "ebitda": "518110000", "netIncome": "232854000", "grossProfit": "301095000", "depreciation": "None", "totalRevenue": "1346383000", "costOfRevenue": "1045288000", "interestIncome": "76627000", "incomeBeforeTax": "257835000", "interestExpense": "86475000", "operatingIncome": "298326000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24507000", "reportedCurrency": "USD", "netInterestIncome": "-86475000", "nonInterestIncome": "None", "operatingExpenses": "2769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45984000", "costofGoodsAndServicesSold": "1045288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173800000", "sellingGeneralAndAdministrative": "10976000", "netIncomeFromContinuingOperations": "233328000" }, "balance": { "goodwill": "None", "inventory": "114108000", "commonStock": "868307000", "currentDebt": "None", "investments": "None", "totalAssets": "6641201000", "longTermDebt": "1736659000", "shortTermDebt": "100000000", "treasuryStock": "-1920000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1634525000", "totalLiabilities": "4170648000", "otherCurrentAssets": "74669000", "totalCurrentAssets": "565146000", "currentLongTermDebt": "100000000", "longTermInvestments": "98218000", "shortTermInvestments": "0", "currentNetReceivables": "159115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6076055000", "currentAccountsPayable": "110745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4531454000", "shortLongTermDebtTotal": "1836659000", "totalShareholderEquity": "2464628000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124161000", "totalCurrentLiabilities": "374859000", "otherNonCurrentLiabilities": "1312899000", "totalNonCurrentLiabilities": "3795789000", "cashAndShortTermInvestments": "217254000", "commonStockSharesOutstanding": "50537000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233328000", "profitLoss": "None", "dividendPayout": "129677000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9463000", "operatingCashflow": "366625000", "capitalExpenditures": "278705000", "changeInReceivables": "-5996000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136371000", "cashflowFromInvestment": "-280492000", "stockBasedCompensation": "36949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173800000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 1370752000, "cost_of_revenue": 1071326000, "gross_profit": 299426000, "ebit": 330857000, "ebitda": 499977000, "pretax_income": 244909000, "tax_provision": 17386000, "net_income": 226801000, "net_income_to_common": 226801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267492000, "total_current_assets": 597640000, "total_assets": 6382754000, "short_term_debt": 12009000, "long_term_debt": 1834788000, "total_debt": 1846797000, "total_liabilities": 4006943000, "total_equity": 2375811000, "shares_outstanding": 50510000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 491626000, "capital_expenditure": 277853000, "free_cash_flow": 769479000, "dividends_paid": 121421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279015, "ticker_id": 2046, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "330857000", "ebitda": "499977000", "netIncome": "226801000", "grossProfit": "299426000", "depreciation": "None", "totalRevenue": "1370752000", "costOfRevenue": "1071326000", "interestIncome": "78045000", "incomeBeforeTax": "244909000", "interestExpense": "85948000", "operatingIncome": "296922000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17386000", "reportedCurrency": "USD", "netInterestIncome": "-85948000", "nonInterestIncome": "None", "operatingExpenses": "2504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "33935000", "costofGoodsAndServicesSold": "1071326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169120000", "sellingGeneralAndAdministrative": "15781000", "netIncomeFromContinuingOperations": "227523000" }, "balance": { "goodwill": "None", "inventory": "102966000", "commonStock": "863593000", "currentDebt": "None", "investments": "None", "totalAssets": "6382754000", "longTermDebt": "1834788000", "shortTermDebt": "12009000", "treasuryStock": "-1932000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1531543000", "totalLiabilities": "4006943000", "otherCurrentAssets": "52362000", "totalCurrentAssets": "597640000", "currentLongTermDebt": "None", "longTermInvestments": "101178000", "shortTermInvestments": "None", "currentNetReceivables": "158328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785114000", "currentAccountsPayable": "110824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4395735000", "shortLongTermDebtTotal": "1846797000", "totalShareholderEquity": "2375811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "115722000", "totalCurrentLiabilities": "258592000", "otherNonCurrentLiabilities": "1213685000", "totalNonCurrentLiabilities": "3748351000", "cashAndShortTermInvestments": "267492000", "commonStockSharesOutstanding": "50510000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227523000", "profitLoss": "None", "dividendPayout": "121421000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "65710000", "operatingCashflow": "491626000", "capitalExpenditures": "277853000", "changeInReceivables": "729000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42606000", "cashflowFromInvestment": "-258177000", "stockBasedCompensation": "9362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190843000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1370752000, "cost_of_revenue": 1071326000, "gross_profit": 299426000, "research_and_development": 0, "selling_general_admin": 15781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330857000, "depreciation_amortisation": 169120000, "ebitda": 499977000, "interest_expense": 85948000, "interest_income": null, "other_non_operating": null, "pretax_income": 244909000, "tax_provision": 17386000, "effective_tax_rate": null, "net_income": 226801000, "net_income_continuing_ops": 227523000, "net_income_to_common": 226801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267492000, "short_term_investments": null, "net_receivables": 158328000, "inventory": 102966000, "other_current_assets": null, "total_current_assets": 597640000, "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": 5785114000, "total_assets": 6382754000, "short_term_debt": 12009000, "accounts_payable": 110824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258592000, "long_term_debt": 1834788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3748351000, "total_liabilities": 4006943000, "total_debt": 1846797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1531543000, "total_equity": 2375811000, "shares_outstanding": 50510000, "operating_cash_flow": 491626000, "stock_based_compensation": 9362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258177000, "dividends_paid": 121421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42606000, "free_cash_flow": 769479000, "net_change_in_cash": 190843000 }, "raw_data": { "income": { "ebit": "330857000", "ebitda": "499977000", "netIncome": "226801000", "grossProfit": "299426000", "depreciation": "None", "totalRevenue": "1370752000", "costOfRevenue": "1071326000", "interestIncome": "78045000", "incomeBeforeTax": "244909000", "interestExpense": "85948000", "operatingIncome": "296922000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17386000", "reportedCurrency": "USD", "netInterestIncome": "-85948000", "nonInterestIncome": "None", "operatingExpenses": "2504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "33935000", "costofGoodsAndServicesSold": "1071326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169120000", "sellingGeneralAndAdministrative": "15781000", "netIncomeFromContinuingOperations": "227523000" }, "balance": { "goodwill": "None", "inventory": "102966000", "commonStock": "863593000", "currentDebt": "None", "investments": "None", "totalAssets": "6382754000", "longTermDebt": "1834788000", "shortTermDebt": "12009000", "treasuryStock": "-1932000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1531543000", "totalLiabilities": "4006943000", "otherCurrentAssets": "52362000", "totalCurrentAssets": "597640000", "currentLongTermDebt": "None", "longTermInvestments": "101178000", "shortTermInvestments": "None", "currentNetReceivables": "158328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785114000", "currentAccountsPayable": "110824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4395735000", "shortLongTermDebtTotal": "1846797000", "totalShareholderEquity": "2375811000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "115722000", "totalCurrentLiabilities": "258592000", "otherNonCurrentLiabilities": "1213685000", "totalNonCurrentLiabilities": "3748351000", "cashAndShortTermInvestments": "267492000", "commonStockSharesOutstanding": "50510000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227523000", "profitLoss": "None", "dividendPayout": "121421000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "65710000", "operatingCashflow": "491626000", "capitalExpenditures": "277853000", "changeInReceivables": "729000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42606000", "cashflowFromInvestment": "-258177000", "stockBasedCompensation": "9362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190843000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169120000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 402506000, "cost_of_revenue": 350913000, "gross_profit": 51593000, "ebit": 50853000, "ebitda": 118846000, "pretax_income": 68469000, "tax_provision": 411000, "net_income": 67981000, "net_income_to_common": 67981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337765000, "total_current_assets": 1046541000, "total_assets": 10587780000, "short_term_debt": 116300000, "long_term_debt": 3677816000, "total_debt": 3794116000, "total_liabilities": 6939047000, "total_equity": 3641844000, "shares_outstanding": 56289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75814000, "capital_expenditure": 371527000, "free_cash_flow": 447341000, "dividends_paid": 49201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278978, "ticker_id": 2046, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50853000", "ebitda": "118846000", "netIncome": "67981000", "grossProfit": "51593000", "depreciation": "None", "totalRevenue": "402506000", "costOfRevenue": "350913000", "interestIncome": "None", "incomeBeforeTax": "68469000", "interestExpense": "44153000", "operatingIncome": "50853000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "411000", "reportedCurrency": "USD", "netInterestIncome": "-44153000", "nonInterestIncome": "None", "operatingExpenses": "740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67993000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "68058000" }, "balance": { "goodwill": "None", "inventory": "228330000", "commonStock": "1352535000", "currentDebt": "None", "investments": "None", "totalAssets": "10587780000", "longTermDebt": "3677816000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2304032000", "totalLiabilities": "6939047000", "otherCurrentAssets": "503156000", "totalCurrentAssets": "1046541000", "currentLongTermDebt": "116300000", "longTermInvestments": "151706000", "shortTermInvestments": "None", "currentNetReceivables": "205620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9541239000", "currentAccountsPayable": "281359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4009300000", "totalShareholderEquity": "3641844000", "capitalLeaseObligations": "215184000", "otherCurrentLiabilities": "271524000", "totalCurrentLiabilities": "864781000", "otherNonCurrentLiabilities": "235684000", "totalNonCurrentLiabilities": "6074266000", "cashAndShortTermInvestments": "337765000", "commonStockSharesOutstanding": "56289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68058000", "profitLoss": "None", "dividendPayout": "49201000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1979000", "operatingCashflow": "75814000", "capitalExpenditures": "371527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342628000", "cashflowFromInvestment": "-296395000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402506000, "cost_of_revenue": 350913000, "gross_profit": 51593000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50853000, "depreciation_amortisation": 67993000, "ebitda": 118846000, "interest_expense": 44153000, "interest_income": null, "other_non_operating": null, "pretax_income": 68469000, "tax_provision": 411000, "effective_tax_rate": null, "net_income": 67981000, "net_income_continuing_ops": 68058000, "net_income_to_common": 67981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337765000, "short_term_investments": null, "net_receivables": 205620000, "inventory": 228330000, "other_current_assets": null, "total_current_assets": 1046541000, "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": 9541239000, "total_assets": 10587780000, "short_term_debt": 116300000, "accounts_payable": 281359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864781000, "long_term_debt": 3677816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6074266000, "total_liabilities": 6939047000, "total_debt": 3794116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2304032000, "total_equity": 3641844000, "shares_outstanding": 56289000, "operating_cash_flow": 75814000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 371527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296395000, "dividends_paid": 49201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 342628000, "free_cash_flow": 447341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50853000", "ebitda": "118846000", "netIncome": "67981000", "grossProfit": "51593000", "depreciation": "None", "totalRevenue": "402506000", "costOfRevenue": "350913000", "interestIncome": "None", "incomeBeforeTax": "68469000", "interestExpense": "44153000", "operatingIncome": "50853000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "411000", "reportedCurrency": "USD", "netInterestIncome": "-44153000", "nonInterestIncome": "None", "operatingExpenses": "740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67993000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "68058000" }, "balance": { "goodwill": "None", "inventory": "228330000", "commonStock": "1352535000", "currentDebt": "None", "investments": "None", "totalAssets": "10587780000", "longTermDebt": "3677816000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2304032000", "totalLiabilities": "6939047000", "otherCurrentAssets": "503156000", "totalCurrentAssets": "1046541000", "currentLongTermDebt": "116300000", "longTermInvestments": "151706000", "shortTermInvestments": "None", "currentNetReceivables": "205620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9541239000", "currentAccountsPayable": "281359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4009300000", "totalShareholderEquity": "3641844000", "capitalLeaseObligations": "215184000", "otherCurrentLiabilities": "271524000", "totalCurrentLiabilities": "864781000", "otherNonCurrentLiabilities": "235684000", "totalNonCurrentLiabilities": "6074266000", "cashAndShortTermInvestments": "337765000", "commonStockSharesOutstanding": "56289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68058000", "profitLoss": "None", "dividendPayout": "49201000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1979000", "operatingCashflow": "75814000", "capitalExpenditures": "371527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342628000", "cashflowFromInvestment": "-296395000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67993000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 404713000, "cost_of_revenue": 331504000, "gross_profit": 73209000, "ebit": 85319000, "ebitda": 153461000, "pretax_income": 41482000, "tax_provision": -2255000, "net_income": 43607000, "net_income_to_common": 43607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215718000, "total_current_assets": 833404000, "total_assets": 10594163000, "short_term_debt": 116300000, "long_term_debt": 3331038000, "total_debt": 3447338000, "total_liabilities": 7015477000, "total_equity": 3571874000, "shares_outstanding": 54806000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 137773000, "capital_expenditure": 353975000, "free_cash_flow": 491748000, "dividends_paid": 48482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278979, "ticker_id": 2046, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85319000", "ebitda": "153461000", "netIncome": "43607000", "grossProfit": "73209000", "depreciation": "None", "totalRevenue": "404713000", "costOfRevenue": "331504000", "interestIncome": "53259000", "incomeBeforeTax": "41482000", "interestExpense": "43837000", "operatingIncome": "70804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2255000", "reportedCurrency": "USD", "netInterestIncome": "-19965000", "nonInterestIncome": "None", "operatingExpenses": "2405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68142000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43737000" }, "balance": { "goodwill": "None", "inventory": "226351000", "commonStock": "1301907000", "currentDebt": "None", "investments": "None", "totalAssets": "10594163000", "longTermDebt": "3331038000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2284911000", "totalLiabilities": "7015477000", "otherCurrentAssets": "393598000", "totalCurrentAssets": "833404000", "currentLongTermDebt": "116300000", "longTermInvestments": "155002000", "shortTermInvestments": "None", "currentNetReceivables": "224088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9760759000", "currentAccountsPayable": "344870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978524000", "shortLongTermDebtTotal": "3664033000", "totalShareholderEquity": "3571874000", "capitalLeaseObligations": "216695000", "otherCurrentLiabilities": "234922000", "totalCurrentLiabilities": "897835000", "otherNonCurrentLiabilities": "229830000", "totalNonCurrentLiabilities": "6117642000", "cashAndShortTermInvestments": "215718000", "commonStockSharesOutstanding": "54806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43607000", "profitLoss": "None", "dividendPayout": "48482000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10611000", "operatingCashflow": "137773000", "capitalExpenditures": "353975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42879000", "cashflowFromInvestment": "-298143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404713000, "cost_of_revenue": 331504000, "gross_profit": 73209000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85319000, "depreciation_amortisation": 68142000, "ebitda": 153461000, "interest_expense": 43837000, "interest_income": null, "other_non_operating": null, "pretax_income": 41482000, "tax_provision": -2255000, "effective_tax_rate": null, "net_income": 43607000, "net_income_continuing_ops": 43737000, "net_income_to_common": 43607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215718000, "short_term_investments": null, "net_receivables": 224088000, "inventory": 226351000, "other_current_assets": null, "total_current_assets": 833404000, "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": 9760759000, "total_assets": 10594163000, "short_term_debt": 116300000, "accounts_payable": 344870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897835000, "long_term_debt": 3331038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6117642000, "total_liabilities": 7015477000, "total_debt": 3447338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2284911000, "total_equity": 3571874000, "shares_outstanding": 54806000, "operating_cash_flow": 137773000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 353975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298143000, "dividends_paid": 48482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42879000, "free_cash_flow": 491748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85319000", "ebitda": "153461000", "netIncome": "43607000", "grossProfit": "73209000", "depreciation": "None", "totalRevenue": "404713000", "costOfRevenue": "331504000", "interestIncome": "53259000", "incomeBeforeTax": "41482000", "interestExpense": "43837000", "operatingIncome": "70804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2255000", "reportedCurrency": "USD", "netInterestIncome": "-19965000", "nonInterestIncome": "None", "operatingExpenses": "2405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68142000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43737000" }, "balance": { "goodwill": "None", "inventory": "226351000", "commonStock": "1301907000", "currentDebt": "None", "investments": "None", "totalAssets": "10594163000", "longTermDebt": "3331038000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2284911000", "totalLiabilities": "7015477000", "otherCurrentAssets": "393598000", "totalCurrentAssets": "833404000", "currentLongTermDebt": "116300000", "longTermInvestments": "155002000", "shortTermInvestments": "None", "currentNetReceivables": "224088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9760759000", "currentAccountsPayable": "344870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978524000", "shortLongTermDebtTotal": "3664033000", "totalShareholderEquity": "3571874000", "capitalLeaseObligations": "216695000", "otherCurrentLiabilities": "234922000", "totalCurrentLiabilities": "897835000", "otherNonCurrentLiabilities": "229830000", "totalNonCurrentLiabilities": "6117642000", "cashAndShortTermInvestments": "215718000", "commonStockSharesOutstanding": "54806000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43607000", "profitLoss": "None", "dividendPayout": "48482000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10611000", "operatingCashflow": "137773000", "capitalExpenditures": "353975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42879000", "cashflowFromInvestment": "-298143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68142000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 524417000, "cost_of_revenue": 389839000, "gross_profit": 134312000, "ebit": 177178999, "ebitda": 243882998, "pretax_income": 132294999, "tax_provision": 7686000, "net_income": 124437000, "net_income_to_common": 124437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333209000, "total_current_assets": 960405000, "total_assets": 10075985000, "short_term_debt": 116300000, "long_term_debt": 3330752000, "total_debt": 3447052000, "total_liabilities": 6587370000, "total_equity": 3481083000, "shares_outstanding": 55055000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162837000, "capital_expenditure": 290723000, "free_cash_flow": 453560000, "dividends_paid": 46539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278981, "ticker_id": 2046, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177178999", "ebitda": "243882998", "netIncome": "124437000", "grossProfit": "134312000", "depreciation": "None", "totalRevenue": "524417000", "costOfRevenue": "389839000", "interestIncome": "51906000", "incomeBeforeTax": "132294999", "interestExpense": "44884000", "operatingIncome": "133151999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7686000", "reportedCurrency": "USD", "netInterestIncome": "-44884000", "nonInterestIncome": "None", "operatingExpenses": "1160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66703999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "124609000" }, "balance": { "goodwill": "None", "inventory": "236961000", "commonStock": "1205219000", "currentDebt": "None", "investments": "None", "totalAssets": "10075985000", "longTermDebt": "3330752000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289174000", "totalLiabilities": "6587370000", "otherCurrentAssets": "111558000", "totalCurrentAssets": "960405000", "currentLongTermDebt": "116300000", "longTermInvestments": "154896000", "shortTermInvestments": "None", "currentNetReceivables": "278677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9115580000", "currentAccountsPayable": "317375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1859005000", "shortLongTermDebtTotal": "3665234000", "totalShareholderEquity": "3481083000", "capitalLeaseObligations": "218182000", "otherCurrentLiabilities": "265900000", "totalCurrentLiabilities": "885195000", "otherNonCurrentLiabilities": "201945000", "totalNonCurrentLiabilities": "5702175000", "cashAndShortTermInvestments": "333209000", "commonStockSharesOutstanding": "55055000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "333209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124609000", "profitLoss": "None", "dividendPayout": "46539000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12562000", "operatingCashflow": "162837000", "capitalExpenditures": "290723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47051000", "cashflowFromInvestment": "-257065000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524417000, "cost_of_revenue": 389839000, "gross_profit": 134312000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177178999, "depreciation_amortisation": 66703999, "ebitda": 243882998, "interest_expense": 44884000, "interest_income": null, "other_non_operating": null, "pretax_income": 132294999, "tax_provision": 7686000, "effective_tax_rate": null, "net_income": 124437000, "net_income_continuing_ops": 124609000, "net_income_to_common": 124437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333209000, "short_term_investments": null, "net_receivables": 278677000, "inventory": 236961000, "other_current_assets": null, "total_current_assets": 960405000, "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": 9115580000, "total_assets": 10075985000, "short_term_debt": 116300000, "accounts_payable": 317375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885195000, "long_term_debt": 3330752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5702175000, "total_liabilities": 6587370000, "total_debt": 3447052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2289174000, "total_equity": 3481083000, "shares_outstanding": 55055000, "operating_cash_flow": 162837000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 290723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257065000, "dividends_paid": 46539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47051000, "free_cash_flow": 453560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177178999", "ebitda": "243882998", "netIncome": "124437000", "grossProfit": "134312000", "depreciation": "None", "totalRevenue": "524417000", "costOfRevenue": "389839000", "interestIncome": "51906000", "incomeBeforeTax": "132294999", "interestExpense": "44884000", "operatingIncome": "133151999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7686000", "reportedCurrency": "USD", "netInterestIncome": "-44884000", "nonInterestIncome": "None", "operatingExpenses": "1160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66703999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "124609000" }, "balance": { "goodwill": "None", "inventory": "236961000", "commonStock": "1205219000", "currentDebt": "None", "investments": "None", "totalAssets": "10075985000", "longTermDebt": "3330752000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2289174000", "totalLiabilities": "6587370000", "otherCurrentAssets": "111558000", "totalCurrentAssets": "960405000", "currentLongTermDebt": "116300000", "longTermInvestments": "154896000", "shortTermInvestments": "None", "currentNetReceivables": "278677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9115580000", "currentAccountsPayable": "317375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1859005000", "shortLongTermDebtTotal": "3665234000", "totalShareholderEquity": "3481083000", "capitalLeaseObligations": "218182000", "otherCurrentLiabilities": "265900000", "totalCurrentLiabilities": "885195000", "otherNonCurrentLiabilities": "201945000", "totalNonCurrentLiabilities": "5702175000", "cashAndShortTermInvestments": "333209000", "commonStockSharesOutstanding": "55055000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "333209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124609000", "profitLoss": "None", "dividendPayout": "46539000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12562000", "operatingCashflow": "162837000", "capitalExpenditures": "290723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47051000", "cashflowFromInvestment": "-257065000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66704000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 450880000, "cost_of_revenue": 349671000, "gross_profit": 101209000, "ebit": 131917000, "ebitda": 194655000, "pretax_income": 89445000, "tax_provision": -6681000, "net_income": 95781000, "net_income_to_common": 95781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474488000, "total_current_assets": 1079490000, "total_assets": 9935881000, "short_term_debt": 0, "long_term_debt": 3446970000, "total_debt": 3446970000, "total_liabilities": 6529114000, "total_equity": 3399407000, "shares_outstanding": 54380000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 176941000, "capital_expenditure": 333305000, "free_cash_flow": 510246000, "dividends_paid": 46529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278982, "ticker_id": 2046, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131917000", "ebitda": "194655000", "netIncome": "95781000", "grossProfit": "101209000", "depreciation": "None", "totalRevenue": "450880000", "costOfRevenue": "349671000", "interestIncome": "50383000", "incomeBeforeTax": "89445000", "interestExpense": "42472000", "operatingIncome": "100573000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6681000", "reportedCurrency": "USD", "netInterestIncome": "-42472000", "nonInterestIncome": "None", "operatingExpenses": "636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62738000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "96126000" }, "balance": { "goodwill": "None", "inventory": "249524000", "commonStock": "1201374000", "currentDebt": "None", "investments": "None", "totalAssets": "9935881000", "longTermDebt": "3446970000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2211514000", "totalLiabilities": "6529114000", "otherCurrentAssets": "85454000", "totalCurrentAssets": "1079490000", "currentLongTermDebt": "None", "longTermInvestments": "158055000", "shortTermInvestments": "None", "currentNetReceivables": "270024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8856391000", "currentAccountsPayable": "275934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688813000", "shortLongTermDebtTotal": "3666884000", "totalShareholderEquity": "3399407000", "capitalLeaseObligations": "219914000", "otherCurrentLiabilities": "248507000", "totalCurrentLiabilities": "742443000", "otherNonCurrentLiabilities": "173349000", "totalNonCurrentLiabilities": "5786671000", "cashAndShortTermInvestments": "474488000", "commonStockSharesOutstanding": "54380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "474488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96126000", "profitLoss": "None", "dividendPayout": "46529000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3489000", "operatingCashflow": "176941000", "capitalExpenditures": "333305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46297000", "cashflowFromInvestment": "-290651000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450880000, "cost_of_revenue": 349671000, "gross_profit": 101209000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131917000, "depreciation_amortisation": 62738000, "ebitda": 194655000, "interest_expense": 42472000, "interest_income": null, "other_non_operating": null, "pretax_income": 89445000, "tax_provision": -6681000, "effective_tax_rate": null, "net_income": 95781000, "net_income_continuing_ops": 96126000, "net_income_to_common": 95781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474488000, "short_term_investments": null, "net_receivables": 270024000, "inventory": 249524000, "other_current_assets": null, "total_current_assets": 1079490000, "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": 8856391000, "total_assets": 9935881000, "short_term_debt": 0, "accounts_payable": 275934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742443000, "long_term_debt": 3446970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5786671000, "total_liabilities": 6529114000, "total_debt": 3446970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2211514000, "total_equity": 3399407000, "shares_outstanding": 54380000, "operating_cash_flow": 176941000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -290651000, "dividends_paid": 46529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46297000, "free_cash_flow": 510246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131917000", "ebitda": "194655000", "netIncome": "95781000", "grossProfit": "101209000", "depreciation": "None", "totalRevenue": "450880000", "costOfRevenue": "349671000", "interestIncome": "50383000", "incomeBeforeTax": "89445000", "interestExpense": "42472000", "operatingIncome": "100573000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6681000", "reportedCurrency": "USD", "netInterestIncome": "-42472000", "nonInterestIncome": "None", "operatingExpenses": "636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62738000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "96126000" }, "balance": { "goodwill": "None", "inventory": "249524000", "commonStock": "1201374000", "currentDebt": "None", "investments": "None", "totalAssets": "9935881000", "longTermDebt": "3446970000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2211514000", "totalLiabilities": "6529114000", "otherCurrentAssets": "85454000", "totalCurrentAssets": "1079490000", "currentLongTermDebt": "None", "longTermInvestments": "158055000", "shortTermInvestments": "None", "currentNetReceivables": "270024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8856391000", "currentAccountsPayable": "275934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688813000", "shortLongTermDebtTotal": "3666884000", "totalShareholderEquity": "3399407000", "capitalLeaseObligations": "219914000", "otherCurrentLiabilities": "248507000", "totalCurrentLiabilities": "742443000", "otherNonCurrentLiabilities": "173349000", "totalNonCurrentLiabilities": "5786671000", "cashAndShortTermInvestments": "474488000", "commonStockSharesOutstanding": "54380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "474488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96126000", "profitLoss": "None", "dividendPayout": "46529000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3489000", "operatingCashflow": "176941000", "capitalExpenditures": "333305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46297000", "cashflowFromInvestment": "-290651000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62738000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 432457000, "cost_of_revenue": 376901000, "gross_profit": 55556000, "ebit": 84193000, "ebitda": 145011000, "pretax_income": 47195000, "tax_provision": -12466000, "net_income": 59647000, "net_income_to_common": 59647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634495000, "total_current_assets": 1216103000, "total_assets": 9592026000, "short_term_debt": 0, "long_term_debt": 3447008000, "total_debt": 3447008000, "total_liabilities": 6238671000, "total_equity": 3346340000, "shares_outstanding": 54126000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124287000, "capital_expenditure": 201324000, "free_cash_flow": 325611000, "dividends_paid": 46932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278983, "ticker_id": 2046, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84193000", "ebitda": "145011000", "netIncome": "59647000", "grossProfit": "55556000", "depreciation": "None", "totalRevenue": "432457000", "costOfRevenue": "376901000", "interestIncome": "43932000", "incomeBeforeTax": "47195000", "interestExpense": "36998000", "operatingIncome": "54929000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12466000", "reportedCurrency": "USD", "netInterestIncome": "-36998000", "nonInterestIncome": "None", "operatingExpenses": "627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60818000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59661000" }, "balance": { "goodwill": "None", "inventory": "246036000", "commonStock": "1197493000", "currentDebt": "None", "investments": "None", "totalAssets": "9592026000", "longTermDebt": "3447008000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2162499000", "totalLiabilities": "6238671000", "otherCurrentAssets": "92848000", "totalCurrentAssets": "1216103000", "currentLongTermDebt": "None", "longTermInvestments": "156414000", "shortTermInvestments": "None", "currentNetReceivables": "242724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8375923000", "currentAccountsPayable": "267364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1401607000", "shortLongTermDebtTotal": "3447008000", "totalShareholderEquity": "3346340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204138000", "totalCurrentLiabilities": "673479000", "otherNonCurrentLiabilities": "173855000", "totalNonCurrentLiabilities": "5565192000", "cashAndShortTermInvestments": "634495000", "commonStockSharesOutstanding": "54126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "634495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59661000", "profitLoss": "None", "dividendPayout": "46932000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1314000", "operatingCashflow": "124287000", "capitalExpenditures": "201324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324388000", "cashflowFromInvestment": "-183045000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432457000, "cost_of_revenue": 376901000, "gross_profit": 55556000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84193000, "depreciation_amortisation": 60818000, "ebitda": 145011000, "interest_expense": 36998000, "interest_income": null, "other_non_operating": null, "pretax_income": 47195000, "tax_provision": -12466000, "effective_tax_rate": null, "net_income": 59647000, "net_income_continuing_ops": 59661000, "net_income_to_common": 59647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634495000, "short_term_investments": null, "net_receivables": 242724000, "inventory": 246036000, "other_current_assets": null, "total_current_assets": 1216103000, "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": 8375923000, "total_assets": 9592026000, "short_term_debt": 0, "accounts_payable": 267364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 673479000, "long_term_debt": 3447008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5565192000, "total_liabilities": 6238671000, "total_debt": 3447008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2162499000, "total_equity": 3346340000, "shares_outstanding": 54126000, "operating_cash_flow": 124287000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183045000, "dividends_paid": 46932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324388000, "free_cash_flow": 325611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84193000", "ebitda": "145011000", "netIncome": "59647000", "grossProfit": "55556000", "depreciation": "None", "totalRevenue": "432457000", "costOfRevenue": "376901000", "interestIncome": "43932000", "incomeBeforeTax": "47195000", "interestExpense": "36998000", "operatingIncome": "54929000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12466000", "reportedCurrency": "USD", "netInterestIncome": "-36998000", "nonInterestIncome": "None", "operatingExpenses": "627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60818000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59661000" }, "balance": { "goodwill": "None", "inventory": "246036000", "commonStock": "1197493000", "currentDebt": "None", "investments": "None", "totalAssets": "9592026000", "longTermDebt": "3447008000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2162499000", "totalLiabilities": "6238671000", "otherCurrentAssets": "92848000", "totalCurrentAssets": "1216103000", "currentLongTermDebt": "None", "longTermInvestments": "156414000", "shortTermInvestments": "None", "currentNetReceivables": "242724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8375923000", "currentAccountsPayable": "267364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1401607000", "shortLongTermDebtTotal": "3447008000", "totalShareholderEquity": "3346340000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204138000", "totalCurrentLiabilities": "673479000", "otherNonCurrentLiabilities": "173855000", "totalNonCurrentLiabilities": "5565192000", "cashAndShortTermInvestments": "634495000", "commonStockSharesOutstanding": "54126000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "634495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59661000", "profitLoss": "None", "dividendPayout": "46932000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1314000", "operatingCashflow": "124287000", "capitalExpenditures": "201324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324388000", "cashflowFromInvestment": "-183045000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60818000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 398131000, "cost_of_revenue": 355000000, "gross_profit": 43131000, "ebit": 70616000, "ebitda": 130100000, "pretax_income": 34176000, "tax_provision": -3823000, "net_income": 37876000, "net_income_to_common": 37876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368865000, "total_current_assets": 988455000, "total_assets": 9239363000, "short_term_debt": 19885000, "long_term_debt": 3053777000, "total_debt": 3073662000, "total_liabilities": 5901408000, "total_equity": 3330954000, "shares_outstanding": 53962000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 136435000, "capital_expenditure": 185310000, "free_cash_flow": 321745000, "dividends_paid": 47413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278984, "ticker_id": 2046, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70616000", "ebitda": "130100000", "netIncome": "37876000", "grossProfit": "43131000", "depreciation": "None", "totalRevenue": "398131000", "costOfRevenue": "355000000", "interestIncome": "43048000", "incomeBeforeTax": "34176000", "interestExpense": "36440000", "operatingIncome": "41264000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3823000", "reportedCurrency": "USD", "netInterestIncome": "-13863000", "nonInterestIncome": "None", "operatingExpenses": "1867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59484000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "37999000" }, "balance": { "goodwill": "None", "inventory": "244720000", "commonStock": "1194998000", "currentDebt": "None", "investments": "None", "totalAssets": "9239363000", "longTermDebt": "3053777000", "shortTermDebt": "19885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149548000", "totalLiabilities": "5901408000", "otherCurrentAssets": "118776000", "totalCurrentAssets": "988455000", "currentLongTermDebt": "19885000", "longTermInvestments": "161340000", "shortTermInvestments": "None", "currentNetReceivables": "256094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8250908000", "currentAccountsPayable": "307133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261050000", "shortLongTermDebtTotal": "3073662000", "totalShareholderEquity": "3330954000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201573000", "totalCurrentLiabilities": "700801000", "otherNonCurrentLiabilities": "181804000", "totalNonCurrentLiabilities": "5200607000", "cashAndShortTermInvestments": "368865000", "commonStockSharesOutstanding": "53962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37999000", "profitLoss": "None", "dividendPayout": "47413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25156000", "operatingCashflow": "136435000", "capitalExpenditures": "185310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34273000", "cashflowFromInvestment": "-161247000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398131000, "cost_of_revenue": 355000000, "gross_profit": 43131000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70616000, "depreciation_amortisation": 59484000, "ebitda": 130100000, "interest_expense": 36440000, "interest_income": null, "other_non_operating": null, "pretax_income": 34176000, "tax_provision": -3823000, "effective_tax_rate": null, "net_income": 37876000, "net_income_continuing_ops": 37999000, "net_income_to_common": 37876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368865000, "short_term_investments": null, "net_receivables": 256094000, "inventory": 244720000, "other_current_assets": null, "total_current_assets": 988455000, "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": 8250908000, "total_assets": 9239363000, "short_term_debt": 19885000, "accounts_payable": 307133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700801000, "long_term_debt": 3053777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5200607000, "total_liabilities": 5901408000, "total_debt": 3073662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2149548000, "total_equity": 3330954000, "shares_outstanding": 53962000, "operating_cash_flow": 136435000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161247000, "dividends_paid": 47413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34273000, "free_cash_flow": 321745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70616000", "ebitda": "130100000", "netIncome": "37876000", "grossProfit": "43131000", "depreciation": "None", "totalRevenue": "398131000", "costOfRevenue": "355000000", "interestIncome": "43048000", "incomeBeforeTax": "34176000", "interestExpense": "36440000", "operatingIncome": "41264000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3823000", "reportedCurrency": "USD", "netInterestIncome": "-13863000", "nonInterestIncome": "None", "operatingExpenses": "1867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59484000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "37999000" }, "balance": { "goodwill": "None", "inventory": "244720000", "commonStock": "1194998000", "currentDebt": "None", "investments": "None", "totalAssets": "9239363000", "longTermDebt": "3053777000", "shortTermDebt": "19885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2149548000", "totalLiabilities": "5901408000", "otherCurrentAssets": "118776000", "totalCurrentAssets": "988455000", "currentLongTermDebt": "19885000", "longTermInvestments": "161340000", "shortTermInvestments": "None", "currentNetReceivables": "256094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8250908000", "currentAccountsPayable": "307133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261050000", "shortLongTermDebtTotal": "3073662000", "totalShareholderEquity": "3330954000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "201573000", "totalCurrentLiabilities": "700801000", "otherNonCurrentLiabilities": "181804000", "totalNonCurrentLiabilities": "5200607000", "cashAndShortTermInvestments": "368865000", "commonStockSharesOutstanding": "53962000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "368865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37999000", "profitLoss": "None", "dividendPayout": "47413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25156000", "operatingCashflow": "136435000", "capitalExpenditures": "185310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34273000", "cashflowFromInvestment": "-161247000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "298450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59484000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 528527000, "cost_of_revenue": 394120000, "gross_profit": 134407000, "ebit": 164344000, "ebitda": 221914000, "pretax_income": 130198000, "tax_provision": 16358000, "net_income": 113605000, "net_income_to_common": 113605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 427950000, "total_current_assets": 1033358000, "total_assets": 9105118000, "short_term_debt": 69685000, "long_term_debt": 3053948000, "total_debt": 3123633000, "total_liabilities": 5827545000, "total_equity": 3269745000, "shares_outstanding": 53485000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201935000, "capital_expenditure": 218067000, "free_cash_flow": 420002000, "dividends_paid": 44266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278986, "ticker_id": 2046, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164344000", "ebitda": "221914000", "netIncome": "113605000", "grossProfit": "134407000", "depreciation": "None", "totalRevenue": "528527000", "costOfRevenue": "394120000", "interestIncome": "39807000", "incomeBeforeTax": "130198000", "interestExpense": "34146000", "operatingIncome": "133709000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16358000", "reportedCurrency": "USD", "netInterestIncome": "-34146000", "nonInterestIncome": "None", "operatingExpenses": "698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57570000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "113840000" }, "balance": { "goodwill": "None", "inventory": "219566000", "commonStock": "1127743000", "currentDebt": "None", "investments": "None", "totalAssets": "9105118000", "longTermDebt": "3053948000", "shortTermDebt": "69685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2158333000", "totalLiabilities": "5827545000", "otherCurrentAssets": "118696000", "totalCurrentAssets": "1033358000", "currentLongTermDebt": "69685000", "longTermInvestments": "161612000", "shortTermInvestments": "-42000", "currentNetReceivables": "267146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8071760000", "currentAccountsPayable": "241186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1315626000", "shortLongTermDebtTotal": "3123633000", "totalShareholderEquity": "3269745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155266000", "totalCurrentLiabilities": "606184000", "otherNonCurrentLiabilities": "184352000", "totalNonCurrentLiabilities": "5221361000", "cashAndShortTermInvestments": "427950000", "commonStockSharesOutstanding": "53485000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "427950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113840000", "profitLoss": "None", "dividendPayout": "44266000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19543000", "operatingCashflow": "201935000", "capitalExpenditures": "218067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254453000", "cashflowFromInvestment": "-197997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528527000, "cost_of_revenue": 394120000, "gross_profit": 134407000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164344000, "depreciation_amortisation": 57570000, "ebitda": 221914000, "interest_expense": 34146000, "interest_income": null, "other_non_operating": null, "pretax_income": 130198000, "tax_provision": 16358000, "effective_tax_rate": null, "net_income": 113605000, "net_income_continuing_ops": 113840000, "net_income_to_common": 113605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 427950000, "short_term_investments": -42000, "net_receivables": 267146000, "inventory": 219566000, "other_current_assets": null, "total_current_assets": 1033358000, "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": 8071760000, "total_assets": 9105118000, "short_term_debt": 69685000, "accounts_payable": 241186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606184000, "long_term_debt": 3053948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5221361000, "total_liabilities": 5827545000, "total_debt": 3123633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2158333000, "total_equity": 3269745000, "shares_outstanding": 53485000, "operating_cash_flow": 201935000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197997000, "dividends_paid": 44266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254453000, "free_cash_flow": 420002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164344000", "ebitda": "221914000", "netIncome": "113605000", "grossProfit": "134407000", "depreciation": "None", "totalRevenue": "528527000", "costOfRevenue": "394120000", "interestIncome": "39807000", "incomeBeforeTax": "130198000", "interestExpense": "34146000", "operatingIncome": "133709000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16358000", "reportedCurrency": "USD", "netInterestIncome": "-34146000", "nonInterestIncome": "None", "operatingExpenses": "698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57570000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "113840000" }, "balance": { "goodwill": "None", "inventory": "219566000", "commonStock": "1127743000", "currentDebt": "None", "investments": "None", "totalAssets": "9105118000", "longTermDebt": "3053948000", "shortTermDebt": "69685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2158333000", "totalLiabilities": "5827545000", "otherCurrentAssets": "118696000", "totalCurrentAssets": "1033358000", "currentLongTermDebt": "69685000", "longTermInvestments": "161612000", "shortTermInvestments": "-42000", "currentNetReceivables": "267146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8071760000", "currentAccountsPayable": "241186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1315626000", "shortLongTermDebtTotal": "3123633000", "totalShareholderEquity": "3269745000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155266000", "totalCurrentLiabilities": "606184000", "otherNonCurrentLiabilities": "184352000", "totalNonCurrentLiabilities": "5221361000", "cashAndShortTermInvestments": "427950000", "commonStockSharesOutstanding": "53485000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "427950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113840000", "profitLoss": "None", "dividendPayout": "44266000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19543000", "operatingCashflow": "201935000", "capitalExpenditures": "218067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254453000", "cashflowFromInvestment": "-197997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57570000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 451039000, "cost_of_revenue": 347018000, "gross_profit": 104021000, "ebit": 130370000, "ebitda": 186233000, "pretax_income": 97907000, "tax_provision": 8063000, "net_income": 89520000, "net_income_to_common": 89520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169559000, "total_current_assets": 814439000, "total_assets": 8677133000, "short_term_debt": 49800000, "long_term_debt": 2776129000, "total_debt": 2825929000, "total_liabilities": 5473226000, "total_equity": 3196314000, "shares_outstanding": 52236000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146362000, "capital_expenditure": 345924000, "free_cash_flow": 492286000, "dividends_paid": 42144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278987, "ticker_id": 2046, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130370000", "ebitda": "186233000", "netIncome": "89520000", "grossProfit": "104021000", "depreciation": "None", "totalRevenue": "451039000", "costOfRevenue": "347018000", "interestIncome": "None", "incomeBeforeTax": "97907000", "interestExpense": "32463000", "operatingIncome": "103269000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8063000", "reportedCurrency": "USD", "netInterestIncome": "-32463000", "nonInterestIncome": "None", "operatingExpenses": "752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55863000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "89844000" }, "balance": { "goodwill": "None", "inventory": "200022000", "commonStock": "1123745000", "currentDebt": "None", "investments": "None", "totalAssets": "8677133000", "longTermDebt": "2776129000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2089185000", "totalLiabilities": "5473226000", "otherCurrentAssets": "159586000", "totalCurrentAssets": "814439000", "currentLongTermDebt": "49800000", "longTermInvestments": "165946000", "shortTermInvestments": "None", "currentNetReceivables": "285272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862694000", "currentAccountsPayable": "205587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825929000", "totalShareholderEquity": "3196314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150019000", "totalCurrentLiabilities": "525632000", "otherNonCurrentLiabilities": "178895000", "totalNonCurrentLiabilities": "4947594000", "cashAndShortTermInvestments": "169559000", "commonStockSharesOutstanding": "52236000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89844000", "profitLoss": "None", "dividendPayout": "42144000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19755000", "operatingCashflow": "146362000", "capitalExpenditures": "345924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189368000", "cashflowFromInvestment": "-323754000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451039000, "cost_of_revenue": 347018000, "gross_profit": 104021000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130370000, "depreciation_amortisation": 55863000, "ebitda": 186233000, "interest_expense": 32463000, "interest_income": null, "other_non_operating": null, "pretax_income": 97907000, "tax_provision": 8063000, "effective_tax_rate": null, "net_income": 89520000, "net_income_continuing_ops": 89844000, "net_income_to_common": 89520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169559000, "short_term_investments": null, "net_receivables": 285272000, "inventory": 200022000, "other_current_assets": null, "total_current_assets": 814439000, "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": 7862694000, "total_assets": 8677133000, "short_term_debt": 49800000, "accounts_payable": 205587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525632000, "long_term_debt": 2776129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4947594000, "total_liabilities": 5473226000, "total_debt": 2825929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2089185000, "total_equity": 3196314000, "shares_outstanding": 52236000, "operating_cash_flow": 146362000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323754000, "dividends_paid": 42144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189368000, "free_cash_flow": 492286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130370000", "ebitda": "186233000", "netIncome": "89520000", "grossProfit": "104021000", "depreciation": "None", "totalRevenue": "451039000", "costOfRevenue": "347018000", "interestIncome": "None", "incomeBeforeTax": "97907000", "interestExpense": "32463000", "operatingIncome": "103269000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8063000", "reportedCurrency": "USD", "netInterestIncome": "-32463000", "nonInterestIncome": "None", "operatingExpenses": "752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55863000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "89844000" }, "balance": { "goodwill": "None", "inventory": "200022000", "commonStock": "1123745000", "currentDebt": "None", "investments": "None", "totalAssets": "8677133000", "longTermDebt": "2776129000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2089185000", "totalLiabilities": "5473226000", "otherCurrentAssets": "159586000", "totalCurrentAssets": "814439000", "currentLongTermDebt": "49800000", "longTermInvestments": "165946000", "shortTermInvestments": "None", "currentNetReceivables": "285272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7862694000", "currentAccountsPayable": "205587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825929000", "totalShareholderEquity": "3196314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150019000", "totalCurrentLiabilities": "525632000", "otherNonCurrentLiabilities": "178895000", "totalNonCurrentLiabilities": "4947594000", "cashAndShortTermInvestments": "169559000", "commonStockSharesOutstanding": "52236000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89844000", "profitLoss": "None", "dividendPayout": "42144000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19755000", "operatingCashflow": "146362000", "capitalExpenditures": "345924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189368000", "cashflowFromInvestment": "-323754000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55863000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 448936000, "cost_of_revenue": 398644000, "gross_profit": 50292000, "ebit": 75538000, "ebitda": 130712000, "pretax_income": 42722000, "tax_provision": -5546000, "net_income": 48173000, "net_income_to_common": 48173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157583000, "total_current_assets": 780281000, "total_assets": 8347411000, "short_term_debt": 49800000, "long_term_debt": 2775959000, "total_debt": 2825759000, "total_liabilities": 5424997000, "total_equity": 2915145000, "shares_outstanding": 50792000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 109685000, "capital_expenditure": 259978000, "free_cash_flow": 369663000, "dividends_paid": 42742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278988, "ticker_id": 2046, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75538000", "ebitda": "130712000", "netIncome": "48173000", "grossProfit": "50292000", "depreciation": "None", "totalRevenue": "448936000", "costOfRevenue": "398644000", "interestIncome": "None", "incomeBeforeTax": "42722000", "interestExpense": "32816000", "operatingIncome": "49596000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5546000", "reportedCurrency": "USD", "netInterestIncome": "-32816000", "nonInterestIncome": "None", "operatingExpenses": "696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55174000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48268000" }, "balance": { "goodwill": "None", "inventory": "180274000", "commonStock": "890042000", "currentDebt": "None", "investments": "None", "totalAssets": "8347411000", "longTermDebt": "2775959000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2042003000", "totalLiabilities": "5424997000", "otherCurrentAssets": "200440000", "totalCurrentAssets": "780281000", "currentLongTermDebt": "49800000", "longTermInvestments": "156301000", "shortTermInvestments": "None", "currentNetReceivables": "241984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7567130000", "currentAccountsPayable": "199709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825759000", "totalShareholderEquity": "2915145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137254000", "totalCurrentLiabilities": "505376000", "otherNonCurrentLiabilities": "160854000", "totalNonCurrentLiabilities": "4919621000", "cashAndShortTermInvestments": "157583000", "commonStockSharesOutstanding": "50792000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48268000", "profitLoss": "None", "dividendPayout": "42742000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19807000", "operatingCashflow": "109685000", "capitalExpenditures": "259978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44868000", "cashflowFromInvestment": "-234663000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448936000, "cost_of_revenue": 398644000, "gross_profit": 50292000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75538000, "depreciation_amortisation": 55174000, "ebitda": 130712000, "interest_expense": 32816000, "interest_income": null, "other_non_operating": null, "pretax_income": 42722000, "tax_provision": -5546000, "effective_tax_rate": null, "net_income": 48173000, "net_income_continuing_ops": 48268000, "net_income_to_common": 48173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157583000, "short_term_investments": null, "net_receivables": 241984000, "inventory": 180274000, "other_current_assets": null, "total_current_assets": 780281000, "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": 7567130000, "total_assets": 8347411000, "short_term_debt": 49800000, "accounts_payable": 199709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505376000, "long_term_debt": 2775959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4919621000, "total_liabilities": 5424997000, "total_debt": 2825759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2042003000, "total_equity": 2915145000, "shares_outstanding": 50792000, "operating_cash_flow": 109685000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234663000, "dividends_paid": 42742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44868000, "free_cash_flow": 369663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75538000", "ebitda": "130712000", "netIncome": "48173000", "grossProfit": "50292000", "depreciation": "None", "totalRevenue": "448936000", "costOfRevenue": "398644000", "interestIncome": "None", "incomeBeforeTax": "42722000", "interestExpense": "32816000", "operatingIncome": "49596000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5546000", "reportedCurrency": "USD", "netInterestIncome": "-32816000", "nonInterestIncome": "None", "operatingExpenses": "696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55174000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48268000" }, "balance": { "goodwill": "None", "inventory": "180274000", "commonStock": "890042000", "currentDebt": "None", "investments": "None", "totalAssets": "8347411000", "longTermDebt": "2775959000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2042003000", "totalLiabilities": "5424997000", "otherCurrentAssets": "200440000", "totalCurrentAssets": "780281000", "currentLongTermDebt": "49800000", "longTermInvestments": "156301000", "shortTermInvestments": "None", "currentNetReceivables": "241984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7567130000", "currentAccountsPayable": "199709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825759000", "totalShareholderEquity": "2915145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137254000", "totalCurrentLiabilities": "505376000", "otherNonCurrentLiabilities": "160854000", "totalNonCurrentLiabilities": "4919621000", "cashAndShortTermInvestments": "157583000", "commonStockSharesOutstanding": "50792000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48268000", "profitLoss": "None", "dividendPayout": "42742000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19807000", "operatingCashflow": "109685000", "capitalExpenditures": "259978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44868000", "cashflowFromInvestment": "-234663000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55174000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 411953000, "cost_of_revenue": 374250000, "gross_profit": 37703000, "ebit": 62559000, "ebitda": 115822000, "pretax_income": 29654000, "tax_provision": -1704000, "net_income": 31259000, "net_income_to_common": 31259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327429000, "total_current_assets": 1004054000, "total_assets": 8475918000, "short_term_debt": 49800000, "long_term_debt": 2775790000, "total_debt": 2825590000, "total_liabilities": 5561175000, "total_equity": 2907569000, "shares_outstanding": 50934000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104996000, "capital_expenditure": 183926000, "free_cash_flow": 288922000, "dividends_paid": 42967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278989, "ticker_id": 2046, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62559000", "ebitda": "115822000", "netIncome": "31259000", "grossProfit": "37703000", "depreciation": "None", "totalRevenue": "411953000", "costOfRevenue": "374250000", "interestIncome": "None", "incomeBeforeTax": "29654000", "interestExpense": "32905000", "operatingIncome": "36792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1704000", "reportedCurrency": "USD", "netInterestIncome": "-17639000", "nonInterestIncome": "None", "operatingExpenses": "911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53263000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "31358000" }, "balance": { "goodwill": "None", "inventory": "160467000", "commonStock": "888615000", "currentDebt": "None", "investments": "None", "totalAssets": "8475918000", "longTermDebt": "2775790000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2036138000", "totalLiabilities": "5561175000", "otherCurrentAssets": "249146000", "totalCurrentAssets": "1004054000", "currentLongTermDebt": "49800000", "longTermInvestments": "163971000", "shortTermInvestments": "None", "currentNetReceivables": "267012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7471864000", "currentAccountsPayable": "308504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825590000", "totalShareholderEquity": "2907569000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164621000", "totalCurrentLiabilities": "634076000", "otherNonCurrentLiabilities": "160019000", "totalNonCurrentLiabilities": "4927099000", "cashAndShortTermInvestments": "327429000", "commonStockSharesOutstanding": "50934000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31358000", "profitLoss": "None", "dividendPayout": "42967000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "104996000", "capitalExpenditures": "183926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44990000", "cashflowFromInvestment": "-178066000", "stockBasedCompensation": "9578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411953000, "cost_of_revenue": 374250000, "gross_profit": 37703000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62559000, "depreciation_amortisation": 53263000, "ebitda": 115822000, "interest_expense": 32905000, "interest_income": null, "other_non_operating": null, "pretax_income": 29654000, "tax_provision": -1704000, "effective_tax_rate": null, "net_income": 31259000, "net_income_continuing_ops": 31358000, "net_income_to_common": 31259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327429000, "short_term_investments": null, "net_receivables": 267012000, "inventory": 160467000, "other_current_assets": null, "total_current_assets": 1004054000, "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": 7471864000, "total_assets": 8475918000, "short_term_debt": 49800000, "accounts_payable": 308504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634076000, "long_term_debt": 2775790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4927099000, "total_liabilities": 5561175000, "total_debt": 2825590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2036138000, "total_equity": 2907569000, "shares_outstanding": 50934000, "operating_cash_flow": 104996000, "stock_based_compensation": 9578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178066000, "dividends_paid": 42967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44990000, "free_cash_flow": 288922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62559000", "ebitda": "115822000", "netIncome": "31259000", "grossProfit": "37703000", "depreciation": "None", "totalRevenue": "411953000", "costOfRevenue": "374250000", "interestIncome": "None", "incomeBeforeTax": "29654000", "interestExpense": "32905000", "operatingIncome": "36792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1704000", "reportedCurrency": "USD", "netInterestIncome": "-17639000", "nonInterestIncome": "None", "operatingExpenses": "911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53263000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "31358000" }, "balance": { "goodwill": "None", "inventory": "160467000", "commonStock": "888615000", "currentDebt": "None", "investments": "None", "totalAssets": "8475918000", "longTermDebt": "2775790000", "shortTermDebt": "49800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2036138000", "totalLiabilities": "5561175000", "otherCurrentAssets": "249146000", "totalCurrentAssets": "1004054000", "currentLongTermDebt": "49800000", "longTermInvestments": "163971000", "shortTermInvestments": "None", "currentNetReceivables": "267012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7471864000", "currentAccountsPayable": "308504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2825590000", "totalShareholderEquity": "2907569000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164621000", "totalCurrentLiabilities": "634076000", "otherNonCurrentLiabilities": "160019000", "totalNonCurrentLiabilities": "4927099000", "cashAndShortTermInvestments": "327429000", "commonStockSharesOutstanding": "50934000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31358000", "profitLoss": "None", "dividendPayout": "42967000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "104996000", "capitalExpenditures": "183926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44990000", "cashflowFromInvestment": "-178066000", "stockBasedCompensation": "9578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53263000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 510906000, "cost_of_revenue": 383924000, "gross_profit": 126982000, "ebit": 149451000, "ebitda": 201419000, "pretax_income": 119421000, "tax_provision": 13774000, "net_income": 105264000, "net_income_to_common": 105264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445489000, "total_current_assets": 1038152000, "total_assets": 8293534000, "short_term_debt": 111766000, "long_term_debt": 2826150000, "total_debt": 2937916000, "total_liabilities": 5364670000, "total_equity": 2920889000, "shares_outstanding": 50805000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155252000, "capital_expenditure": 153044000, "free_cash_flow": 308296000, "dividends_paid": 40040000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278991, "ticker_id": 2046, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149451000", "ebitda": "201419000", "netIncome": "105264000", "grossProfit": "126982000", "depreciation": "None", "totalRevenue": "510906000", "costOfRevenue": "383924000", "interestIncome": "30738000", "incomeBeforeTax": "119421000", "interestExpense": "30030000", "operatingIncome": "126288000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13774000", "reportedCurrency": "USD", "netInterestIncome": "-30030000", "nonInterestIncome": "None", "operatingExpenses": "694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51968000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "105647000" }, "balance": { "goodwill": "None", "inventory": "152566000", "commonStock": "886243000", "currentDebt": "None", "investments": "None", "totalAssets": "8293534000", "longTermDebt": "2826150000", "shortTermDebt": "111766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2047129000", "totalLiabilities": "5364670000", "otherCurrentAssets": "164314000", "totalCurrentAssets": "1038152000", "currentLongTermDebt": "None", "longTermInvestments": "157513000", "shortTermInvestments": "None", "currentNetReceivables": "252705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7255382000", "currentAccountsPayable": "227348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "971633000", "shortLongTermDebtTotal": "2937916000", "totalShareholderEquity": "2920889000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45956000", "totalCurrentLiabilities": "488930000", "otherNonCurrentLiabilities": "150966000", "totalNonCurrentLiabilities": "4875740000", "cashAndShortTermInvestments": "445489000", "commonStockSharesOutstanding": "50805000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "445489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105647000", "profitLoss": "None", "dividendPayout": "40040000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14853000", "operatingCashflow": "155252000", "capitalExpenditures": "153044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303540000", "cashflowFromInvestment": "-411881000", "stockBasedCompensation": "3819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40040000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510906000, "cost_of_revenue": 383924000, "gross_profit": 126982000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149451000, "depreciation_amortisation": 51968000, "ebitda": 201419000, "interest_expense": 30030000, "interest_income": null, "other_non_operating": null, "pretax_income": 119421000, "tax_provision": 13774000, "effective_tax_rate": null, "net_income": 105264000, "net_income_continuing_ops": 105647000, "net_income_to_common": 105264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445489000, "short_term_investments": null, "net_receivables": 252705000, "inventory": 152566000, "other_current_assets": null, "total_current_assets": 1038152000, "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": 7255382000, "total_assets": 8293534000, "short_term_debt": 111766000, "accounts_payable": 227348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488930000, "long_term_debt": 2826150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4875740000, "total_liabilities": 5364670000, "total_debt": 2937916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2047129000, "total_equity": 2920889000, "shares_outstanding": 50805000, "operating_cash_flow": 155252000, "stock_based_compensation": 3819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411881000, "dividends_paid": 40040000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303540000, "free_cash_flow": 308296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149451000", "ebitda": "201419000", "netIncome": "105264000", "grossProfit": "126982000", "depreciation": "None", "totalRevenue": "510906000", "costOfRevenue": "383924000", "interestIncome": "30738000", "incomeBeforeTax": "119421000", "interestExpense": "30030000", "operatingIncome": "126288000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13774000", "reportedCurrency": "USD", "netInterestIncome": "-30030000", "nonInterestIncome": "None", "operatingExpenses": "694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51968000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "105647000" }, "balance": { "goodwill": "None", "inventory": "152566000", "commonStock": "886243000", "currentDebt": "None", "investments": "None", "totalAssets": "8293534000", "longTermDebt": "2826150000", "shortTermDebt": "111766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2047129000", "totalLiabilities": "5364670000", "otherCurrentAssets": "164314000", "totalCurrentAssets": "1038152000", "currentLongTermDebt": "None", "longTermInvestments": "157513000", "shortTermInvestments": "None", "currentNetReceivables": "252705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7255382000", "currentAccountsPayable": "227348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "971633000", "shortLongTermDebtTotal": "2937916000", "totalShareholderEquity": "2920889000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45956000", "totalCurrentLiabilities": "488930000", "otherNonCurrentLiabilities": "150966000", "totalNonCurrentLiabilities": "4875740000", "cashAndShortTermInvestments": "445489000", "commonStockSharesOutstanding": "50805000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "445489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105647000", "profitLoss": "None", "dividendPayout": "40040000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14853000", "operatingCashflow": "155252000", "capitalExpenditures": "153044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303540000", "cashflowFromInvestment": "-411881000", "stockBasedCompensation": "3819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40040000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51968000", "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": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "income_statement": { "revenue": 413838000, "cost_of_revenue": 330831000, "gross_profit": 83007000, "ebit": 105022000, "ebitda": 153290000, "pretax_income": 76995000, "tax_provision": 8131000, "net_income": 68574000, "net_income_to_common": 68574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134779000, "total_current_assets": 733634000, "total_assets": 7839068000, "short_term_debt": 110614000, "long_term_debt": 2482352000, "total_debt": 2592966000, "total_liabilities": 4977713000, "total_equity": 2853763000, "shares_outstanding": 50758000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97178000, "capital_expenditure": 155792000, "free_cash_flow": 252970000, "dividends_paid": 40036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278992, "ticker_id": 2046, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:01.569485+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105022000", "ebitda": "153290000", "netIncome": "68574000", "grossProfit": "83007000", "depreciation": "None", "totalRevenue": "413838000", "costOfRevenue": "330831000", "interestIncome": "30449000", "incomeBeforeTax": "76995000", "interestExpense": "28027000", "operatingIncome": "82294000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8131000", "reportedCurrency": "USD", "netInterestIncome": "-28027000", "nonInterestIncome": "None", "operatingExpenses": "713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22728000", "costofGoodsAndServicesSold": "330831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48268000", "sellingGeneralAndAdministrative": "331544000", "netIncomeFromContinuingOperations": "68864000" }, "balance": { "goodwill": "None", "inventory": "137713000", "commonStock": "884309000", "currentDebt": "None", "investments": "None", "totalAssets": "7839068000", "longTermDebt": "2482352000", "shortTermDebt": "110614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1982083000", "totalLiabilities": "4977713000", "otherCurrentAssets": "175161000", "totalCurrentAssets": "733634000", "currentLongTermDebt": "None", "longTermInvestments": "126839000", "shortTermInvestments": "None", "currentNetReceivables": "262149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7105434000", "currentAccountsPayable": "223653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5456124000", "shortLongTermDebtTotal": "2592966000", "totalShareholderEquity": "2853763000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42809000", "totalCurrentLiabilities": "468338000", "otherNonCurrentLiabilities": "2027023000", "totalNonCurrentLiabilities": "4509375000", "cashAndShortTermInvestments": "134779000", "commonStockSharesOutstanding": "50758000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68864000", "profitLoss": "None", "dividendPayout": "40036000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16959000", "operatingCashflow": "97178000", "capitalExpenditures": "155792000", "changeInReceivables": "-17789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165579000", "cashflowFromInvestment": "-154643000", "stockBasedCompensation": "3603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-223044000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413838000, "cost_of_revenue": 330831000, "gross_profit": 83007000, "research_and_development": null, "selling_general_admin": 331544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105022000, "depreciation_amortisation": 48268000, "ebitda": 153290000, "interest_expense": 28027000, "interest_income": null, "other_non_operating": null, "pretax_income": 76995000, "tax_provision": 8131000, "effective_tax_rate": null, "net_income": 68574000, "net_income_continuing_ops": 68864000, "net_income_to_common": 68574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134779000, "short_term_investments": null, "net_receivables": 262149000, "inventory": 137713000, "other_current_assets": null, "total_current_assets": 733634000, "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": 7105434000, "total_assets": 7839068000, "short_term_debt": 110614000, "accounts_payable": 223653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468338000, "long_term_debt": 2482352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4509375000, "total_liabilities": 4977713000, "total_debt": 2592966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1982083000, "total_equity": 2853763000, "shares_outstanding": 50758000, "operating_cash_flow": 97178000, "stock_based_compensation": 3603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154643000, "dividends_paid": 40036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165579000, "free_cash_flow": 252970000, "net_change_in_cash": -223044000 }, "raw_data": { "income": { "ebit": "105022000", "ebitda": "153290000", "netIncome": "68574000", "grossProfit": "83007000", "depreciation": "None", "totalRevenue": "413838000", "costOfRevenue": "330831000", "interestIncome": "30449000", "incomeBeforeTax": "76995000", "interestExpense": "28027000", "operatingIncome": "82294000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8131000", "reportedCurrency": "USD", "netInterestIncome": "-28027000", "nonInterestIncome": "None", "operatingExpenses": "713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22728000", "costofGoodsAndServicesSold": "330831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48268000", "sellingGeneralAndAdministrative": "331544000", "netIncomeFromContinuingOperations": "68864000" }, "balance": { "goodwill": "None", "inventory": "137713000", "commonStock": "884309000", "currentDebt": "None", "investments": "None", "totalAssets": "7839068000", "longTermDebt": "2482352000", "shortTermDebt": "110614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1982083000", "totalLiabilities": "4977713000", "otherCurrentAssets": "175161000", "totalCurrentAssets": "733634000", "currentLongTermDebt": "None", "longTermInvestments": "126839000", "shortTermInvestments": "None", "currentNetReceivables": "262149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7105434000", "currentAccountsPayable": "223653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5456124000", "shortLongTermDebtTotal": "2592966000", "totalShareholderEquity": "2853763000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42809000", "totalCurrentLiabilities": "468338000", "otherNonCurrentLiabilities": "2027023000", "totalNonCurrentLiabilities": "4509375000", "cashAndShortTermInvestments": "134779000", "commonStockSharesOutstanding": "50758000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68864000", "profitLoss": "None", "dividendPayout": "40036000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16959000", "operatingCashflow": "97178000", "capitalExpenditures": "155792000", "changeInReceivables": "-17789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165579000", "cashflowFromInvestment": "-154643000", "stockBasedCompensation": "3603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-223044000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }