{ "ticker": { "uuid": "e2ef376f-488f-4293-a1e9-82821aec9d68", "symbol": "CMBT", "name": "CMB.TECH NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/e2ef376f-488f-4293-a1e9-82821aec9d68/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2ef376f-488f-4293-a1e9-82821aec9d68/" }, "ticker_metadata": { "id": 757, "uuid": "e2ef376f-488f-4293-a1e9-82821aec9d68", "symbol": "CMBT", "name": "CMB.TECH NV", "asset_type": "equity", "market_cap": 4558567000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Euronav NV, engages in the transportation and storage of crude oil globally.", "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": "e2ef376f-488f-4293-a1e9-82821aec9d68", "symbol": "CMBT", "name": "CMB.TECH NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/e2ef376f-488f-4293-a1e9-82821aec9d68/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2ef376f-488f-4293-a1e9-82821aec9d68/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.88, "quality": 0.67, "momentum": 0.86, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 14.78, "market_cap": 4288709185.82, "pe_ratio": 8.833, "earnings_yield": 0.1132, "ebitda_to_ev": 0.1253, "shareholder_yield": 0.0083, "roe": 0.1646, "piotroski_f_score": 4, "momentum_12_1": 0.5215, "volatility_252d": 0.445 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:24.102346+00:00", "batch_id": "" }, "size": { "price_close": 14.78, "market_cap": 4288709185.82, "market_cap_usd": 4288709185.82, "enterprise_value": 9334924534.82, "shares_outstanding": 290169769, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.833, "pb_ratio": 1.4541, "ptbv_ratio": 1.5628, "ps_ratio": 2.1986, "pcf_ratio": 6.916, "pfcf_ratio": 2.6101, "ev_ebitda": 7.9832, "ev_ebit": 18.2929, "ev_sales": 4.7855, "ev_fcf": 5.6811, "earnings_yield": 0.1132, "fcf_yield": 0.176, "price_to_sales": 2.1986, "price_to_book": 1.4541, "price_to_cashflow": 6.916, "ebitda_to_ev": 0.1253, "sales_yield": 0.209 }, "yield": { "dividend_yield": 0.0083, "buyback_yield": 0, "shareholder_yield": 0.0083, "debt_paydown_yield": null, "total_yield": 0.0083 }, "quality": { "gross_margin": 0.358, "operating_margin": 0.2616, "net_margin": 0.2489, "ebitda_margin": 0.5994, "fcf_margin": 0.8424, "roe": 0.1646, "roa": 0.0573, "roic": 0.0621, "roc_greenblatt": null, "asset_turnover": 0.23, "cash_conversion": 3.3842, "accruals_ratio": -0.0159, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 1.0631, "earnings_stability_5y": 1.0367, "revenue_stability_5y": 0.3719, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0824, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.875, "net_debt_to_ebitda": 4.3155, "debt_to_assets": 0.6181, "interest_coverage": 1.1257, "current_ratio": 0.9464, "quick_ratio": 0.8455, "net_debt": 5046215349, "local_beta": 0.0012, "volatility_252d": 0.445, "volatility_60d": 1.077, "max_drawdown_12m": -0.1958, "risk_adjusted_momentum": 1.172 }, "growth": { "revenue_growth_1y": 1.0893, "revenue_growth_3y_cagr": 0.2417, "revenue_growth_5y_cagr": 0.0624, "eps_growth_1y": 0.1598, "eps_growth_3y_cagr": -0.0753, "eps_growth_5y_cagr": -0.1943, "fcf_growth_1y": 0.12, "book_value_growth_1y": 0.8807, "revenue_growth": 1.0893, "earnings_growth": 0.1598 }, "momentum": { "price_return_1m": 0.039, "price_return_3m": 0.1446, "price_return_6m": 0.3905, "price_return_9m": 0.659, "price_return_12m": 0.5809, "price_return_12m_ex1m": 0.5215, "momentum_6m": 0.3905, "momentum_12m": 0.5809, "momentum_12_1": 0.5215, "distance_from_52w_high": -0.0855, "distance_from_52w_low": 0.7928, "relative_strength": 0.4809 }, "raw_ttm": { "revenue_ttm": 1950666000, "gross_profit_ttm": 698340000, "ebit_ttm": 510303883, "ebitda_ttm": 1169317133, "net_income_ttm": 485532000, "eps_diluted_ttm": 1.6733, "operating_cash_flow_ttm": 620109847, "capital_expenditure_ttm": 1023037859, "fcf_ttm": 1643147706, "dividends_paid_ttm": 35680902, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 453335321, "cash_and_equivalents": 195135394, "total_current_assets": 779272096, "total_current_liabilities": 823447300, "net_ppe": null, "total_assets": 8479944506, "total_debt": 5241350743, "total_equity": 2949388265, "net_working_capital": 316048145, "book_value_per_share": 10.1644, "retained_earnings": 1062561360, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2744180235, "tangible_book_per_share": 9.4572 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 37, "rank_ptbv": 33, "rank_ps": 51, "rank_pcf": 28, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 25, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 63, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20 }, "composites": { "value_composite": 12, "quality_composite": 33, "momentum_composite": 14, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.7679, "os_score": 0.95, "value_percentile": 0.88, "quality_percentile": 0.67, "momentum_percentile": 0.86, "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": 9, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3736, "ticker_id": 757, "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": "2026-06-07T06:52:24.102346+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.78, "market_cap": 4288709185.82, "market_cap_usd": 4288709185.82, "enterprise_value": 9334924534.82, "shares_outstanding": 290169769, "fx_rate_to_usd": null, "pe_ratio": 8.83301036, "pb_ratio": 1.45410126, "ptbv_ratio": 1.56283801, "ps_ratio": 2.19858714, "pcf_ratio": 6.91604755, "pfcf_ratio": 2.61005701, "ev_ebitda": 7.98322737, "ev_ebit": 18.29287381, "ev_sales": 4.78550635, "ev_fcf": 5.68112319, "earnings_yield": 0.11321169, "fcf_yield": 0.17602153, "dividend_yield": 0.00831973, "buyback_yield": 0, "shareholder_yield": 0.00831973, "debt_paydown_yield": null, "total_yield": 0.00831973, "gross_margin": 0.35800081, "operating_margin": 0.26160495, "net_margin": 0.24890576, "ebitda_margin": 0.59944508, "fcf_margin": 0.84235215, "roe": 0.16462126, "roa": 0.05725651, "roic": 0.06206492, "roc_greenblatt": null, "asset_turnover": 0.23003287, "cash_conversion": 3.38422124, "accruals_ratio": -0.01587013, "sbc_to_revenue": null, "debt_to_equity": 1.87500068, "net_debt_to_ebitda": 4.31552331, "debt_to_assets": 0.61808786, "interest_coverage": 1.12566539, "current_ratio": 0.94635333, "quick_ratio": 0.84549945, "net_debt": 5046215349, "revenue_growth_1y": 1.08930199, "revenue_growth_3y_cagr": 0.24165685, "revenue_growth_5y_cagr": 0.06244193, "eps_growth_1y": 0.15975589, "eps_growth_3y_cagr": -0.07532143, "eps_growth_5y_cagr": -0.19427824, "fcf_growth_1y": 0.11997832, "book_value_growth_1y": 0.88069192, "piotroski_f_score": 4, "altman_z_score": 1.06310441, "earnings_stability_5y": 1.036749, "revenue_stability_5y": 0.371943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03902312, "price_return_3m": 0.14463616, "price_return_6m": 0.390483, "price_return_9m": 0.6589779, "price_return_12m": 0.58088393, "price_return_12m_ex1m": 0.52150986, "distance_from_52w_high": -0.08553751, "distance_from_52w_low": 0.79279727, "relative_strength": 0.48092035, "local_beta": 0.0012, "volatility_252d": 0.444974, "volatility_60d": 1.076988, "max_drawdown_12m": -0.19581175, "revenue_ttm": 1950666000, "gross_profit_ttm": 698340000, "ebit_ttm": 510303883, "ebitda_ttm": 1169317133, "net_income_ttm": 485532000, "eps_diluted_ttm": 1.67326873, "operating_cash_flow_ttm": 620109847, "capital_expenditure_ttm": 1023037859, "fcf_ttm": 1643147706, "dividends_paid_ttm": 35680902, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 453335321, "cash_and_equivalents": 195135394, "total_current_assets": 779272096, "total_current_liabilities": 823447300, "net_ppe": null, "total_assets": 8479944506, "total_debt": 5241350743, "total_equity": 2949388265, "net_working_capital": 316048145, "book_value_per_share": 10.16435404, "retained_earnings": 1062561360, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2744180235, "tangible_book_per_share": 9.45715415, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 37, "rank_ptbv": 33, "rank_ps": 51, "rank_pcf": 28, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 25, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 63, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20, "value_composite": 12, "quality_composite": 33, "momentum_composite": 14, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.78, "os": 0.95, "value": 0.88, "quality": 0.67, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 8.833, "earnings_yield": 0.1132, "shareholder_yield": 0.0083, "roe": 0.1646, "momentum_12_1": 0.5215, "complete_fields": { "id": 3736, "ticker_id": 757, "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": "2026-06-07T06:52:24.102346+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.78, "market_cap": 4288709185.82, "market_cap_usd": 4288709185.82, "enterprise_value": 9334924534.82, "shares_outstanding": 290169769, "fx_rate_to_usd": null, "pe_ratio": 8.83301036, "pb_ratio": 1.45410126, "ptbv_ratio": 1.56283801, "ps_ratio": 2.19858714, "pcf_ratio": 6.91604755, "pfcf_ratio": 2.61005701, "ev_ebitda": 7.98322737, "ev_ebit": 18.29287381, "ev_sales": 4.78550635, "ev_fcf": 5.68112319, "earnings_yield": 0.11321169, "fcf_yield": 0.17602153, "dividend_yield": 0.00831973, "buyback_yield": 0, "shareholder_yield": 0.00831973, "debt_paydown_yield": null, "total_yield": 0.00831973, "gross_margin": 0.35800081, "operating_margin": 0.26160495, "net_margin": 0.24890576, "ebitda_margin": 0.59944508, "fcf_margin": 0.84235215, "roe": 0.16462126, "roa": 0.05725651, "roic": 0.06206492, "roc_greenblatt": null, "asset_turnover": 0.23003287, "cash_conversion": 3.38422124, "accruals_ratio": -0.01587013, "sbc_to_revenue": null, "debt_to_equity": 1.87500068, "net_debt_to_ebitda": 4.31552331, "debt_to_assets": 0.61808786, "interest_coverage": 1.12566539, "current_ratio": 0.94635333, "quick_ratio": 0.84549945, "net_debt": 5046215349, "revenue_growth_1y": 1.08930199, "revenue_growth_3y_cagr": 0.24165685, "revenue_growth_5y_cagr": 0.06244193, "eps_growth_1y": 0.15975589, "eps_growth_3y_cagr": -0.07532143, "eps_growth_5y_cagr": -0.19427824, "fcf_growth_1y": 0.11997832, "book_value_growth_1y": 0.88069192, "piotroski_f_score": 4, "altman_z_score": 1.06310441, "earnings_stability_5y": 1.036749, "revenue_stability_5y": 0.371943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03902312, "price_return_3m": 0.14463616, "price_return_6m": 0.390483, "price_return_9m": 0.6589779, "price_return_12m": 0.58088393, "price_return_12m_ex1m": 0.52150986, "distance_from_52w_high": -0.08553751, "distance_from_52w_low": 0.79279727, "relative_strength": 0.48092035, "local_beta": 0.0012, "volatility_252d": 0.444974, "volatility_60d": 1.076988, "max_drawdown_12m": -0.19581175, "revenue_ttm": 1950666000, "gross_profit_ttm": 698340000, "ebit_ttm": 510303883, "ebitda_ttm": 1169317133, "net_income_ttm": 485532000, "eps_diluted_ttm": 1.67326873, "operating_cash_flow_ttm": 620109847, "capital_expenditure_ttm": 1023037859, "fcf_ttm": 1643147706, "dividends_paid_ttm": 35680902, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 453335321, "cash_and_equivalents": 195135394, "total_current_assets": 779272096, "total_current_liabilities": 823447300, "net_ppe": null, "total_assets": 8479944506, "total_debt": 5241350743, "total_equity": 2949388265, "net_working_capital": 316048145, "book_value_per_share": 10.16435404, "retained_earnings": 1062561360, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2744180235, "tangible_book_per_share": 9.45715415, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 15, "rank_pb": 37, "rank_ptbv": 33, "rank_ps": 51, "rank_pcf": 28, "rank_ev_ebitda": 26, "rank_ev_ebit": 65, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 25, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 63, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 94, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20, "value_composite": 12, "quality_composite": 33, "momentum_composite": 14, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 8, "vc1_composite": 13, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 1666080000, "cost_of_revenue": 1183921000, "gross_profit": 482159000, "ebit": 528150000, "ebitda": 916118000, "pretax_income": 149327000, "tax_provision": 10185000, "net_income": 160696000, "net_income_to_common": 160696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146536485, "total_current_assets": 547984993, "total_assets": 8406003421, "short_term_debt": 842712050, "long_term_debt": 4716385000, "total_debt": 5559097050, "total_liabilities": 5781547351, "total_equity": 2624456070, "shares_outstanding": 229443392, "goodwill_and_intangibles": 189741692 }, "cash_flow": { "operating_cash_flow": 443379422, "capital_expenditure": 1071721248, "free_cash_flow": 1515100670, "dividends_paid": 20977370, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239000, "ticker_id": 757, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "528150000", "ebitda": "916118000", "netIncome": "160696000", "grossProfit": "482159000", "depreciation": "None", "totalRevenue": "1666080000", "costOfRevenue": "1183921000", "interestIncome": "6539000", "incomeBeforeTax": "149327000", "interestExpense": "378823000", "operatingIncome": "369940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10185000", "reportedCurrency": "USD", "netInterestIncome": "-386580000", "nonInterestIncome": "None", "operatingExpenses": "112219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387968000", "sellingGeneralAndAdministrative": "139752000", "netIncomeFromContinuingOperations": "139142000" }, "balance": { "goodwill": "177031043", "inventory": "77178942", "commonStock": "343457545", "currentDebt": "None", "investments": "None", "totalAssets": "8406003421", "longTermDebt": "4716385000", "shortTermDebt": "842712050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12710649", "reportedCurrency": "USD", "retainedEarnings": "738278715", "totalLiabilities": "5781547351", "otherCurrentAssets": "None", "totalCurrentAssets": "547984993", "currentLongTermDebt": "828355000", "longTermInvestments": "111346000", "shortTermInvestments": "None", "currentNetReceivables": "324269565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7858018427", "currentAccountsPayable": "208867670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5566074343", "totalShareholderEquity": "2624456070", "capitalLeaseObligations": "5049000", "otherCurrentLiabilities": "8288423", "totalCurrentLiabilities": "1059868143", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721679207", "cashAndShortTermInvestments": "146536485", "commonStockSharesOutstanding": "229443392", "intangibleAssetsExcludingGoodwill": "12710649", "cashAndCashEquivalentsAtCarryingValue": "146536485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167236174", "profitLoss": "None", "dividendPayout": "20977370", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29635986", "operatingCashflow": "443379422", "capitalExpenditures": "1071721248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1490560986", "cashflowFromInvestment": "-1820039020", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20977370", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403757928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1666080000, "cost_of_revenue": 1183921000, "gross_profit": 482159000, "research_and_development": null, "selling_general_admin": 139752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 528150000, "depreciation_amortisation": 387968000, "ebitda": 916118000, "interest_expense": 378823000, "interest_income": null, "other_non_operating": null, "pretax_income": 149327000, "tax_provision": 10185000, "effective_tax_rate": null, "net_income": 160696000, "net_income_continuing_ops": 139142000, "net_income_to_common": 160696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146536485, "short_term_investments": null, "net_receivables": 324269565, "inventory": 77178942, "other_current_assets": null, "total_current_assets": 547984993, "net_ppe": null, "goodwill": 177031043, "intangible_assets": 12710649, "goodwill_and_intangibles": 189741692, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7858018427, "total_assets": 8406003421, "short_term_debt": 842712050, "accounts_payable": 208867670, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059868143, "long_term_debt": 4716385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4721679207, "total_liabilities": 5781547351, "total_debt": 5559097050, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738278715, "total_equity": 2624456070, "shares_outstanding": 229443392, "operating_cash_flow": 443379422, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1071721248, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1820039020, "dividends_paid": 20977370, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1490560986, "free_cash_flow": 1515100670, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "528150000", "ebitda": "916118000", "netIncome": "160696000", "grossProfit": "482159000", "depreciation": "None", "totalRevenue": "1666080000", "costOfRevenue": "1183921000", "interestIncome": "6539000", "incomeBeforeTax": "149327000", "interestExpense": "378823000", "operatingIncome": "369940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10185000", "reportedCurrency": "USD", "netInterestIncome": "-386580000", "nonInterestIncome": "None", "operatingExpenses": "112219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387968000", "sellingGeneralAndAdministrative": "139752000", "netIncomeFromContinuingOperations": "139142000" }, "balance": { "goodwill": "177031043", "inventory": "77178942", "commonStock": "343457545", "currentDebt": "None", "investments": "None", "totalAssets": "8406003421", "longTermDebt": "4716385000", "shortTermDebt": "842712050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12710649", "reportedCurrency": "USD", "retainedEarnings": "738278715", "totalLiabilities": "5781547351", "otherCurrentAssets": "None", "totalCurrentAssets": "547984993", "currentLongTermDebt": "828355000", "longTermInvestments": "111346000", "shortTermInvestments": "None", "currentNetReceivables": "324269565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7858018427", "currentAccountsPayable": "208867670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5566074343", "totalShareholderEquity": "2624456070", "capitalLeaseObligations": "5049000", "otherCurrentLiabilities": "8288423", "totalCurrentLiabilities": "1059868143", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721679207", "cashAndShortTermInvestments": "146536485", "commonStockSharesOutstanding": "229443392", "intangibleAssetsExcludingGoodwill": "12710649", "cashAndCashEquivalentsAtCarryingValue": "146536485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167236174", "profitLoss": "None", "dividendPayout": "20977370", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29635986", "operatingCashflow": "443379422", "capitalExpenditures": "1071721248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1490560986", "cashflowFromInvestment": "-1820039020", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20977370", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403757928", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 940246000, "cost_of_revenue": 377829000, "gross_profit": 562417000, "ebit": 369282000, "ebitda": 533880000, "pretax_income": 872722000, "tax_provision": 1893000, "net_income": 870829000, "net_income_to_common": 870829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38869000, "total_current_assets": 470819000, "total_assets": 3911613000, "short_term_debt": 303687000, "long_term_debt": 2317117000, "total_debt": 2620804000, "total_liabilities": 2719289000, "total_equity": 1192324000, "shares_outstanding": 196041579, "goodwill_and_intangibles": 16187000 }, "cash_flow": { "operating_cash_flow": 439342049, "capital_expenditure": 1071815485, "free_cash_flow": 1511157534, "dividends_paid": 1078279321, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239005, "ticker_id": 757, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369282000", "ebitda": "533880000", "netIncome": "870829000", "grossProfit": "562417000", "depreciation": "None", "totalRevenue": "940246000", "costOfRevenue": "377829000", "interestIncome": "15895000", "incomeBeforeTax": "872722000", "interestExpense": "145837000", "operatingIncome": "1002452000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1893000", "reportedCurrency": "USD", "netInterestIncome": "-139191000", "nonInterestIncome": "None", "operatingExpenses": "-440035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164598000", "sellingGeneralAndAdministrative": "75885000", "netIncomeFromContinuingOperations": "870829000" }, "balance": { "goodwill": "0", "inventory": "26500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3911613000", "longTermDebt": "2317117000", "shortTermDebt": "303687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16187000", "reportedCurrency": "EUR", "retainedEarnings": "777098000", "totalLiabilities": "2719289000", "otherCurrentAssets": "212647000", "totalCurrentAssets": "470819000", "currentLongTermDebt": "301394000", "longTermInvestments": "61806000", "shortTermInvestments": "None", "currentNetReceivables": "192803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3440794000", "currentAccountsPayable": "22296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2622255000", "totalShareholderEquity": "1192324000", "capitalLeaseObligations": "3744000", "otherCurrentLiabilities": "30209401", "totalCurrentLiabilities": "392656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2326633000", "cashAndShortTermInvestments": "38869000", "commonStockSharesOutstanding": "196041579", "intangibleAssetsExcludingGoodwill": "16187000", "cashAndCashEquivalentsAtCarryingValue": "38869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "833417122", "profitLoss": "None", "dividendPayout": "1078279321", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4973730", "operatingCashflow": "439342049", "capitalExpenditures": "1071815485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165539954", "cashflowFromInvestment": "-651006488", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1078279321", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121460662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158896191", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940246000, "cost_of_revenue": 377829000, "gross_profit": 562417000, "research_and_development": null, "selling_general_admin": 75885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369282000, "depreciation_amortisation": 164598000, "ebitda": 533880000, "interest_expense": 145837000, "interest_income": null, "other_non_operating": null, "pretax_income": 872722000, "tax_provision": 1893000, "effective_tax_rate": null, "net_income": 870829000, "net_income_continuing_ops": 870829000, "net_income_to_common": 870829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38869000, "short_term_investments": null, "net_receivables": 192803000, "inventory": 26500000, "other_current_assets": null, "total_current_assets": 470819000, "net_ppe": null, "goodwill": 0, "intangible_assets": 16187000, "goodwill_and_intangibles": 16187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3440794000, "total_assets": 3911613000, "short_term_debt": 303687000, "accounts_payable": 22296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392656000, "long_term_debt": 2317117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2326633000, "total_liabilities": 2719289000, "total_debt": 2620804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 777098000, "total_equity": 1192324000, "shares_outstanding": 196041579, "operating_cash_flow": 439342049, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1071815485, "acquisitions": null, "other_investing": null, "investing_cash_flow": -651006488, "dividends_paid": 1078279321, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165539954, "free_cash_flow": 1511157534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369282000", "ebitda": "533880000", "netIncome": "870829000", "grossProfit": "562417000", "depreciation": "None", "totalRevenue": "940246000", "costOfRevenue": "377829000", "interestIncome": "15895000", "incomeBeforeTax": "872722000", "interestExpense": "145837000", "operatingIncome": "1002452000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1893000", "reportedCurrency": "USD", "netInterestIncome": "-139191000", "nonInterestIncome": "None", "operatingExpenses": "-440035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164598000", "sellingGeneralAndAdministrative": "75885000", "netIncomeFromContinuingOperations": "870829000" }, "balance": { "goodwill": "0", "inventory": "26500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3911613000", "longTermDebt": "2317117000", "shortTermDebt": "303687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16187000", "reportedCurrency": "EUR", "retainedEarnings": "777098000", "totalLiabilities": "2719289000", "otherCurrentAssets": "212647000", "totalCurrentAssets": "470819000", "currentLongTermDebt": "301394000", "longTermInvestments": "61806000", "shortTermInvestments": "None", "currentNetReceivables": "192803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3440794000", "currentAccountsPayable": "22296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2622255000", "totalShareholderEquity": "1192324000", "capitalLeaseObligations": "3744000", "otherCurrentLiabilities": "30209401", "totalCurrentLiabilities": "392656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2326633000", "cashAndShortTermInvestments": "38869000", "commonStockSharesOutstanding": "196041579", "intangibleAssetsExcludingGoodwill": "16187000", "cashAndCashEquivalentsAtCarryingValue": "38869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "833417122", "profitLoss": "None", "dividendPayout": "1078279321", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4973730", "operatingCashflow": "439342049", "capitalExpenditures": "1071815485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165539954", "cashflowFromInvestment": "-651006488", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1078279321", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121460662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158896191", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 1235127000, "cost_of_revenue": 598663000, "gross_profit": 636464000, "ebit": 996935000, "ebitda": 1222600681, "pretax_income": 864036000, "tax_provision": 6009000, "net_income": 858027000, "net_income_to_common": 858027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429370000, "total_current_assets": 1631737000, "total_assets": 3419280000, "short_term_debt": 295648000, "long_term_debt": 631702000, "total_debt": 927350000, "total_liabilities": 1061907000, "total_equity": 2355431018, "shares_outstanding": 201901743, "goodwill_and_intangibles": 14205692 }, "cash_flow": { "operating_cash_flow": 854903766, "capital_expenditure": 345687887, "free_cash_flow": 1200591653, "dividends_paid": 643735246, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239010, "ticker_id": 757, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "996935000", "ebitda": "1222600681", "netIncome": "858027000", "grossProfit": "636464000", "depreciation": "None", "totalRevenue": "1235127000", "costOfRevenue": "598663000", "interestIncome": "28526000", "incomeBeforeTax": "864036000", "interestExpense": "132899000", "operatingIncome": "969692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6009000", "reportedCurrency": "EUR", "netInterestIncome": "-90157000", "nonInterestIncome": "None", "operatingExpenses": "-333228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225665681", "sellingGeneralAndAdministrative": "59240000", "netIncomeFromContinuingOperations": "686522000" }, "balance": { "goodwill": "11692", "inventory": "22511000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3419280000", "longTermDebt": "631702000", "shortTermDebt": "295648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14194000", "reportedCurrency": "EUR", "retainedEarnings": "807250446", "totalLiabilities": "1061907000", "otherCurrentAssets": "920400545", "totalCurrentAssets": "1631737000", "currentLongTermDebt": "262155000", "longTermInvestments": "519000", "shortTermInvestments": "2884194", "currentNetReceivables": "287863665", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787543000", "currentAccountsPayable": "42032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930713000", "totalShareholderEquity": "2355431018", "capitalLeaseObligations": "36856000", "otherCurrentLiabilities": "64968225", "totalCurrentLiabilities": "424753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "637154000", "cashAndShortTermInvestments": "429370000", "commonStockSharesOutstanding": "201901743", "intangibleAssetsExcludingGoodwill": "14194000", "cashAndCashEquivalentsAtCarryingValue": "429370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875982844", "profitLoss": "None", "dividendPayout": "643735246", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "19532373", "operatingCashflow": "854903766", "capitalExpenditures": "345687887", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1491458834", "cashflowFromInvestment": "887879705", "stockBasedCompensation": "3945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643735246", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225665681", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235127000, "cost_of_revenue": 598663000, "gross_profit": 636464000, "research_and_development": null, "selling_general_admin": 59240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 996935000, "depreciation_amortisation": 225665681, "ebitda": 1222600681, "interest_expense": 132899000, "interest_income": null, "other_non_operating": null, "pretax_income": 864036000, "tax_provision": 6009000, "effective_tax_rate": null, "net_income": 858027000, "net_income_continuing_ops": 686522000, "net_income_to_common": 858027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429370000, "short_term_investments": 2884194, "net_receivables": 287863665, "inventory": 22511000, "other_current_assets": null, "total_current_assets": 1631737000, "net_ppe": null, "goodwill": 11692, "intangible_assets": 14194000, "goodwill_and_intangibles": 14205692, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787543000, "total_assets": 3419280000, "short_term_debt": 295648000, "accounts_payable": 42032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424753000, "long_term_debt": 631702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637154000, "total_liabilities": 1061907000, "total_debt": 927350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807250446, "total_equity": 2355431018, "shares_outstanding": 201901743, "operating_cash_flow": 854903766, "stock_based_compensation": 3945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345687887, "acquisitions": null, "other_investing": null, "investing_cash_flow": 887879705, "dividends_paid": 643735246, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1491458834, "free_cash_flow": 1200591653, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "996935000", "ebitda": "1222600681", "netIncome": "858027000", "grossProfit": "636464000", "depreciation": "None", "totalRevenue": "1235127000", "costOfRevenue": "598663000", "interestIncome": "28526000", "incomeBeforeTax": "864036000", "interestExpense": "132899000", "operatingIncome": "969692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6009000", "reportedCurrency": "EUR", "netInterestIncome": "-90157000", "nonInterestIncome": "None", "operatingExpenses": "-333228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225665681", "sellingGeneralAndAdministrative": "59240000", "netIncomeFromContinuingOperations": "686522000" }, "balance": { "goodwill": "11692", "inventory": "22511000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3419280000", "longTermDebt": "631702000", "shortTermDebt": "295648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14194000", "reportedCurrency": "EUR", "retainedEarnings": "807250446", "totalLiabilities": "1061907000", "otherCurrentAssets": "920400545", "totalCurrentAssets": "1631737000", "currentLongTermDebt": "262155000", "longTermInvestments": "519000", "shortTermInvestments": "2884194", "currentNetReceivables": "287863665", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787543000", "currentAccountsPayable": "42032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930713000", "totalShareholderEquity": "2355431018", "capitalLeaseObligations": "36856000", "otherCurrentLiabilities": "64968225", "totalCurrentLiabilities": "424753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "637154000", "cashAndShortTermInvestments": "429370000", "commonStockSharesOutstanding": "201901743", "intangibleAssetsExcludingGoodwill": "14194000", "cashAndCashEquivalentsAtCarryingValue": "429370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875982844", "profitLoss": "None", "dividendPayout": "643735246", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "19532373", "operatingCashflow": "854903766", "capitalExpenditures": "345687887", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1491458834", "cashflowFromInvestment": "887879705", "stockBasedCompensation": "3945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643735246", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225665681", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 870344291, "cost_of_revenue": 631011806, "gross_profit": 239332485, "ebit": 286143578, "ebitda": 512823179, "pretax_income": 191860493, "tax_provision": 2855427, "net_income": 203251000, "net_income_to_common": 203251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180434773, "total_current_assets": 568217761, "total_assets": 3980229916, "short_term_debt": 157647000, "long_term_debt": 1492810000, "total_debt": 1650457000, "total_liabilities": 1800655387, "total_equity": 2179574529, "shares_outstanding": 201994217, "goodwill_and_intangibles": 15746000 }, "cash_flow": { "operating_cash_flow": 255553000, "capital_expenditure": 540240000, "free_cash_flow": 795793000, "dividends_paid": 24221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239015, "ticker_id": 757, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286143578", "ebitda": "512823179", "netIncome": "203251000", "grossProfit": "239332485", "depreciation": "None", "totalRevenue": "870344291", "costOfRevenue": "631011806", "interestIncome": "27140000", "incomeBeforeTax": "191860493", "interestExpense": "94283080", "operatingIncome": "186682230", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2855427", "reportedCurrency": "EUR", "netInterestIncome": "-105869000", "nonInterestIncome": "None", "operatingExpenses": "52650251", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631011806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226679601", "sellingGeneralAndAdministrative": "47621000", "netIncomeFromContinuingOperations": "202891000" }, "balance": { "goodwill": "None", "inventory": "41760056", "commonStock": "239820236", "currentDebt": "None", "investments": "None", "totalAssets": "3980229916", "longTermDebt": "1492810000", "shortTermDebt": "157647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15746000", "reportedCurrency": "EUR", "retainedEarnings": "387060964", "totalLiabilities": "1800655387", "otherCurrentAssets": "1", "totalCurrentAssets": "568217761", "currentLongTermDebt": "174792000", "longTermInvestments": "1331000", "shortTermInvestments": "-92000", "currentNetReceivables": "346022931", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412012154", "currentAccountsPayable": "24696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3308349000", "shortLongTermDebtTotal": "1701049182", "totalShareholderEquity": "2179574529", "capitalLeaseObligations": "28679000", "otherCurrentLiabilities": "48509340", "totalCurrentLiabilities": "255052934", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1545602452", "cashAndShortTermInvestments": "180434773", "commonStockSharesOutstanding": "201994217", "intangibleAssetsExcludingGoodwill": "15746000", "cashAndCashEquivalentsAtCarryingValue": "180434773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203251000", "profitLoss": "None", "dividendPayout": "24221000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "27391000", "operatingCashflow": "255553000", "capitalExpenditures": "540240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62895000", "cashflowFromInvestment": "-158931000", "stockBasedCompensation": "-562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1099808", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 870344291, "cost_of_revenue": 631011806, "gross_profit": 239332485, "research_and_development": null, "selling_general_admin": 47621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286143578, "depreciation_amortisation": 226679601, "ebitda": 512823179, "interest_expense": 94283080, "interest_income": null, "other_non_operating": null, "pretax_income": 191860493, "tax_provision": 2855427, "effective_tax_rate": null, "net_income": 203251000, "net_income_continuing_ops": 202891000, "net_income_to_common": 203251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180434773, "short_term_investments": -92000, "net_receivables": 346022931, "inventory": 41760056, "other_current_assets": null, "total_current_assets": 568217761, "net_ppe": null, "goodwill": null, "intangible_assets": 15746000, "goodwill_and_intangibles": 15746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3412012154, "total_assets": 3980229916, "short_term_debt": 157647000, "accounts_payable": 24696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255052934, "long_term_debt": 1492810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1545602452, "total_liabilities": 1800655387, "total_debt": 1650457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387060964, "total_equity": 2179574529, "shares_outstanding": 201994217, "operating_cash_flow": 255553000, "stock_based_compensation": -562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158931000, "dividends_paid": 24221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62895000, "free_cash_flow": 795793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286143578", "ebitda": "512823179", "netIncome": "203251000", "grossProfit": "239332485", "depreciation": "None", "totalRevenue": "870344291", "costOfRevenue": "631011806", "interestIncome": "27140000", "incomeBeforeTax": "191860493", "interestExpense": "94283080", "operatingIncome": "186682230", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2855427", "reportedCurrency": "EUR", "netInterestIncome": "-105869000", "nonInterestIncome": "None", "operatingExpenses": "52650251", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631011806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226679601", "sellingGeneralAndAdministrative": "47621000", "netIncomeFromContinuingOperations": "202891000" }, "balance": { "goodwill": "None", "inventory": "41760056", "commonStock": "239820236", "currentDebt": "None", "investments": "None", "totalAssets": "3980229916", "longTermDebt": "1492810000", "shortTermDebt": "157647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15746000", "reportedCurrency": "EUR", "retainedEarnings": "387060964", "totalLiabilities": "1800655387", "otherCurrentAssets": "1", "totalCurrentAssets": "568217761", "currentLongTermDebt": "174792000", "longTermInvestments": "1331000", "shortTermInvestments": "-92000", "currentNetReceivables": "346022931", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412012154", "currentAccountsPayable": "24696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3308349000", "shortLongTermDebtTotal": "1701049182", "totalShareholderEquity": "2179574529", "capitalLeaseObligations": "28679000", "otherCurrentLiabilities": "48509340", "totalCurrentLiabilities": "255052934", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1545602452", "cashAndShortTermInvestments": "180434773", "commonStockSharesOutstanding": "201994217", "intangibleAssetsExcludingGoodwill": "15746000", "cashAndCashEquivalentsAtCarryingValue": "180434773", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203251000", "profitLoss": "None", "dividendPayout": "24221000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "27391000", "operatingCashflow": "255553000", "capitalExpenditures": "540240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62895000", "cashflowFromInvestment": "-158931000", "stockBasedCompensation": "-562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1099808", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 419770000, "cost_of_revenue": 694258000, "gross_profit": -274488000, "ebit": -244043000, "ebitda": 100951000, "pretax_income": -362181000, "tax_provision": -427000, "net_income": -338777000, "net_income_to_common": -338777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152528000, "total_current_assets": 459407000, "total_assets": 3777630000, "short_term_debt": 236493000, "long_term_debt": 1458928000, "total_debt": 1695421000, "total_liabilities": 1817428000, "total_equity": 1960202000, "shares_outstanding": 201773240, "goodwill_and_intangibles": 185999.59 }, "cash_flow": { "operating_cash_flow": -25305000, "capital_expenditure": 413319000, "free_cash_flow": 388014000, "dividends_paid": 24212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239020, "ticker_id": 757, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-244043000", "ebitda": "100951000", "netIncome": "-338777000", "grossProfit": "-274488000", "depreciation": "None", "totalRevenue": "419770000", "costOfRevenue": "694258000", "interestIncome": "14934000", "incomeBeforeTax": "-362181000", "interestExpense": "95541000", "operatingIncome": "-296641000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-427000", "reportedCurrency": "EUR", "netInterestIncome": "-80607000", "nonInterestIncome": "None", "operatingExpenses": "22154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344994000", "sellingGeneralAndAdministrative": "29290000", "netIncomeFromContinuingOperations": "-339157000" }, "balance": { "goodwill": "91.59", "inventory": "69035000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3777630000", "longTermDebt": "1458928000", "shortTermDebt": "236493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185908", "reportedCurrency": "EUR", "retainedEarnings": "180140000", "totalLiabilities": "1817428000", "otherCurrentAssets": "23241000", "totalCurrentAssets": "459407000", "currentLongTermDebt": "214201000", "longTermInvestments": "70614000", "shortTermInvestments": "1000", "currentNetReceivables": "214603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3309116000", "currentAccountsPayable": "26012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3179299000", "shortLongTermDebtTotal": "1712180000", "totalShareholderEquity": "1960202000", "capitalLeaseObligations": "39051000", "otherCurrentLiabilities": "50617000", "totalCurrentLiabilities": "321033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1486908000", "cashAndShortTermInvestments": "152528000", "commonStockSharesOutstanding": "201773240", "intangibleAssetsExcludingGoodwill": "185908", "cashAndCashEquivalentsAtCarryingValue": "152528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338777000", "profitLoss": "None", "dividendPayout": "24212000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "6745000", "operatingCashflow": "-25305000", "capitalExpenditures": "413319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "373893000", "cashflowFromInvestment": "-353246000", "stockBasedCompensation": "-91198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419770000, "cost_of_revenue": 694258000, "gross_profit": -274488000, "research_and_development": null, "selling_general_admin": 29290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -244043000, "depreciation_amortisation": 344994000, "ebitda": 100951000, "interest_expense": 95541000, "interest_income": null, "other_non_operating": null, "pretax_income": -362181000, "tax_provision": -427000, "effective_tax_rate": null, "net_income": -338777000, "net_income_continuing_ops": -339157000, "net_income_to_common": -338777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152528000, "short_term_investments": 1000, "net_receivables": 214603000, "inventory": 69035000, "other_current_assets": null, "total_current_assets": 459407000, "net_ppe": null, "goodwill": 91.59, "intangible_assets": 185908, "goodwill_and_intangibles": 185999.59, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3309116000, "total_assets": 3777630000, "short_term_debt": 236493000, "accounts_payable": 26012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321033000, "long_term_debt": 1458928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1486908000, "total_liabilities": 1817428000, "total_debt": 1695421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180140000, "total_equity": 1960202000, "shares_outstanding": 201773240, "operating_cash_flow": -25305000, "stock_based_compensation": -91198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 413319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353246000, "dividends_paid": 24212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 373893000, "free_cash_flow": 388014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-244043000", "ebitda": "100951000", "netIncome": "-338777000", "grossProfit": "-274488000", "depreciation": "None", "totalRevenue": "419770000", "costOfRevenue": "694258000", "interestIncome": "14934000", "incomeBeforeTax": "-362181000", "interestExpense": "95541000", "operatingIncome": "-296641000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-427000", "reportedCurrency": "EUR", "netInterestIncome": "-80607000", "nonInterestIncome": "None", "operatingExpenses": "22154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344994000", "sellingGeneralAndAdministrative": "29290000", "netIncomeFromContinuingOperations": "-339157000" }, "balance": { "goodwill": "91.59", "inventory": "69035000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3777630000", "longTermDebt": "1458928000", "shortTermDebt": "236493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185908", "reportedCurrency": "EUR", "retainedEarnings": "180140000", "totalLiabilities": "1817428000", "otherCurrentAssets": "23241000", "totalCurrentAssets": "459407000", "currentLongTermDebt": "214201000", "longTermInvestments": "70614000", "shortTermInvestments": "1000", "currentNetReceivables": "214603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3309116000", "currentAccountsPayable": "26012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3179299000", "shortLongTermDebtTotal": "1712180000", "totalShareholderEquity": "1960202000", "capitalLeaseObligations": "39051000", "otherCurrentLiabilities": "50617000", "totalCurrentLiabilities": "321033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1486908000", "cashAndShortTermInvestments": "152528000", "commonStockSharesOutstanding": "201773240", "intangibleAssetsExcludingGoodwill": "185908", "cashAndCashEquivalentsAtCarryingValue": "152528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338777000", "profitLoss": "None", "dividendPayout": "24212000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "6745000", "operatingCashflow": "-25305000", "capitalExpenditures": "413319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "373893000", "cashflowFromInvestment": "-353246000", "stockBasedCompensation": "-91198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 1230750000, "cost_of_revenue": 663769000, "gross_profit": 566981000, "ebit": 540352000, "ebitda": 860103000, "pretax_income": 464265000, "tax_provision": 1944000, "net_income": 473238000, "net_income_to_common": 473238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161478000, "total_current_assets": 451873000, "total_assets": 3686772000, "short_term_debt": 117588000, "long_term_debt": 1134653000, "total_debt": 1252241000, "total_liabilities": 1375453000, "total_equity": 2311319000, "shares_outstanding": 210206276, "goodwill_and_intangibles": 162000 }, "cash_flow": { "operating_cash_flow": 969785000, "capital_expenditure": 225410000, "free_cash_flow": 1195195000, "dividends_paid": 352041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239025, "ticker_id": 757, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "540352000", "ebitda": "860103000", "netIncome": "473238000", "grossProfit": "566981000", "depreciation": "None", "totalRevenue": "1230750000", "costOfRevenue": "663769000", "interestIncome": "21496000", "incomeBeforeTax": "464265000", "interestExpense": "65637000", "operatingIncome": "511595000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1944000", "reportedCurrency": "EUR", "netInterestIncome": "-70057000", "nonInterestIncome": "None", "operatingExpenses": "55386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319751000", "sellingGeneralAndAdministrative": "62427000", "netIncomeFromContinuingOperations": "472771000" }, "balance": { "goodwill": "None", "inventory": "75780000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3686772000", "longTermDebt": "1134653000", "shortTermDebt": "117588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "162000", "reportedCurrency": "EUR", "retainedEarnings": "540714000", "totalLiabilities": "1375453000", "otherCurrentAssets": "21968000", "totalCurrentAssets": "451873000", "currentLongTermDebt": "71839000", "longTermInvestments": "49235000", "shortTermInvestments": "None", "currentNetReceivables": "192647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3235366000", "currentAccountsPayable": "27226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3127091000", "shortLongTermDebtTotal": "1273413000", "totalShareholderEquity": "2311319000", "capitalLeaseObligations": "66921000", "otherCurrentLiabilities": "45013000", "totalCurrentLiabilities": "203594000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1171859000", "cashAndShortTermInvestments": "161478000", "commonStockSharesOutstanding": "210206276", "intangibleAssetsExcludingGoodwill": "162000", "cashAndCashEquivalentsAtCarryingValue": "161478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "473238000", "profitLoss": "None", "dividendPayout": "352041000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "107602000", "operatingCashflow": "969785000", "capitalExpenditures": "225410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-999701000", "cashflowFromInvestment": "-117106000", "stockBasedCompensation": "-89728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1230750000, "cost_of_revenue": 663769000, "gross_profit": 566981000, "research_and_development": null, "selling_general_admin": 62427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 540352000, "depreciation_amortisation": 319751000, "ebitda": 860103000, "interest_expense": 65637000, "interest_income": null, "other_non_operating": null, "pretax_income": 464265000, "tax_provision": 1944000, "effective_tax_rate": null, "net_income": 473238000, "net_income_continuing_ops": 472771000, "net_income_to_common": 473238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161478000, "short_term_investments": null, "net_receivables": 192647000, "inventory": 75780000, "other_current_assets": null, "total_current_assets": 451873000, "net_ppe": null, "goodwill": null, "intangible_assets": 162000, "goodwill_and_intangibles": 162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3235366000, "total_assets": 3686772000, "short_term_debt": 117588000, "accounts_payable": 27226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203594000, "long_term_debt": 1134653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1171859000, "total_liabilities": 1375453000, "total_debt": 1252241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 540714000, "total_equity": 2311319000, "shares_outstanding": 210206276, "operating_cash_flow": 969785000, "stock_based_compensation": -89728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117106000, "dividends_paid": 352041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -999701000, "free_cash_flow": 1195195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "540352000", "ebitda": "860103000", "netIncome": "473238000", "grossProfit": "566981000", "depreciation": "None", "totalRevenue": "1230750000", "costOfRevenue": "663769000", "interestIncome": "21496000", "incomeBeforeTax": "464265000", "interestExpense": "65637000", "operatingIncome": "511595000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1944000", "reportedCurrency": "EUR", "netInterestIncome": "-70057000", "nonInterestIncome": "None", "operatingExpenses": "55386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319751000", "sellingGeneralAndAdministrative": "62427000", "netIncomeFromContinuingOperations": "472771000" }, "balance": { "goodwill": "None", "inventory": "75780000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3686772000", "longTermDebt": "1134653000", "shortTermDebt": "117588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "162000", "reportedCurrency": "EUR", "retainedEarnings": "540714000", "totalLiabilities": "1375453000", "otherCurrentAssets": "21968000", "totalCurrentAssets": "451873000", "currentLongTermDebt": "71839000", "longTermInvestments": "49235000", "shortTermInvestments": "None", "currentNetReceivables": "192647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3235366000", "currentAccountsPayable": "27226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3127091000", "shortLongTermDebtTotal": "1273413000", "totalShareholderEquity": "2311319000", "capitalLeaseObligations": "66921000", "otherCurrentLiabilities": "45013000", "totalCurrentLiabilities": "203594000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1171859000", "cashAndShortTermInvestments": "161478000", "commonStockSharesOutstanding": "210206276", "intangibleAssetsExcludingGoodwill": "162000", "cashAndCashEquivalentsAtCarryingValue": "161478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "473238000", "profitLoss": "None", "dividendPayout": "352041000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "107602000", "operatingCashflow": "969785000", "capitalExpenditures": "225410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-999701000", "cashflowFromInvestment": "-117106000", "stockBasedCompensation": "-89728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 932377000, "cost_of_revenue": 694782000, "gross_profit": 237595000, "ebit": 202021000, "ebitda": 539723000, "pretax_income": 96372000, "tax_provision": 602000, "net_income": 112230000, "net_income_to_common": 112230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296954000, "total_current_assets": 802249000, "total_assets": 4164843000, "short_term_debt": 221205000, "long_term_debt": 1480493000, "total_debt": 1701698000, "total_liabilities": 1852988000, "total_equity": 2311855000, "shares_outstanding": 216029171, "goodwill_and_intangibles": 39000 }, "cash_flow": { "operating_cash_flow": 271991000, "capital_expenditure": 8053000, "free_cash_flow": 280044000, "dividends_paid": 26015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239030, "ticker_id": 757, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202021000", "ebitda": "539723000", "netIncome": "112230000", "grossProfit": "237595000", "depreciation": "None", "totalRevenue": "932377000", "costOfRevenue": "694782000", "interestIncome": "6529000", "incomeBeforeTax": "96372000", "interestExpense": "89189000", "operatingIncome": "180799000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "602000", "reportedCurrency": "EUR", "netInterestIncome": "-90134000", "nonInterestIncome": "None", "operatingExpenses": "56796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337702000", "sellingGeneralAndAdministrative": "66025000", "netIncomeFromContinuingOperations": "112230000" }, "balance": { "goodwill": "None", "inventory": "183382000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "4164843000", "longTermDebt": "1480493000", "shortTermDebt": "221205000", "treasuryStock": "-45616000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "39000", "reportedCurrency": "EUR", "retainedEarnings": "420058000", "totalLiabilities": "1852988000", "otherCurrentAssets": "34452000", "totalCurrentAssets": "802249000", "currentLongTermDebt": "188742000", "longTermInvestments": "50323000", "shortTermInvestments": "None", "currentNetReceivables": "287461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3362594000", "currentAccountsPayable": "22737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3238435000", "shortLongTermDebtTotal": "1744859000", "totalShareholderEquity": "2311855000", "capitalLeaseObligations": "75624000", "otherCurrentLiabilities": "54276000", "totalCurrentLiabilities": "316050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1536938000", "cashAndShortTermInvestments": "296954000", "commonStockSharesOutstanding": "216029171", "intangibleAssetsExcludingGoodwill": "39000", "cashAndCashEquivalentsAtCarryingValue": "296954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112230000", "profitLoss": "None", "dividendPayout": "26015000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "-161121000", "operatingCashflow": "271991000", "capitalExpenditures": "8053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191187000", "cashflowFromInvestment": "43750000", "stockBasedCompensation": "-112355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 932377000, "cost_of_revenue": 694782000, "gross_profit": 237595000, "research_and_development": null, "selling_general_admin": 66025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202021000, "depreciation_amortisation": 337702000, "ebitda": 539723000, "interest_expense": 89189000, "interest_income": null, "other_non_operating": null, "pretax_income": 96372000, "tax_provision": 602000, "effective_tax_rate": null, "net_income": 112230000, "net_income_continuing_ops": 112230000, "net_income_to_common": 112230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296954000, "short_term_investments": null, "net_receivables": 287461000, "inventory": 183382000, "other_current_assets": null, "total_current_assets": 802249000, "net_ppe": null, "goodwill": null, "intangible_assets": 39000, "goodwill_and_intangibles": 39000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3362594000, "total_assets": 4164843000, "short_term_debt": 221205000, "accounts_payable": 22737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 316050000, "long_term_debt": 1480493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1536938000, "total_liabilities": 1852988000, "total_debt": 1701698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 420058000, "total_equity": 2311855000, "shares_outstanding": 216029171, "operating_cash_flow": 271991000, "stock_based_compensation": -112355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43750000, "dividends_paid": 26015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191187000, "free_cash_flow": 280044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202021000", "ebitda": "539723000", "netIncome": "112230000", "grossProfit": "237595000", "depreciation": "None", "totalRevenue": "932377000", "costOfRevenue": "694782000", "interestIncome": "6529000", "incomeBeforeTax": "96372000", "interestExpense": "89189000", "operatingIncome": "180799000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "602000", "reportedCurrency": "EUR", "netInterestIncome": "-90134000", "nonInterestIncome": "None", "operatingExpenses": "56796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337702000", "sellingGeneralAndAdministrative": "66025000", "netIncomeFromContinuingOperations": "112230000" }, "balance": { "goodwill": "None", "inventory": "183382000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "4164843000", "longTermDebt": "1480493000", "shortTermDebt": "221205000", "treasuryStock": "-45616000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "39000", "reportedCurrency": "EUR", "retainedEarnings": "420058000", "totalLiabilities": "1852988000", "otherCurrentAssets": "34452000", "totalCurrentAssets": "802249000", "currentLongTermDebt": "188742000", "longTermInvestments": "50323000", "shortTermInvestments": "None", "currentNetReceivables": "287461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3362594000", "currentAccountsPayable": "22737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3238435000", "shortLongTermDebtTotal": "1744859000", "totalShareholderEquity": "2311855000", "capitalLeaseObligations": "75624000", "otherCurrentLiabilities": "54276000", "totalCurrentLiabilities": "316050000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1536938000", "cashAndShortTermInvestments": "296954000", "commonStockSharesOutstanding": "216029171", "intangibleAssetsExcludingGoodwill": "39000", "cashAndCashEquivalentsAtCarryingValue": "296954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112230000", "profitLoss": "None", "dividendPayout": "26015000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "-161121000", "operatingCashflow": "271991000", "capitalExpenditures": "8053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191187000", "cashflowFromInvestment": "43750000", "stockBasedCompensation": "-112355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 600024000, "cost_of_revenue": 629015000, "gross_profit": -28991000, "ebit": -41876000, "ebitda": 228817000, "pretax_income": -125908000, "tax_provision": 238000, "net_income": -110070000, "net_income_to_common": -110070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173133000, "total_current_assets": 521141000, "total_assets": 4127351000, "short_term_debt": 198879000, "long_term_debt": 1569631000, "total_debt": 1768510000, "total_liabilities": 1866828000, "total_equity": 2260523000, "shares_outstanding": 191994398, "goodwill_and_intangibles": 105000 }, "cash_flow": { "operating_cash_flow": 841000, "capital_expenditure": 238065000, "free_cash_flow": 238906000, "dividends_paid": 22643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239035, "ticker_id": 757, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41876000", "ebitda": "228817000", "netIncome": "-110070000", "grossProfit": "-28991000", "depreciation": "None", "totalRevenue": "600024000", "costOfRevenue": "629015000", "interestIncome": "4106000", "incomeBeforeTax": "-125908000", "interestExpense": "67956000", "operatingIncome": "-90448000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "238000", "reportedCurrency": "EUR", "netInterestIncome": "-70652000", "nonInterestIncome": "None", "operatingExpenses": "61457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270693000", "sellingGeneralAndAdministrative": "61838000", "netIncomeFromContinuingOperations": "-110070000" }, "balance": { "goodwill": "None", "inventory": "22261000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "4127351000", "longTermDebt": "1569631000", "shortTermDebt": "198879000", "treasuryStock": "-14651000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "105000", "reportedCurrency": "EUR", "retainedEarnings": "335764000", "totalLiabilities": "1866828000", "otherCurrentAssets": "83874000", "totalCurrentAssets": "521141000", "currentLongTermDebt": "198879000", "longTermInvestments": "43183000", "shortTermInvestments": "1000", "currentNetReceivables": "264134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3606210000", "currentAccountsPayable": "16266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522010000", "shortLongTermDebtTotal": "1768510000", "totalShareholderEquity": "2260523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64182000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579706000", "cashAndShortTermInvestments": "173133000", "commonStockSharesOutstanding": "191994398", "intangibleAssetsExcludingGoodwill": "105000", "cashAndCashEquivalentsAtCarryingValue": "173133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110070000", "profitLoss": "None", "dividendPayout": "22643000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-163677000", "operatingCashflow": "841000", "capitalExpenditures": "238065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160165000", "cashflowFromInvestment": "190042000", "stockBasedCompensation": "37000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600024000, "cost_of_revenue": 629015000, "gross_profit": -28991000, "research_and_development": null, "selling_general_admin": 61838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41876000, "depreciation_amortisation": 270693000, "ebitda": 228817000, "interest_expense": 67956000, "interest_income": null, "other_non_operating": null, "pretax_income": -125908000, "tax_provision": 238000, "effective_tax_rate": null, "net_income": -110070000, "net_income_continuing_ops": -110070000, "net_income_to_common": -110070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173133000, "short_term_investments": 1000, "net_receivables": 264134000, "inventory": 22261000, "other_current_assets": null, "total_current_assets": 521141000, "net_ppe": null, "goodwill": null, "intangible_assets": 105000, "goodwill_and_intangibles": 105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3606210000, "total_assets": 4127351000, "short_term_debt": 198879000, "accounts_payable": 16266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287122000, "long_term_debt": 1569631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579706000, "total_liabilities": 1866828000, "total_debt": 1768510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 335764000, "total_equity": 2260523000, "shares_outstanding": 191994398, "operating_cash_flow": 841000, "stock_based_compensation": 37000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 190042000, "dividends_paid": 22643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160165000, "free_cash_flow": 238906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41876000", "ebitda": "228817000", "netIncome": "-110070000", "grossProfit": "-28991000", "depreciation": "None", "totalRevenue": "600024000", "costOfRevenue": "629015000", "interestIncome": "4106000", "incomeBeforeTax": "-125908000", "interestExpense": "67956000", "operatingIncome": "-90448000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "238000", "reportedCurrency": "EUR", "netInterestIncome": "-70652000", "nonInterestIncome": "None", "operatingExpenses": "61457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270693000", "sellingGeneralAndAdministrative": "61838000", "netIncomeFromContinuingOperations": "-110070000" }, "balance": { "goodwill": "None", "inventory": "22261000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "4127351000", "longTermDebt": "1569631000", "shortTermDebt": "198879000", "treasuryStock": "-14651000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "105000", "reportedCurrency": "EUR", "retainedEarnings": "335764000", "totalLiabilities": "1866828000", "otherCurrentAssets": "83874000", "totalCurrentAssets": "521141000", "currentLongTermDebt": "198879000", "longTermInvestments": "43183000", "shortTermInvestments": "1000", "currentNetReceivables": "264134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3606210000", "currentAccountsPayable": "16266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522010000", "shortLongTermDebtTotal": "1768510000", "totalShareholderEquity": "2260523000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64182000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579706000", "cashAndShortTermInvestments": "173133000", "commonStockSharesOutstanding": "191994398", "intangibleAssetsExcludingGoodwill": "105000", "cashAndCashEquivalentsAtCarryingValue": "173133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110070000", "profitLoss": "None", "dividendPayout": "22643000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-163677000", "operatingCashflow": "841000", "capitalExpenditures": "238065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160165000", "cashflowFromInvestment": "190042000", "stockBasedCompensation": "37000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 519630000, "cost_of_revenue": 340504000, "gross_profit": 179126000, "ebit": 149455883, "ebitda": 463883000, "pretax_income": 370012000, "tax_provision": 1178000, "net_income": 368834000, "net_income_to_common": 368834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195135394, "total_current_assets": 779272096, "total_assets": 8479944506, "short_term_debt": 555358743, "long_term_debt": 4685992000, "total_debt": 5241350743, "total_liabilities": 5530105003, "total_equity": 2949388265, "shares_outstanding": 290169769, "goodwill_and_intangibles": 205208030 }, "cash_flow": { "operating_cash_flow": 216398189, "capital_expenditure": 204744102, "free_cash_flow": 421142291, "dividends_paid": 15167636, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238998, "ticker_id": 757, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149455883", "ebitda": "463883000", "netIncome": "368834000", "grossProfit": "179126000", "depreciation": "None", "totalRevenue": "519630000", "costOfRevenue": "340504000", "interestIncome": "12174000", "incomeBeforeTax": "370012000", "interestExpense": "93871000", "operatingIncome": "171670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1178000", "reportedCurrency": "USD", "netInterestIncome": "-81697000", "nonInterestIncome": "None", "operatingExpenses": "7456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105244933", "sellingGeneralAndAdministrative": "27787000", "netIncomeFromContinuingOperations": "368834000" }, "balance": { "goodwill": "191213634", "inventory": "83047859", "commonStock": "344384892", "currentDebt": "None", "investments": "None", "totalAssets": "8479944506", "longTermDebt": "4685992000", "shortTermDebt": "555358743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13994396", "reportedCurrency": "USD", "retainedEarnings": "1062561360", "totalLiabilities": "5530105003", "otherCurrentAssets": "137891335", "totalCurrentAssets": "779272096", "currentLongTermDebt": "552168000", "longTermInvestments": "132308000", "shortTermInvestments": "8293755", "currentNetReceivables": "354903752", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7700672410", "currentAccountsPayable": "258709824", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5258820677", "totalShareholderEquity": "2949388265", "capitalLeaseObligations": "6232000", "otherCurrentLiabilities": "9378733", "totalCurrentLiabilities": "823447300", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4706657702", "cashAndShortTermInvestments": "195135394", "commonStockSharesOutstanding": "290169769", "intangibleAssetsExcludingGoodwill": "13994396", "cashAndCashEquivalentsAtCarryingValue": "195135394", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89868370", "profitLoss": "None", "dividendPayout": "15167636", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "10408702", "operatingCashflow": "216398189", "capitalExpenditures": "204744102", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98630411", "cashflowFromInvestment": "-46597265", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15167636", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115566815", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 519630000, "cost_of_revenue": 340504000, "gross_profit": 179126000, "research_and_development": null, "selling_general_admin": 27787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149455883, "depreciation_amortisation": 105244933, "ebitda": 463883000, "interest_expense": 93871000, "interest_income": null, "other_non_operating": null, "pretax_income": 370012000, "tax_provision": 1178000, "effective_tax_rate": null, "net_income": 368834000, "net_income_continuing_ops": 368834000, "net_income_to_common": 368834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195135394, "short_term_investments": 8293755, "net_receivables": 354903752, "inventory": 83047859, "other_current_assets": null, "total_current_assets": 779272096, "net_ppe": null, "goodwill": 191213634, "intangible_assets": 13994396, "goodwill_and_intangibles": 205208030, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7700672410, "total_assets": 8479944506, "short_term_debt": 555358743, "accounts_payable": 258709824, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823447300, "long_term_debt": 4685992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4706657702, "total_liabilities": 5530105003, "total_debt": 5241350743, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1062561360, "total_equity": 2949388265, "shares_outstanding": 290169769, "operating_cash_flow": 216398189, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204744102, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46597265, "dividends_paid": 15167636, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98630411, "free_cash_flow": 421142291, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149455883", "ebitda": "463883000", "netIncome": "368834000", "grossProfit": "179126000", "depreciation": "None", "totalRevenue": "519630000", "costOfRevenue": "340504000", "interestIncome": "12174000", "incomeBeforeTax": "370012000", "interestExpense": "93871000", "operatingIncome": "171670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1178000", "reportedCurrency": "USD", "netInterestIncome": "-81697000", "nonInterestIncome": "None", "operatingExpenses": "7456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105244933", "sellingGeneralAndAdministrative": "27787000", "netIncomeFromContinuingOperations": "368834000" }, "balance": { "goodwill": "191213634", "inventory": "83047859", "commonStock": "344384892", "currentDebt": "None", "investments": "None", "totalAssets": "8479944506", "longTermDebt": "4685992000", "shortTermDebt": "555358743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13994396", "reportedCurrency": "USD", "retainedEarnings": "1062561360", "totalLiabilities": "5530105003", "otherCurrentAssets": "137891335", "totalCurrentAssets": "779272096", "currentLongTermDebt": "552168000", "longTermInvestments": "132308000", "shortTermInvestments": "8293755", "currentNetReceivables": "354903752", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7700672410", "currentAccountsPayable": "258709824", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5258820677", "totalShareholderEquity": "2949388265", "capitalLeaseObligations": "6232000", "otherCurrentLiabilities": "9378733", "totalCurrentLiabilities": "823447300", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4706657702", "cashAndShortTermInvestments": "195135394", "commonStockSharesOutstanding": "290169769", "intangibleAssetsExcludingGoodwill": "13994396", "cashAndCashEquivalentsAtCarryingValue": "195135394", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89868370", "profitLoss": "None", "dividendPayout": "15167636", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "10408702", "operatingCashflow": "216398189", "capitalExpenditures": "204744102", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98630411", "cashflowFromInvestment": "-46597265", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15167636", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115566815", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 588980000, "cost_of_revenue": 374946000, "gross_profit": 214034000, "ebit": 155858000, "ebitda": 270384000, "pretax_income": 95535000, "tax_provision": 6477000, "net_income": 89058000, "net_income_to_common": 89058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146536485, "total_current_assets": 547984993, "total_assets": 8406003421, "short_term_debt": 842712050, "long_term_debt": 4716385000, "total_debt": 5559097050, "total_liabilities": 5781547351, "total_equity": 2624456070, "shares_outstanding": 290126000, "goodwill_and_intangibles": 189741692 }, "cash_flow": { "operating_cash_flow": 216398189, "capital_expenditure": 204744102, "free_cash_flow": 421142291, "dividends_paid": 15167636, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238999, "ticker_id": 757, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155858000", "ebitda": "270384000", "netIncome": "89058000", "grossProfit": "214034000", "depreciation": "None", "totalRevenue": "588980000", "costOfRevenue": "374946000", "interestIncome": "18328000", "incomeBeforeTax": "95535000", "interestExpense": "60323000", "operatingIncome": "164034000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6477000", "reportedCurrency": "USD", "netInterestIncome": "-92947000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114526000", "sellingGeneralAndAdministrative": "49281000", "netIncomeFromContinuingOperations": "89058000" }, "balance": { "goodwill": "177031043", "inventory": "77178942", "commonStock": "343457545", "currentDebt": "None", "investments": "None", "totalAssets": "8406003421", "longTermDebt": "4716385000", "shortTermDebt": "842712050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12710649", "reportedCurrency": "USD", "retainedEarnings": "738278715", "totalLiabilities": "5781547351", "otherCurrentAssets": "None", "totalCurrentAssets": "547984993", "currentLongTermDebt": "828355000", "longTermInvestments": "111346000", "shortTermInvestments": "None", "currentNetReceivables": "324269565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7858018427", "currentAccountsPayable": "208867670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5566074343", "totalShareholderEquity": "2624456070", "capitalLeaseObligations": "5049000", "otherCurrentLiabilities": "8288423", "totalCurrentLiabilities": "1059868143", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721679207", "cashAndShortTermInvestments": "146536485", "commonStockSharesOutstanding": "290126000", "intangibleAssetsExcludingGoodwill": "12710649", "cashAndCashEquivalentsAtCarryingValue": "146536485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89868370", "profitLoss": "None", "dividendPayout": "15167636", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10408702", "operatingCashflow": "216398189", "capitalExpenditures": "204744102", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98630411", "cashflowFromInvestment": "-46597265", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15167636", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115566815", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588980000, "cost_of_revenue": 374946000, "gross_profit": 214034000, "research_and_development": null, "selling_general_admin": 49281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155858000, "depreciation_amortisation": 114526000, "ebitda": 270384000, "interest_expense": 60323000, "interest_income": null, "other_non_operating": null, "pretax_income": 95535000, "tax_provision": 6477000, "effective_tax_rate": null, "net_income": 89058000, "net_income_continuing_ops": 89058000, "net_income_to_common": 89058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146536485, "short_term_investments": null, "net_receivables": 324269565, "inventory": 77178942, "other_current_assets": null, "total_current_assets": 547984993, "net_ppe": null, "goodwill": 177031043, "intangible_assets": 12710649, "goodwill_and_intangibles": 189741692, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7858018427, "total_assets": 8406003421, "short_term_debt": 842712050, "accounts_payable": 208867670, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1059868143, "long_term_debt": 4716385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4721679207, "total_liabilities": 5781547351, "total_debt": 5559097050, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738278715, "total_equity": 2624456070, "shares_outstanding": 290126000, "operating_cash_flow": 216398189, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204744102, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46597265, "dividends_paid": 15167636, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98630411, "free_cash_flow": 421142291, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155858000", "ebitda": "270384000", "netIncome": "89058000", "grossProfit": "214034000", "depreciation": "None", "totalRevenue": "588980000", "costOfRevenue": "374946000", "interestIncome": "18328000", "incomeBeforeTax": "95535000", "interestExpense": "60323000", "operatingIncome": "164034000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6477000", "reportedCurrency": "USD", "netInterestIncome": "-92947000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114526000", "sellingGeneralAndAdministrative": "49281000", "netIncomeFromContinuingOperations": "89058000" }, "balance": { "goodwill": "177031043", "inventory": "77178942", "commonStock": "343457545", "currentDebt": "None", "investments": "None", "totalAssets": "8406003421", "longTermDebt": "4716385000", "shortTermDebt": "842712050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12710649", "reportedCurrency": "USD", "retainedEarnings": "738278715", "totalLiabilities": "5781547351", "otherCurrentAssets": "None", "totalCurrentAssets": "547984993", "currentLongTermDebt": "828355000", "longTermInvestments": "111346000", "shortTermInvestments": "None", "currentNetReceivables": "324269565", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7858018427", "currentAccountsPayable": "208867670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5566074343", "totalShareholderEquity": "2624456070", "capitalLeaseObligations": "5049000", "otherCurrentLiabilities": "8288423", "totalCurrentLiabilities": "1059868143", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4721679207", "cashAndShortTermInvestments": "146536485", "commonStockSharesOutstanding": "290126000", "intangibleAssetsExcludingGoodwill": "12710649", "cashAndCashEquivalentsAtCarryingValue": "146536485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89868370", "profitLoss": "None", "dividendPayout": "15167636", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10408702", "operatingCashflow": "216398189", "capitalExpenditures": "204744102", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98630411", "cashflowFromInvestment": "-46597265", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15167636", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115566815", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 454248000, "cost_of_revenue": 229570000, "gross_profit": 224678000, "ebit": 89626000, "ebitda": 206804000, "pretax_income": 18163000, "tax_provision": 868000, "net_income": 19872000, "net_income_to_common": 19872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81864000, "total_current_assets": 597193000, "total_assets": 8365433000, "short_term_debt": 622591000, "long_term_debt": 4989290000, "total_debt": 5611881000, "total_liabilities": 5817666000, "total_equity": 2547767000, "shares_outstanding": 238502805, "goodwill_and_intangibles": 191654000 }, "cash_flow": { "operating_cash_flow": 143644025, "capital_expenditure": 277480923, "free_cash_flow": 421124948, "dividends_paid": 8067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239001, "ticker_id": 757, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89626000", "ebitda": "206804000", "netIncome": "19872000", "grossProfit": "224678000", "depreciation": "None", "totalRevenue": "454248000", "costOfRevenue": "229570000", "interestIncome": "18001000", "incomeBeforeTax": "18163000", "interestExpense": "156146000", "operatingIncome": "129210000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "868000", "reportedCurrency": "USD", "netInterestIncome": "-133848000", "nonInterestIncome": "None", "operatingExpenses": "95468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117178000", "sellingGeneralAndAdministrative": "35535000", "netIncomeFromContinuingOperations": "17295000" }, "balance": { "goodwill": "177022000", "inventory": "94895000", "commonStock": "343440000", "currentDebt": "None", "investments": "None", "totalAssets": "8365433000", "longTermDebt": "4989290000", "shortTermDebt": "622591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14632000", "reportedCurrency": "USD", "retainedEarnings": "662722000", "totalLiabilities": "5817666000", "otherCurrentAssets": "83733000", "totalCurrentAssets": "597193000", "currentLongTermDebt": "620704000", "longTermInvestments": "116175000", "shortTermInvestments": "None", "currentNetReceivables": "336701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7768240000", "currentAccountsPayable": "193047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5615609999", "totalShareholderEquity": "2547767000", "capitalLeaseObligations": "5616000", "otherCurrentLiabilities": "7303000", "totalCurrentLiabilities": "822941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4994725000", "cashAndShortTermInvestments": "81864000", "commonStockSharesOutstanding": "238502805", "intangibleAssetsExcludingGoodwill": "14632000", "cashAndCashEquivalentsAtCarryingValue": "81864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19955194", "profitLoss": "None", "dividendPayout": "8067", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-31563444", "operatingCashflow": "143644025", "capitalExpenditures": "277480923", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90016021", "cashflowFromInvestment": "-135872357", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109529633", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454248000, "cost_of_revenue": 229570000, "gross_profit": 224678000, "research_and_development": null, "selling_general_admin": 35535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89626000, "depreciation_amortisation": 117178000, "ebitda": 206804000, "interest_expense": 156146000, "interest_income": null, "other_non_operating": null, "pretax_income": 18163000, "tax_provision": 868000, "effective_tax_rate": null, "net_income": 19872000, "net_income_continuing_ops": 17295000, "net_income_to_common": 19872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81864000, "short_term_investments": null, "net_receivables": 336701000, "inventory": 94895000, "other_current_assets": null, "total_current_assets": 597193000, "net_ppe": null, "goodwill": 177022000, "intangible_assets": 14632000, "goodwill_and_intangibles": 191654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7768240000, "total_assets": 8365433000, "short_term_debt": 622591000, "accounts_payable": 193047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822941000, "long_term_debt": 4989290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4994725000, "total_liabilities": 5817666000, "total_debt": 5611881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 662722000, "total_equity": 2547767000, "shares_outstanding": 238502805, "operating_cash_flow": 143644025, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277480923, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135872357, "dividends_paid": 8067, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90016021, "free_cash_flow": 421124948, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89626000", "ebitda": "206804000", "netIncome": "19872000", "grossProfit": "224678000", "depreciation": "None", "totalRevenue": "454248000", "costOfRevenue": "229570000", "interestIncome": "18001000", "incomeBeforeTax": "18163000", "interestExpense": "156146000", "operatingIncome": "129210000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "868000", "reportedCurrency": "USD", "netInterestIncome": "-133848000", "nonInterestIncome": "None", "operatingExpenses": "95468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117178000", "sellingGeneralAndAdministrative": "35535000", "netIncomeFromContinuingOperations": "17295000" }, "balance": { "goodwill": "177022000", "inventory": "94895000", "commonStock": "343440000", "currentDebt": "None", "investments": "None", "totalAssets": "8365433000", "longTermDebt": "4989290000", "shortTermDebt": "622591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14632000", "reportedCurrency": "USD", "retainedEarnings": "662722000", "totalLiabilities": "5817666000", "otherCurrentAssets": "83733000", "totalCurrentAssets": "597193000", "currentLongTermDebt": "620704000", "longTermInvestments": "116175000", "shortTermInvestments": "None", "currentNetReceivables": "336701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7768240000", "currentAccountsPayable": "193047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5615609999", "totalShareholderEquity": "2547767000", "capitalLeaseObligations": "5616000", "otherCurrentLiabilities": "7303000", "totalCurrentLiabilities": "822941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4994725000", "cashAndShortTermInvestments": "81864000", "commonStockSharesOutstanding": "238502805", "intangibleAssetsExcludingGoodwill": "14632000", "cashAndCashEquivalentsAtCarryingValue": "81864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19955194", "profitLoss": "None", "dividendPayout": "8067", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-31563444", "operatingCashflow": "143644025", "capitalExpenditures": "277480923", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90016021", "cashflowFromInvestment": "-135872357", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8067", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109529633", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 387808000, "cost_of_revenue": 307306000, "gross_profit": 80502000, "ebit": 115364000, "ebitda": 228246133, "pretax_income": -2861000, "tax_provision": 4723000, "net_income": 7768000, "net_income_to_common": 7768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155594831, "total_current_assets": 643005818, "total_assets": 8428997383, "short_term_debt": 577920000, "long_term_debt": 5059694000, "total_debt": 5637614000, "total_liabilities": 5867151876, "total_equity": 1332012305, "shares_outstanding": 194216835, "goodwill_and_intangibles": 189691663 }, "cash_flow": { "operating_cash_flow": 43669444, "capital_expenditure": 336068732, "free_cash_flow": 379738176, "dividends_paid": 5337563, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239002, "ticker_id": 757, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115364000", "ebitda": "228246133", "netIncome": "7768000", "grossProfit": "80502000", "depreciation": "None", "totalRevenue": "387808000", "costOfRevenue": "307306000", "interestIncome": "19470000", "incomeBeforeTax": "-2861000", "interestExpense": "142995321", "operatingIncome": "59975000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4723000", "reportedCurrency": "USD", "netInterestIncome": "-118225000", "nonInterestIncome": "None", "operatingExpenses": "20527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882133", "sellingGeneralAndAdministrative": "33548000", "netIncomeFromContinuingOperations": "-7584000" }, "balance": { "goodwill": "172957853", "inventory": "58545756", "commonStock": "239991440", "currentDebt": "None", "investments": "None", "totalAssets": "8428997383", "longTermDebt": "5059694000", "shortTermDebt": "577920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16733810", "reportedCurrency": "USD", "retainedEarnings": "905752230", "totalLiabilities": "5867151876", "otherCurrentAssets": "None", "totalCurrentAssets": "643005818", "currentLongTermDebt": "462332000", "longTermInvestments": "117948000", "shortTermInvestments": "None", "currentNetReceivables": "428865230", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7785991564", "currentAccountsPayable": "80180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661619541", "totalShareholderEquity": "1332012305", "capitalLeaseObligations": "119696000", "otherCurrentLiabilities": "51161000", "totalCurrentLiabilities": "779583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5084819399", "cashAndShortTermInvestments": "155594831", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16733810", "cashAndCashEquivalentsAtCarryingValue": "155594831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8067015", "profitLoss": "None", "dividendPayout": "5337563", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6101298", "operatingCashflow": "43669444", "capitalExpenditures": "336068732", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182630709", "cashflowFromInvestment": "-248033139", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5337563", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112882133", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387808000, "cost_of_revenue": 307306000, "gross_profit": 80502000, "research_and_development": null, "selling_general_admin": 33548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115364000, "depreciation_amortisation": 112882133, "ebitda": 228246133, "interest_expense": 142995321, "interest_income": null, "other_non_operating": null, "pretax_income": -2861000, "tax_provision": 4723000, "effective_tax_rate": null, "net_income": 7768000, "net_income_continuing_ops": -7584000, "net_income_to_common": 7768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155594831, "short_term_investments": null, "net_receivables": 428865230, "inventory": 58545756, "other_current_assets": null, "total_current_assets": 643005818, "net_ppe": null, "goodwill": 172957853, "intangible_assets": 16733810, "goodwill_and_intangibles": 189691663, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7785991564, "total_assets": 8428997383, "short_term_debt": 577920000, "accounts_payable": 80180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779583000, "long_term_debt": 5059694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5084819399, "total_liabilities": 5867151876, "total_debt": 5637614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 905752230, "total_equity": 1332012305, "shares_outstanding": 194216835, "operating_cash_flow": 43669444, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336068732, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248033139, "dividends_paid": 5337563, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182630709, "free_cash_flow": 379738176, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115364000", "ebitda": "228246133", "netIncome": "7768000", "grossProfit": "80502000", "depreciation": "None", "totalRevenue": "387808000", "costOfRevenue": "307306000", "interestIncome": "19470000", "incomeBeforeTax": "-2861000", "interestExpense": "142995321", "operatingIncome": "59975000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4723000", "reportedCurrency": "USD", "netInterestIncome": "-118225000", "nonInterestIncome": "None", "operatingExpenses": "20527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882133", "sellingGeneralAndAdministrative": "33548000", "netIncomeFromContinuingOperations": "-7584000" }, "balance": { "goodwill": "172957853", "inventory": "58545756", "commonStock": "239991440", "currentDebt": "None", "investments": "None", "totalAssets": "8428997383", "longTermDebt": "5059694000", "shortTermDebt": "577920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16733810", "reportedCurrency": "USD", "retainedEarnings": "905752230", "totalLiabilities": "5867151876", "otherCurrentAssets": "None", "totalCurrentAssets": "643005818", "currentLongTermDebt": "462332000", "longTermInvestments": "117948000", "shortTermInvestments": "None", "currentNetReceivables": "428865230", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7785991564", "currentAccountsPayable": "80180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661619541", "totalShareholderEquity": "1332012305", "capitalLeaseObligations": "119696000", "otherCurrentLiabilities": "51161000", "totalCurrentLiabilities": "779583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5084819399", "cashAndShortTermInvestments": "155594831", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16733810", "cashAndCashEquivalentsAtCarryingValue": "155594831", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8067015", "profitLoss": "None", "dividendPayout": "5337563", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6101298", "operatingCashflow": "43669444", "capitalExpenditures": "336068732", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182630709", "cashflowFromInvestment": "-248033139", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5337563", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112882133", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 235044000, "cost_of_revenue": 163026000, "gross_profit": 72018000, "ebit": 108942000, "ebitda": 164613000, "pretax_income": 38490000, "tax_provision": -1883000, "net_income": 43998000, "net_income_to_common": 43998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162886000, "total_current_assets": 759127000, "total_assets": 8231233000, "short_term_debt": 592871000, "long_term_debt": 4800626000, "total_debt": 5393497000, "total_liabilities": 5608298000, "total_equity": 1280361000, "shares_outstanding": 194216835, "goodwill_and_intangibles": 188271000 }, "cash_flow": { "operating_cash_flow": 36536457, "capital_expenditure": 234115393, "free_cash_flow": 270651850, "dividends_paid": 442006, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239003, "ticker_id": 757, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108942000", "ebitda": "164613000", "netIncome": "43998000", "grossProfit": "72018000", "depreciation": "None", "totalRevenue": "235044000", "costOfRevenue": "163026000", "interestIncome": "6237000", "incomeBeforeTax": "38490000", "interestExpense": "70452000", "operatingIncome": "102756000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1883000", "reportedCurrency": "USD", "netInterestIncome": "-64215000", "nonInterestIncome": "None", "operatingExpenses": "-30738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55671000", "sellingGeneralAndAdministrative": "22847000", "netIncomeFromContinuingOperations": "40373000" }, "balance": { "goodwill": "None", "inventory": "51500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "8231233000", "longTermDebt": "4800626000", "shortTermDebt": "592871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "188271000", "reportedCurrency": "USD", "retainedEarnings": "862137000", "totalLiabilities": "5608298000", "otherCurrentAssets": "141985000", "totalCurrentAssets": "759127000", "currentLongTermDebt": "471675000", "longTermInvestments": "115803000", "shortTermInvestments": "None", "currentNetReceivables": "402756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7472106000", "currentAccountsPayable": "203467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5395848000", "totalShareholderEquity": "1280361000", "capitalLeaseObligations": "123547000", "otherCurrentLiabilities": "191000", "totalCurrentLiabilities": "803230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4805068000", "cashAndShortTermInvestments": "162886000", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "188271000", "cashAndCashEquivalentsAtCarryingValue": "162886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45226509", "profitLoss": "None", "dividendPayout": "442006", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2182278", "operatingCashflow": "36536457", "capitalExpenditures": "234115393", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379080636", "cashflowFromInvestment": "-1280473112", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "442006", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57225442", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235044000, "cost_of_revenue": 163026000, "gross_profit": 72018000, "research_and_development": null, "selling_general_admin": 22847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108942000, "depreciation_amortisation": 55671000, "ebitda": 164613000, "interest_expense": 70452000, "interest_income": null, "other_non_operating": null, "pretax_income": 38490000, "tax_provision": -1883000, "effective_tax_rate": null, "net_income": 43998000, "net_income_continuing_ops": 40373000, "net_income_to_common": 43998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162886000, "short_term_investments": null, "net_receivables": 402756000, "inventory": 51500000, "other_current_assets": null, "total_current_assets": 759127000, "net_ppe": null, "goodwill": null, "intangible_assets": 188271000, "goodwill_and_intangibles": 188271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7472106000, "total_assets": 8231233000, "short_term_debt": 592871000, "accounts_payable": 203467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 803230000, "long_term_debt": 4800626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4805068000, "total_liabilities": 5608298000, "total_debt": 5393497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862137000, "total_equity": 1280361000, "shares_outstanding": 194216835, "operating_cash_flow": 36536457, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234115393, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1280473112, "dividends_paid": 442006, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1379080636, "free_cash_flow": 270651850, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108942000", "ebitda": "164613000", "netIncome": "43998000", "grossProfit": "72018000", "depreciation": "None", "totalRevenue": "235044000", "costOfRevenue": "163026000", "interestIncome": "6237000", "incomeBeforeTax": "38490000", "interestExpense": "70452000", "operatingIncome": "102756000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1883000", "reportedCurrency": "USD", "netInterestIncome": "-64215000", "nonInterestIncome": "None", "operatingExpenses": "-30738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55671000", "sellingGeneralAndAdministrative": "22847000", "netIncomeFromContinuingOperations": "40373000" }, "balance": { "goodwill": "None", "inventory": "51500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "8231233000", "longTermDebt": "4800626000", "shortTermDebt": "592871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "188271000", "reportedCurrency": "USD", "retainedEarnings": "862137000", "totalLiabilities": "5608298000", "otherCurrentAssets": "141985000", "totalCurrentAssets": "759127000", "currentLongTermDebt": "471675000", "longTermInvestments": "115803000", "shortTermInvestments": "None", "currentNetReceivables": "402756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7472106000", "currentAccountsPayable": "203467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5395848000", "totalShareholderEquity": "1280361000", "capitalLeaseObligations": "123547000", "otherCurrentLiabilities": "191000", "totalCurrentLiabilities": "803230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4805068000", "cashAndShortTermInvestments": "162886000", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "188271000", "cashAndCashEquivalentsAtCarryingValue": "162886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45226509", "profitLoss": "None", "dividendPayout": "442006", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2182278", "operatingCashflow": "36536457", "capitalExpenditures": "234115393", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379080636", "cashflowFromInvestment": "-1280473112", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "442006", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57225442", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 226029000, "cost_of_revenue": 140999000, "gross_profit": 85030000, "ebit": 121186000, "ebitda": 165097000, "pretax_income": 89421000, "tax_provision": -3709000, "net_income": 93130000, "net_income_to_common": 93130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38869000, "total_current_assets": 470819000, "total_assets": 3911613000, "short_term_debt": 303687000, "long_term_debt": 2317117000, "total_debt": 2620804000, "total_liabilities": 2719289000, "total_equity": 1192324000, "shares_outstanding": 195129207, "goodwill_and_intangibles": 16187000 }, "cash_flow": { "operating_cash_flow": 106908080, "capital_expenditure": 417218670, "free_cash_flow": 524126750, "dividends_paid": 21756709, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239004, "ticker_id": 757, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121186000", "ebitda": "165097000", "netIncome": "93130000", "grossProfit": "85030000", "depreciation": "None", "totalRevenue": "226029000", "costOfRevenue": "140999000", "interestIncome": "14623000", "incomeBeforeTax": "89421000", "interestExpense": "53636366", "operatingIncome": "137935000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3709000", "reportedCurrency": "USD", "netInterestIncome": "-55637000", "nonInterestIncome": "None", "operatingExpenses": "-52905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43911000", "sellingGeneralAndAdministrative": "22735000", "netIncomeFromContinuingOperations": "93130000" }, "balance": { "goodwill": "0", "inventory": "26500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3911613000", "longTermDebt": "2317117000", "shortTermDebt": "303687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16187000", "reportedCurrency": "USD", "retainedEarnings": "777098000", "totalLiabilities": "2719289000", "otherCurrentAssets": "212647000", "totalCurrentAssets": "470819000", "currentLongTermDebt": "301394000", "longTermInvestments": "61806000", "shortTermInvestments": "None", "currentNetReceivables": "192803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3440794000", "currentAccountsPayable": "22296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2622255000", "totalShareholderEquity": "1192324000", "capitalLeaseObligations": "3744000", "otherCurrentLiabilities": "30209401", "totalCurrentLiabilities": "392656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2326633000", "cashAndShortTermInvestments": "38869000", "commonStockSharesOutstanding": "195129207", "intangibleAssetsExcludingGoodwill": "16187000", "cashAndCashEquivalentsAtCarryingValue": "38869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90382231", "profitLoss": "None", "dividendPayout": "21756709", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1730365", "operatingCashflow": "106908080", "capitalExpenditures": "417218670", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266932539", "cashflowFromInvestment": "-379849734", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21756709", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-572205", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42615421", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226029000, "cost_of_revenue": 140999000, "gross_profit": 85030000, "research_and_development": null, "selling_general_admin": 22735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121186000, "depreciation_amortisation": 43911000, "ebitda": 165097000, "interest_expense": 53636366, "interest_income": null, "other_non_operating": null, "pretax_income": 89421000, "tax_provision": -3709000, "effective_tax_rate": null, "net_income": 93130000, "net_income_continuing_ops": 93130000, "net_income_to_common": 93130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38869000, "short_term_investments": null, "net_receivables": 192803000, "inventory": 26500000, "other_current_assets": null, "total_current_assets": 470819000, "net_ppe": null, "goodwill": 0, "intangible_assets": 16187000, "goodwill_and_intangibles": 16187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3440794000, "total_assets": 3911613000, "short_term_debt": 303687000, "accounts_payable": 22296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392656000, "long_term_debt": 2317117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2326633000, "total_liabilities": 2719289000, "total_debt": 2620804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 777098000, "total_equity": 1192324000, "shares_outstanding": 195129207, "operating_cash_flow": 106908080, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417218670, "acquisitions": null, "other_investing": null, "investing_cash_flow": -379849734, "dividends_paid": 21756709, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266932539, "free_cash_flow": 524126750, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121186000", "ebitda": "165097000", "netIncome": "93130000", "grossProfit": "85030000", "depreciation": "None", "totalRevenue": "226029000", "costOfRevenue": "140999000", "interestIncome": "14623000", "incomeBeforeTax": "89421000", "interestExpense": "53636366", "operatingIncome": "137935000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3709000", "reportedCurrency": "USD", "netInterestIncome": "-55637000", "nonInterestIncome": "None", "operatingExpenses": "-52905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43911000", "sellingGeneralAndAdministrative": "22735000", "netIncomeFromContinuingOperations": "93130000" }, "balance": { "goodwill": "0", "inventory": "26500000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3911613000", "longTermDebt": "2317117000", "shortTermDebt": "303687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16187000", "reportedCurrency": "USD", "retainedEarnings": "777098000", "totalLiabilities": "2719289000", "otherCurrentAssets": "212647000", "totalCurrentAssets": "470819000", "currentLongTermDebt": "301394000", "longTermInvestments": "61806000", "shortTermInvestments": "None", "currentNetReceivables": "192803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3440794000", "currentAccountsPayable": "22296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2622255000", "totalShareholderEquity": "1192324000", "capitalLeaseObligations": "3744000", "otherCurrentLiabilities": "30209401", "totalCurrentLiabilities": "392656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2326633000", "cashAndShortTermInvestments": "38869000", "commonStockSharesOutstanding": "195129207", "intangibleAssetsExcludingGoodwill": "16187000", "cashAndCashEquivalentsAtCarryingValue": "38869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90382231", "profitLoss": "None", "dividendPayout": "21756709", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1730365", "operatingCashflow": "106908080", "capitalExpenditures": "417218670", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266932539", "cashflowFromInvestment": "-379849734", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21756709", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-572205", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42615421", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 221840000, "cost_of_revenue": 133371000, "gross_profit": 88469000, "ebit": 159322000, "ebitda": 199563000, "pretax_income": 99317000, "tax_provision": 1238000, "net_income": 98079000, "net_income_to_common": 98079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47778000, "total_current_assets": 530579000, "total_assets": 3624185000, "short_term_debt": 289340000, "long_term_debt": 2106771000, "total_debt": 2396111000, "total_liabilities": 2522286000, "total_equity": 1101899000, "shares_outstanding": 194216835, "goodwill_and_intangibles": 16302000 }, "cash_flow": { "operating_cash_flow": 82718742, "capital_expenditure": 242909571, "free_cash_flow": 325628313, "dividends_paid": 205784885, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239006, "ticker_id": 757, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159322000", "ebitda": "199563000", "netIncome": "98079000", "grossProfit": "88469000", "depreciation": "None", "totalRevenue": "221840000", "costOfRevenue": "133371000", "interestIncome": "17226000", "incomeBeforeTax": "99317000", "interestExpense": "45280534", "operatingIncome": "137123000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1238000", "reportedCurrency": "USD", "netInterestIncome": "-37668000", "nonInterestIncome": "None", "operatingExpenses": "-48654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40241000", "sellingGeneralAndAdministrative": "17566000", "netIncomeFromContinuingOperations": "98079000" }, "balance": { "goodwill": "None", "inventory": "30139000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3624185000", "longTermDebt": "2106771000", "shortTermDebt": "289340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16302000", "reportedCurrency": "USD", "retainedEarnings": "683949000", "totalLiabilities": "2522286000", "otherCurrentAssets": "172083000", "totalCurrentAssets": "530579000", "currentLongTermDebt": "286696000", "longTermInvestments": "61995000", "shortTermInvestments": "None", "currentNetReceivables": "280579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093606000", "currentAccountsPayable": "113825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2397741000", "totalShareholderEquity": "1101899000", "capitalLeaseObligations": "4274000", "otherCurrentLiabilities": "353000", "totalCurrentLiabilities": "411671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2110615000", "cashAndShortTermInvestments": "47778000", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16302000", "cashAndCashEquivalentsAtCarryingValue": "47778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99406157", "profitLoss": "None", "dividendPayout": "205784885", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2708537", "operatingCashflow": "82718742", "capitalExpenditures": "242909571", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235198453", "cashflowFromInvestment": "-160245743", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205784885", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "716108", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40785521", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221840000, "cost_of_revenue": 133371000, "gross_profit": 88469000, "research_and_development": null, "selling_general_admin": 17566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159322000, "depreciation_amortisation": 40241000, "ebitda": 199563000, "interest_expense": 45280534, "interest_income": null, "other_non_operating": null, "pretax_income": 99317000, "tax_provision": 1238000, "effective_tax_rate": null, "net_income": 98079000, "net_income_continuing_ops": 98079000, "net_income_to_common": 98079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47778000, "short_term_investments": null, "net_receivables": 280579000, "inventory": 30139000, "other_current_assets": null, "total_current_assets": 530579000, "net_ppe": null, "goodwill": null, "intangible_assets": 16302000, "goodwill_and_intangibles": 16302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3093606000, "total_assets": 3624185000, "short_term_debt": 289340000, "accounts_payable": 113825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411671000, "long_term_debt": 2106771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2110615000, "total_liabilities": 2522286000, "total_debt": 2396111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 683949000, "total_equity": 1101899000, "shares_outstanding": 194216835, "operating_cash_flow": 82718742, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242909571, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160245743, "dividends_paid": 205784885, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235198453, "free_cash_flow": 325628313, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159322000", "ebitda": "199563000", "netIncome": "98079000", "grossProfit": "88469000", "depreciation": "None", "totalRevenue": "221840000", "costOfRevenue": "133371000", "interestIncome": "17226000", "incomeBeforeTax": "99317000", "interestExpense": "45280534", "operatingIncome": "137123000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1238000", "reportedCurrency": "USD", "netInterestIncome": "-37668000", "nonInterestIncome": "None", "operatingExpenses": "-48654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40241000", "sellingGeneralAndAdministrative": "17566000", "netIncomeFromContinuingOperations": "98079000" }, "balance": { "goodwill": "None", "inventory": "30139000", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3624185000", "longTermDebt": "2106771000", "shortTermDebt": "289340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16302000", "reportedCurrency": "USD", "retainedEarnings": "683949000", "totalLiabilities": "2522286000", "otherCurrentAssets": "172083000", "totalCurrentAssets": "530579000", "currentLongTermDebt": "286696000", "longTermInvestments": "61995000", "shortTermInvestments": "None", "currentNetReceivables": "280579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093606000", "currentAccountsPayable": "113825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2397741000", "totalShareholderEquity": "1101899000", "capitalLeaseObligations": "4274000", "otherCurrentLiabilities": "353000", "totalCurrentLiabilities": "411671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2110615000", "cashAndShortTermInvestments": "47778000", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16302000", "cashAndCashEquivalentsAtCarryingValue": "47778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99406157", "profitLoss": "None", "dividendPayout": "205784885", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2708537", "operatingCashflow": "82718742", "capitalExpenditures": "242909571", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235198453", "cashflowFromInvestment": "-160245743", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "205784885", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "716108", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40785521", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 250731830, "cost_of_revenue": 140887409, "gross_profit": 109844421, "ebit": 224407976, "ebitda": 265837431, "pretax_income": 185973370, "tax_provision": 4572000, "net_income": 183443168, "net_income_to_common": 183443168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343696848, "total_current_assets": 807237207, "total_assets": 3729455448, "short_term_debt": 512393000, "long_term_debt": 1887459000, "total_debt": 2399852000, "total_liabilities": 2503496519, "total_equity": 1225958928, "shares_outstanding": 194216835, "goodwill_and_intangibles": 16661000 }, "cash_flow": { "operating_cash_flow": 41196834, "capital_expenditure": 305520822, "free_cash_flow": 346717656, "dividends_paid": 879641302, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239007, "ticker_id": 757, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224407976", "ebitda": "265837431", "netIncome": "183443168", "grossProfit": "109844421", "depreciation": "None", "totalRevenue": "250731830", "costOfRevenue": "140887409", "interestIncome": "8090000", "incomeBeforeTax": "185973370", "interestExpense": "38629000", "operatingIncome": "217453000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4572000", "reportedCurrency": "USD", "netInterestIncome": "-30539000", "nonInterestIncome": "None", "operatingExpenses": "-12068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140887409", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41429455", "sellingGeneralAndAdministrative": "18581000", "netIncomeFromContinuingOperations": "184371000" }, "balance": { "goodwill": "9794", "inventory": "32767727", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3729455448", "longTermDebt": "1887459000", "shortTermDebt": "512393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16651206", "reportedCurrency": "USD", "retainedEarnings": "638309000", "totalLiabilities": "2503496519", "otherCurrentAssets": "183953632", "totalCurrentAssets": "807237207", "currentLongTermDebt": "509474000", "longTermInvestments": "61238000", "shortTermInvestments": "None", "currentNetReceivables": "246819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2922218240", "currentAccountsPayable": "94219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2402035000", "totalShareholderEquity": "1225958928", "capitalLeaseObligations": "5102000", "otherCurrentLiabilities": "-46763", "totalCurrentLiabilities": "613671057", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1889825462", "cashAndShortTermInvestments": "343696848", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16651206", "cashAndCashEquivalentsAtCarryingValue": "343696848", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183443168", "profitLoss": "None", "dividendPayout": "879641302", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2406873", "operatingCashflow": "41196834", "capitalExpenditures": "305520822", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87769882", "cashflowFromInvestment": "-116485611", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "879641302", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11719933", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41429455", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250731830, "cost_of_revenue": 140887409, "gross_profit": 109844421, "research_and_development": null, "selling_general_admin": 18581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224407976, "depreciation_amortisation": 41429455, "ebitda": 265837431, "interest_expense": 38629000, "interest_income": null, "other_non_operating": null, "pretax_income": 185973370, "tax_provision": 4572000, "effective_tax_rate": null, "net_income": 183443168, "net_income_continuing_ops": 184371000, "net_income_to_common": 183443168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343696848, "short_term_investments": null, "net_receivables": 246819000, "inventory": 32767727, "other_current_assets": null, "total_current_assets": 807237207, "net_ppe": null, "goodwill": 9794, "intangible_assets": 16651206, "goodwill_and_intangibles": 16661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2922218240, "total_assets": 3729455448, "short_term_debt": 512393000, "accounts_payable": 94219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613671057, "long_term_debt": 1887459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1889825462, "total_liabilities": 2503496519, "total_debt": 2399852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 638309000, "total_equity": 1225958928, "shares_outstanding": 194216835, "operating_cash_flow": 41196834, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305520822, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116485611, "dividends_paid": 879641302, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87769882, "free_cash_flow": 346717656, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224407976", "ebitda": "265837431", "netIncome": "183443168", "grossProfit": "109844421", "depreciation": "None", "totalRevenue": "250731830", "costOfRevenue": "140887409", "interestIncome": "8090000", "incomeBeforeTax": "185973370", "interestExpense": "38629000", "operatingIncome": "217453000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4572000", "reportedCurrency": "USD", "netInterestIncome": "-30539000", "nonInterestIncome": "None", "operatingExpenses": "-12068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140887409", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41429455", "sellingGeneralAndAdministrative": "18581000", "netIncomeFromContinuingOperations": "184371000" }, "balance": { "goodwill": "9794", "inventory": "32767727", "commonStock": "239148000", "currentDebt": "None", "investments": "None", "totalAssets": "3729455448", "longTermDebt": "1887459000", "shortTermDebt": "512393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16651206", "reportedCurrency": "USD", "retainedEarnings": "638309000", "totalLiabilities": "2503496519", "otherCurrentAssets": "183953632", "totalCurrentAssets": "807237207", "currentLongTermDebt": "509474000", "longTermInvestments": "61238000", "shortTermInvestments": "None", "currentNetReceivables": "246819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2922218240", "currentAccountsPayable": "94219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2402035000", "totalShareholderEquity": "1225958928", "capitalLeaseObligations": "5102000", "otherCurrentLiabilities": "-46763", "totalCurrentLiabilities": "613671057", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1889825462", "cashAndShortTermInvestments": "343696848", "commonStockSharesOutstanding": "194216835", "intangibleAssetsExcludingGoodwill": "16651206", "cashAndCashEquivalentsAtCarryingValue": "343696848", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183443168", "profitLoss": "None", "dividendPayout": "879641302", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2406873", "operatingCashflow": "41196834", "capitalExpenditures": "305520822", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87769882", "cashflowFromInvestment": "-116485611", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "879641302", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11719933", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41429455", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 238970318, "cost_of_revenue": 127139602, "gross_profit": 111830716, "ebit": 522193150, "ebitda": 562195678, "pretax_income": 491606196, "tax_provision": -206782, "net_income": 495249000, "net_income_to_common": 495249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508380840, "total_current_assets": 844186621, "total_assets": 3741146764, "short_term_debt": 415654000, "long_term_debt": 1164038000, "total_debt": 1579692000, "total_liabilities": 1802077862, "total_equity": 1939068901, "shares_outstanding": 201521800, "goodwill_and_intangibles": 17251692 }, "cash_flow": { "operating_cash_flow": 224830551, "capital_expenditure": 139109148, "free_cash_flow": 363939699, "dividends_paid": 15665784, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239008, "ticker_id": 757, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "522193150", "ebitda": "562195678", "netIncome": "495249000", "grossProfit": "111830716", "depreciation": "None", "totalRevenue": "238970318", "costOfRevenue": "127139602", "interestIncome": "15326000", "incomeBeforeTax": "491606196", "interestExpense": "30767000", "operatingIncome": "94228336", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-206782", "reportedCurrency": "USD", "netInterestIncome": "-15441000", "nonInterestIncome": "None", "operatingExpenses": "17602384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127139602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40002528", "sellingGeneralAndAdministrative": "17706000", "netIncomeFromContinuingOperations": "495249000" }, "balance": { "goodwill": "11692", "inventory": "30316902", "commonStock": "238926566", "currentDebt": "None", "investments": "None", "totalAssets": "3741146764", "longTermDebt": "1164038000", "shortTermDebt": "415654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17240000", "reportedCurrency": "USD", "retainedEarnings": "505726300", "totalLiabilities": "1802077862", "otherCurrentAssets": "-283123", "totalCurrentAssets": "844186621", "currentLongTermDebt": "412307000", "longTermInvestments": "13275000", "shortTermInvestments": "None", "currentNetReceivables": "305772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896960143", "currentAccountsPayable": "211539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1581978847", "totalShareholderEquity": "1939068901", "capitalLeaseObligations": "7100000", "otherCurrentLiabilities": "930578", "totalCurrentLiabilities": "633401973", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1168675889", "cashAndShortTermInvestments": "508380840", "commonStockSharesOutstanding": "201521800", "intangibleAssetsExcludingGoodwill": "17240000", "cashAndCashEquivalentsAtCarryingValue": "508380840", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492350813", "profitLoss": "None", "dividendPayout": "15665784", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3180279", "operatingCashflow": "224830551", "capitalExpenditures": "139109148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134416765", "cashflowFromInvestment": "-9988205", "stockBasedCompensation": "3945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15665784", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114888716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40002528", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238970318, "cost_of_revenue": 127139602, "gross_profit": 111830716, "research_and_development": null, "selling_general_admin": 17706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 522193150, "depreciation_amortisation": 40002528, "ebitda": 562195678, "interest_expense": 30767000, "interest_income": null, "other_non_operating": null, "pretax_income": 491606196, "tax_provision": -206782, "effective_tax_rate": null, "net_income": 495249000, "net_income_continuing_ops": 495249000, "net_income_to_common": 495249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508380840, "short_term_investments": null, "net_receivables": 305772000, "inventory": 30316902, "other_current_assets": null, "total_current_assets": 844186621, "net_ppe": null, "goodwill": 11692, "intangible_assets": 17240000, "goodwill_and_intangibles": 17251692, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2896960143, "total_assets": 3741146764, "short_term_debt": 415654000, "accounts_payable": 211539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 633401973, "long_term_debt": 1164038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1168675889, "total_liabilities": 1802077862, "total_debt": 1579692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 505726300, "total_equity": 1939068901, "shares_outstanding": 201521800, "operating_cash_flow": 224830551, "stock_based_compensation": 3945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139109148, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9988205, "dividends_paid": 15665784, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134416765, "free_cash_flow": 363939699, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "522193150", "ebitda": "562195678", "netIncome": "495249000", "grossProfit": "111830716", "depreciation": "None", "totalRevenue": "238970318", "costOfRevenue": "127139602", "interestIncome": "15326000", "incomeBeforeTax": "491606196", "interestExpense": "30767000", "operatingIncome": "94228336", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-206782", "reportedCurrency": "USD", "netInterestIncome": "-15441000", "nonInterestIncome": "None", "operatingExpenses": "17602384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127139602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40002528", "sellingGeneralAndAdministrative": "17706000", "netIncomeFromContinuingOperations": "495249000" }, "balance": { "goodwill": "11692", "inventory": "30316902", "commonStock": "238926566", "currentDebt": "None", "investments": "None", "totalAssets": "3741146764", "longTermDebt": "1164038000", "shortTermDebt": "415654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17240000", "reportedCurrency": "USD", "retainedEarnings": "505726300", "totalLiabilities": "1802077862", "otherCurrentAssets": "-283123", "totalCurrentAssets": "844186621", "currentLongTermDebt": "412307000", "longTermInvestments": "13275000", "shortTermInvestments": "None", "currentNetReceivables": "305772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896960143", "currentAccountsPayable": "211539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1581978847", "totalShareholderEquity": "1939068901", "capitalLeaseObligations": "7100000", "otherCurrentLiabilities": "930578", "totalCurrentLiabilities": "633401973", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1168675889", "cashAndShortTermInvestments": "508380840", "commonStockSharesOutstanding": "201521800", "intangibleAssetsExcludingGoodwill": "17240000", "cashAndCashEquivalentsAtCarryingValue": "508380840", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492350813", "profitLoss": "None", "dividendPayout": "15665784", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3180279", "operatingCashflow": "224830551", "capitalExpenditures": "139109148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134416765", "cashflowFromInvestment": "-9988205", "stockBasedCompensation": "3945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15665784", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114888716", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40002528", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 278016499, "cost_of_revenue": 150135252, "gross_profit": 127881247, "ebit": 105319340, "ebitda": 156037699, "pretax_income": 422626994, "tax_provision": 909332, "net_income": 406584000, "net_income_to_common": 406584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429016289, "total_current_assets": 739372409, "total_assets": 3416463230, "short_term_debt": 295648000, "long_term_debt": 631702000, "total_debt": 927350000, "total_liabilities": 1061032211, "total_equity": 2355431018, "shares_outstanding": 202035555, "goodwill_and_intangibles": 14205692 }, "cash_flow": { "operating_cash_flow": 264531885, "capital_expenditure": 72860326, "free_cash_flow": 337392211, "dividends_paid": 123259724, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239009, "ticker_id": 757, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105319340", "ebitda": "156037699", "netIncome": "406584000", "grossProfit": "127881247", "depreciation": "None", "totalRevenue": "278016499", "costOfRevenue": "150135252", "interestIncome": "15314000", "incomeBeforeTax": "422626994", "interestExpense": "50502829", "operatingIncome": "105319345", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "909332", "reportedCurrency": "EUR", "netInterestIncome": "-13317000", "nonInterestIncome": "None", "operatingExpenses": "22561905", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150135252", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50718359", "sellingGeneralAndAdministrative": "18691000", "netIncomeFromContinuingOperations": "406584000" }, "balance": { "goodwill": "11692", "inventory": "22492455", "commonStock": "238950992", "currentDebt": "None", "investments": "None", "totalAssets": "3416463230", "longTermDebt": "631702000", "shortTermDebt": "295648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14194000", "reportedCurrency": "EUR", "retainedEarnings": "807250446", "totalLiabilities": "1061032211", "otherCurrentAssets": "872693000", "totalCurrentAssets": "739372409", "currentLongTermDebt": "262155000", "longTermInvestments": "519000", "shortTermInvestments": "None", "currentNetReceivables": "287863665", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2677090820", "currentAccountsPayable": "42032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929946287", "totalShareholderEquity": "2355431018", "capitalLeaseObligations": "36856000", "otherCurrentLiabilities": "64953928", "totalCurrentLiabilities": "424403092", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636629118", "cashAndShortTermInvestments": "429016289", "commonStockSharesOutstanding": "202035555", "intangibleAssetsExcludingGoodwill": "14194000", "cashAndCashEquivalentsAtCarryingValue": "429016289", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421707398", "profitLoss": "None", "dividendPayout": "123259724", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "11622314", "operatingCashflow": "264531885", "capitalExpenditures": "72860326", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056788653", "cashflowFromInvestment": "1062950017", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123259724", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50718359", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278016499, "cost_of_revenue": 150135252, "gross_profit": 127881247, "research_and_development": null, "selling_general_admin": 18691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105319340, "depreciation_amortisation": 50718359, "ebitda": 156037699, "interest_expense": 50502829, "interest_income": null, "other_non_operating": null, "pretax_income": 422626994, "tax_provision": 909332, "effective_tax_rate": null, "net_income": 406584000, "net_income_continuing_ops": 406584000, "net_income_to_common": 406584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429016289, "short_term_investments": null, "net_receivables": 287863665, "inventory": 22492455, "other_current_assets": null, "total_current_assets": 739372409, "net_ppe": null, "goodwill": 11692, "intangible_assets": 14194000, "goodwill_and_intangibles": 14205692, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2677090820, "total_assets": 3416463230, "short_term_debt": 295648000, "accounts_payable": 42032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424403092, "long_term_debt": 631702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636629118, "total_liabilities": 1061032211, "total_debt": 927350000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807250446, "total_equity": 2355431018, "shares_outstanding": 202035555, "operating_cash_flow": 264531885, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72860326, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1062950017, "dividends_paid": 123259724, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1056788653, "free_cash_flow": 337392211, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105319340", "ebitda": "156037699", "netIncome": "406584000", "grossProfit": "127881247", "depreciation": "None", "totalRevenue": "278016499", "costOfRevenue": "150135252", "interestIncome": "15314000", "incomeBeforeTax": "422626994", "interestExpense": "50502829", "operatingIncome": "105319345", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "909332", "reportedCurrency": "EUR", "netInterestIncome": "-13317000", "nonInterestIncome": "None", "operatingExpenses": "22561905", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150135252", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50718359", "sellingGeneralAndAdministrative": "18691000", "netIncomeFromContinuingOperations": "406584000" }, "balance": { "goodwill": "11692", "inventory": "22492455", "commonStock": "238950992", "currentDebt": "None", "investments": "None", "totalAssets": "3416463230", "longTermDebt": "631702000", "shortTermDebt": "295648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14194000", "reportedCurrency": "EUR", "retainedEarnings": "807250446", "totalLiabilities": "1061032211", "otherCurrentAssets": "872693000", "totalCurrentAssets": "739372409", "currentLongTermDebt": "262155000", "longTermInvestments": "519000", "shortTermInvestments": "None", "currentNetReceivables": "287863665", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2677090820", "currentAccountsPayable": "42032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929946287", "totalShareholderEquity": "2355431018", "capitalLeaseObligations": "36856000", "otherCurrentLiabilities": "64953928", "totalCurrentLiabilities": "424403092", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636629118", "cashAndShortTermInvestments": "429016289", "commonStockSharesOutstanding": "202035555", "intangibleAssetsExcludingGoodwill": "14194000", "cashAndCashEquivalentsAtCarryingValue": "429016289", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421707398", "profitLoss": "None", "dividendPayout": "123259724", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "11622314", "operatingCashflow": "264531885", "capitalExpenditures": "72860326", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056788653", "cashflowFromInvestment": "1062950017", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123259724", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50718359", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 270509898, "cost_of_revenue": 144022922, "gross_profit": 126486976, "ebit": 156046215, "ebitda": 214074396, "pretax_income": 118137821, "tax_provision": 6796320, "net_income": 114577000, "net_income_to_common": 114577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160150507, "total_current_assets": 579854426, "total_assets": 3997730169, "short_term_debt": 210120000, "long_term_debt": 1579048000, "total_debt": 1789168000, "total_liabilities": 1908274343, "total_equity": 2089455825, "shares_outstanding": 201912942, "goodwill_and_intangibles": 14605864 }, "cash_flow": { "operating_cash_flow": 148898000, "capital_expenditure": 57960000, "free_cash_flow": 206858000, "dividends_paid": 162878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239011, "ticker_id": 757, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156046215", "ebitda": "214074396", "netIncome": "114577000", "grossProfit": "126486976", "depreciation": "None", "totalRevenue": "270509898", "costOfRevenue": "144022922", "interestIncome": "12429000", "incomeBeforeTax": "118137821", "interestExpense": "39011000", "operatingIncome": "113077023", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6796320", "reportedCurrency": "EUR", "netInterestIncome": "-26582000", "nonInterestIncome": "None", "operatingExpenses": "13409955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144022922", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58028181", "sellingGeneralAndAdministrative": "13800000", "netIncomeFromContinuingOperations": "114577000" }, "balance": { "goodwill": "22864", "inventory": "33846848", "commonStock": "238773043", "currentDebt": "None", "investments": "None", "totalAssets": "3997730169", "longTermDebt": "1579048000", "shortTermDebt": "210120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14583000", "reportedCurrency": "EUR", "retainedEarnings": "517735973", "totalLiabilities": "1908274343", "otherCurrentAssets": "2", "totalCurrentAssets": "579854426", "currentLongTermDebt": "202589000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "385857069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417875742", "currentAccountsPayable": "113225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377424000", "shortLongTermDebtTotal": "1790435391", "totalShareholderEquity": "2089455825", "capitalLeaseObligations": "11610000", "otherCurrentLiabilities": "319416", "totalCurrentLiabilities": "325644624", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1582629719", "cashAndShortTermInvestments": "160150507", "commonStockSharesOutstanding": "201912942", "intangibleAssetsExcludingGoodwill": "14583000", "cashAndCashEquivalentsAtCarryingValue": "160150507", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114577000", "profitLoss": "None", "dividendPayout": "162878000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "9359000", "operatingCashflow": "148898000", "capitalExpenditures": "57960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146167000", "cashflowFromInvestment": "-31180000", "stockBasedCompensation": "-61246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270509898, "cost_of_revenue": 144022922, "gross_profit": 126486976, "research_and_development": null, "selling_general_admin": 13800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156046215, "depreciation_amortisation": 58028181, "ebitda": 214074396, "interest_expense": 39011000, "interest_income": null, "other_non_operating": null, "pretax_income": 118137821, "tax_provision": 6796320, "effective_tax_rate": null, "net_income": 114577000, "net_income_continuing_ops": 114577000, "net_income_to_common": 114577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160150507, "short_term_investments": null, "net_receivables": 385857069, "inventory": 33846848, "other_current_assets": null, "total_current_assets": 579854426, "net_ppe": null, "goodwill": 22864, "intangible_assets": 14583000, "goodwill_and_intangibles": 14605864, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417875742, "total_assets": 3997730169, "short_term_debt": 210120000, "accounts_payable": 113225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325644624, "long_term_debt": 1579048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1582629719, "total_liabilities": 1908274343, "total_debt": 1789168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 517735973, "total_equity": 2089455825, "shares_outstanding": 201912942, "operating_cash_flow": 148898000, "stock_based_compensation": -61246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31180000, "dividends_paid": 162878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146167000, "free_cash_flow": 206858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156046215", "ebitda": "214074396", "netIncome": "114577000", "grossProfit": "126486976", "depreciation": "None", "totalRevenue": "270509898", "costOfRevenue": "144022922", "interestIncome": "12429000", "incomeBeforeTax": "118137821", "interestExpense": "39011000", "operatingIncome": "113077023", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6796320", "reportedCurrency": "EUR", "netInterestIncome": "-26582000", "nonInterestIncome": "None", "operatingExpenses": "13409955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144022922", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58028181", "sellingGeneralAndAdministrative": "13800000", "netIncomeFromContinuingOperations": "114577000" }, "balance": { "goodwill": "22864", "inventory": "33846848", "commonStock": "238773043", "currentDebt": "None", "investments": "None", "totalAssets": "3997730169", "longTermDebt": "1579048000", "shortTermDebt": "210120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14583000", "reportedCurrency": "EUR", "retainedEarnings": "517735973", "totalLiabilities": "1908274343", "otherCurrentAssets": "2", "totalCurrentAssets": "579854426", "currentLongTermDebt": "202589000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "385857069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417875742", "currentAccountsPayable": "113225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377424000", "shortLongTermDebtTotal": "1790435391", "totalShareholderEquity": "2089455825", "capitalLeaseObligations": "11610000", "otherCurrentLiabilities": "319416", "totalCurrentLiabilities": "325644624", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1582629719", "cashAndShortTermInvestments": "160150507", "commonStockSharesOutstanding": "201912942", "intangibleAssetsExcludingGoodwill": "14583000", "cashAndCashEquivalentsAtCarryingValue": "160150507", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114577000", "profitLoss": "None", "dividendPayout": "162878000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "9359000", "operatingCashflow": "148898000", "capitalExpenditures": "57960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146167000", "cashflowFromInvestment": "-31180000", "stockBasedCompensation": "-61246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "income_statement": { "revenue": 348928418, "cost_of_revenue": 155388755, "gross_profit": 193539663, "ebit": 183292128, "ebitda": 239037732, "pretax_income": 163640904, "tax_provision": 1461213, "net_income": 161820000, "net_income_to_common": 161820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164492789, "total_current_assets": 620140177, "total_assets": 4077808971, "short_term_debt": 233055000, "long_term_debt": 1541540000, "total_debt": 1774595000, "total_liabilities": 1938323961, "total_equity": 2139485010, "shares_outstanding": 201872049, "goodwill_and_intangibles": 14993572.32 }, "cash_flow": { "operating_cash_flow": 225999000, "capital_expenditure": 77552000, "free_cash_flow": 303551000, "dividends_paid": 340972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239012, "ticker_id": 757, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:03.214520+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183292128", "ebitda": "239037732", "netIncome": "161820000", "grossProfit": "193539663", "depreciation": "None", "totalRevenue": "348928418", "costOfRevenue": "155388755", "interestIncome": "16816000", "incomeBeforeTax": "163640904", "interestExpense": "46498000", "operatingIncome": "183292127", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1461213", "reportedCurrency": "EUR", "netInterestIncome": "-29682000", "nonInterestIncome": "None", "operatingExpenses": "10247538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155388755", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55745604", "sellingGeneralAndAdministrative": "10225000", "netIncomeFromContinuingOperations": "161820000" }, "balance": { "goodwill": "3572.32", "inventory": "43247691", "commonStock": "239091007", "currentDebt": "None", "investments": "None", "totalAssets": "4077808971", "longTermDebt": "1541540000", "shortTermDebt": "233055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14990000", "reportedCurrency": "EUR", "retainedEarnings": "564172518", "totalLiabilities": "1938323961", "otherCurrentAssets": "1", "totalCurrentAssets": "620140177", "currentLongTermDebt": "219926000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "412399696", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3457668794", "currentAccountsPayable": "155049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3379657000", "shortLongTermDebtTotal": "1779031931", "totalShareholderEquity": "2139485010", "capitalLeaseObligations": "17990000", "otherCurrentLiabilities": "308378", "totalCurrentLiabilities": "389902058", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1548421902", "cashAndShortTermInvestments": "164492789", "commonStockSharesOutstanding": "201872049", "intangibleAssetsExcludingGoodwill": "14990000", "cashAndCashEquivalentsAtCarryingValue": "164492789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161820000", "profitLoss": "None", "dividendPayout": "340972000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "1431000", "operatingCashflow": "225999000", "capitalExpenditures": "77552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194639000", "cashflowFromInvestment": "-49627000", "stockBasedCompensation": "-19349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1515103", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 348928418, "cost_of_revenue": 155388755, "gross_profit": 193539663, "research_and_development": null, "selling_general_admin": 10225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183292128, "depreciation_amortisation": 55745604, "ebitda": 239037732, "interest_expense": 46498000, "interest_income": null, "other_non_operating": null, "pretax_income": 163640904, "tax_provision": 1461213, "effective_tax_rate": null, "net_income": 161820000, "net_income_continuing_ops": 161820000, "net_income_to_common": 161820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164492789, "short_term_investments": null, "net_receivables": 412399696, "inventory": 43247691, "other_current_assets": null, "total_current_assets": 620140177, "net_ppe": null, "goodwill": 3572.32, "intangible_assets": 14990000, "goodwill_and_intangibles": 14993572.32, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3457668794, "total_assets": 4077808971, "short_term_debt": 233055000, "accounts_payable": 155049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389902058, "long_term_debt": 1541540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548421902, "total_liabilities": 1938323961, "total_debt": 1774595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 564172518, "total_equity": 2139485010, "shares_outstanding": 201872049, "operating_cash_flow": 225999000, "stock_based_compensation": -19349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49627000, "dividends_paid": 340972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194639000, "free_cash_flow": 303551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183292128", "ebitda": "239037732", "netIncome": "161820000", "grossProfit": "193539663", "depreciation": "None", "totalRevenue": "348928418", "costOfRevenue": "155388755", "interestIncome": "16816000", "incomeBeforeTax": "163640904", "interestExpense": "46498000", "operatingIncome": "183292127", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1461213", "reportedCurrency": "EUR", "netInterestIncome": "-29682000", "nonInterestIncome": "None", "operatingExpenses": "10247538", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155388755", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55745604", "sellingGeneralAndAdministrative": "10225000", "netIncomeFromContinuingOperations": "161820000" }, "balance": { "goodwill": "3572.32", "inventory": "43247691", "commonStock": "239091007", "currentDebt": "None", "investments": "None", "totalAssets": "4077808971", "longTermDebt": "1541540000", "shortTermDebt": "233055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14990000", "reportedCurrency": "EUR", "retainedEarnings": "564172518", "totalLiabilities": "1938323961", "otherCurrentAssets": "1", "totalCurrentAssets": "620140177", "currentLongTermDebt": "219926000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "412399696", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3457668794", "currentAccountsPayable": "155049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3379657000", "shortLongTermDebtTotal": "1779031931", "totalShareholderEquity": "2139485010", "capitalLeaseObligations": "17990000", "otherCurrentLiabilities": "308378", "totalCurrentLiabilities": "389902058", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1548421902", "cashAndShortTermInvestments": "164492789", "commonStockSharesOutstanding": "201872049", "intangibleAssetsExcludingGoodwill": "14990000", "cashAndCashEquivalentsAtCarryingValue": "164492789", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161820000", "profitLoss": "None", "dividendPayout": "340972000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "1431000", "operatingCashflow": "225999000", "capitalExpenditures": "77552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194639000", "cashflowFromInvestment": "-49627000", "stockBasedCompensation": "-19349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1515103", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "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" ] } } }