{ "ticker": { "uuid": "e85338fd-31c7-4713-b480-81b77f17d4f3", "symbol": "NNN", "name": "NNN REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/e85338fd-31c7-4713-b480-81b77f17d4f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/e85338fd-31c7-4713-b480-81b77f17d4f3/" }, "ticker_metadata": { "id": 2873, "uuid": "e85338fd-31c7-4713-b480-81b77f17d4f3", "symbol": "NNN", "name": "NNN REIT, Inc.", "asset_type": "equity", "market_cap": 8530728000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "National Retail Properties invests primarily in high-quality retail properties generally subject to long-term net leases.", "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": "e85338fd-31c7-4713-b480-81b77f17d4f3", "symbol": "NNN", "name": "NNN REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/e85338fd-31c7-4713-b480-81b77f17d4f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/e85338fd-31c7-4713-b480-81b77f17d4f3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.26, "quality": 0.8, "momentum": 0.32, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 44.96, "market_cap": 8518059555.2, "pe_ratio": 21.9951, "earnings_yield": 0.0455, "ebitda_to_ev": 0.0651, "shareholder_yield": 0.0526, "roe": 0.0881, "piotroski_f_score": 5, "momentum_12_1": 0.1265, "volatility_252d": 0.1402 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.699411+00:00", "batch_id": "" }, "size": { "price_close": 44.96, "market_cap": 8518059555.2, "market_cap_usd": 8518059555.2, "enterprise_value": 13367612555.2, "shares_outstanding": 189458620, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.9951, "pb_ratio": 1.938, "ptbv_ratio": 1.9542, "ps_ratio": 9.1026, "pcf_ratio": 13.087, "pfcf_ratio": 3.0593, "ev_ebitda": 15.364, "ev_ebit": 22.45, "ev_sales": 14.2849, "ev_fcf": 4.8011, "earnings_yield": 0.0455, "fcf_yield": 0.2083, "price_to_sales": 9.1026, "price_to_book": 1.938, "price_to_cashflow": 13.087, "ebitda_to_ev": 0.0651, "sales_yield": 0.07 }, "yield": { "dividend_yield": 0.0526, "buyback_yield": 0, "shareholder_yield": 0.0526, "debt_paydown_yield": null, "total_yield": 0.0526 }, "quality": { "gross_margin": 0.8138, "operating_margin": 0.6363, "net_margin": 0.4138, "ebitda_margin": 0.9298, "fcf_margin": 2.9754, "roe": 0.0881, "roa": 0.0411, "roic": 0.0483, "roc_greenblatt": null, "asset_turnover": 0.0993, "cash_conversion": 7.1895, "accruals_ratio": -0.028, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 1.1803, "earnings_stability_5y": 0.0395, "revenue_stability_5y": 0.1292, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0808, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1437, "net_debt_to_ebitda": 5.5738, "debt_to_assets": 0.5152, "interest_coverage": 2.86, "current_ratio": 0.4752, "quick_ratio": 0.4752, "net_debt": 4849553000, "local_beta": 0.0007, "volatility_252d": 0.1402, "volatility_60d": 0.3437, "max_drawdown_12m": -0.0751, "risk_adjusted_momentum": 0.9022 }, "growth": { "revenue_growth_1y": 0.0577, "revenue_growth_3y_cagr": 0.0621, "revenue_growth_5y_cagr": 0.0699, "eps_growth_1y": -0.0292, "eps_growth_3y_cagr": 0.0522, "eps_growth_5y_cagr": 0.1124, "fcf_growth_1y": 0.5437, "book_value_growth_1y": -0.0106, "revenue_growth": 0.0577, "earnings_growth": -0.0292 }, "momentum": { "price_return_1m": 0.0135, "price_return_3m": 0.0101, "price_return_6m": 0.1498, "price_return_9m": 0.0823, "price_return_12m": 0.1418, "price_return_12m_ex1m": 0.1265, "momentum_6m": 0.1498, "momentum_12m": 0.1418, "momentum_12_1": 0.1265, "distance_from_52w_high": -0.0009, "distance_from_52w_low": 0.1701, "relative_strength": 0.0418 }, "raw_ttm": { "revenue_ttm": 935783000, "gross_profit_ttm": 761536000, "ebit_ttm": 595439000, "ebitda_ttm": 870058000, "net_income_ttm": 387270000, "eps_diluted_ttm": 2.0441, "operating_cash_flow_ttm": 650880000, "capital_expenditure_ttm": 2133406000, "fcf_ttm": 2784286000, "dividends_paid_ttm": 448369000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208197000, "cash_and_equivalents": 4570000, "total_current_assets": 72382000, "total_current_liabilities": 152320000, "net_ppe": null, "total_assets": 9422291000, "total_debt": 4854123000, "total_equity": 4395269000, "net_working_capital": -4508000, "book_value_per_share": 23.1991, "retained_earnings": -902263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4358777000, "tangible_book_per_share": 23.0065 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 89, "rank_pcf": 58, "rank_ev_ebitda": 65, "rank_ev_ebit": 73, "rank_earnings_yield": 57, "rank_fcf_yield": 16, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 49, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 10, "rank_fcf_margin": 2, "rank_piotroski": 61, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49 }, "composites": { "value_composite": 74, "quality_composite": 20, "momentum_composite": 68, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 79, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.4561, "os_score": 0.33, "value_percentile": 0.26, "quality_percentile": 0.8, "momentum_percentile": 0.32, "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": 24, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4589, "ticker_id": 2873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.699411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.96, "market_cap": 8518059555.2, "market_cap_usd": 8518059555.2, "enterprise_value": 13367612555.2, "shares_outstanding": 189458620, "fx_rate_to_usd": null, "pe_ratio": 21.99514436, "pb_ratio": 1.93800642, "ptbv_ratio": 1.95423156, "ps_ratio": 9.1026013, "pcf_ratio": 13.08698924, "pfcf_ratio": 3.05933354, "ev_ebitda": 15.36404763, "ev_ebit": 22.45001176, "ev_sales": 14.28494913, "ev_fcf": 4.80109175, "earnings_yield": 0.04546458, "fcf_yield": 0.20828596, "dividend_yield": 0.05263746, "buyback_yield": 0, "shareholder_yield": 0.05263746, "debt_paydown_yield": null, "total_yield": 0.05263746, "gross_margin": 0.81379551, "operating_margin": 0.6363003, "net_margin": 0.41384595, "ebitda_margin": 0.9297647, "fcf_margin": 2.97535433, "roe": 0.08811065, "roa": 0.04110147, "roic": 0.04830588, "roc_greenblatt": null, "asset_turnover": 0.09931587, "cash_conversion": 7.18952152, "accruals_ratio": -0.02797727, "sbc_to_revenue": null, "debt_to_equity": 1.14373477, "net_debt_to_ebitda": 5.57382726, "debt_to_assets": 0.51517439, "interest_coverage": 2.85997877, "current_ratio": 0.47519695, "quick_ratio": 0.47519695, "net_debt": 4849553000, "revenue_growth_1y": 0.05772493, "revenue_growth_3y_cagr": 0.06210438, "revenue_growth_5y_cagr": 0.06990154, "eps_growth_1y": -0.02920872, "eps_growth_3y_cagr": 0.05216902, "eps_growth_5y_cagr": 0.1124293, "fcf_growth_1y": 0.54373637, "book_value_growth_1y": -0.01064395, "piotroski_f_score": 5, "altman_z_score": 1.18028868, "earnings_stability_5y": 0.039454, "revenue_stability_5y": 0.129201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0135257, "price_return_3m": 0.01010782, "price_return_6m": 0.1497692, "price_return_9m": 0.08230423, "price_return_12m": 0.14176298, "price_return_12m_ex1m": 0.12652593, "distance_from_52w_high": -0.00088889, "distance_from_52w_low": 0.17014161, "relative_strength": 0.0417994, "local_beta": 0.0007, "volatility_252d": 0.140235, "volatility_60d": 0.343689, "max_drawdown_12m": -0.0750656, "revenue_ttm": 935783000, "gross_profit_ttm": 761536000, "ebit_ttm": 595439000, "ebitda_ttm": 870058000, "net_income_ttm": 387270000, "eps_diluted_ttm": 2.04408752, "operating_cash_flow_ttm": 650880000, "capital_expenditure_ttm": 2133406000, "fcf_ttm": 2784286000, "dividends_paid_ttm": 448369000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208197000, "cash_and_equivalents": 4570000, "total_current_assets": 72382000, "total_current_liabilities": 152320000, "net_ppe": null, "total_assets": 9422291000, "total_debt": 4854123000, "total_equity": 4395269000, "net_working_capital": -4508000, "book_value_per_share": 23.19909751, "retained_earnings": -902263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4358777000, "tangible_book_per_share": 23.00648553, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 89, "rank_pcf": 58, "rank_ev_ebitda": 65, "rank_ev_ebit": 73, "rank_earnings_yield": 57, "rank_fcf_yield": 16, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 49, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 10, "rank_fcf_margin": 2, "rank_piotroski": 61, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49, "value_composite": 74, "quality_composite": 20, "momentum_composite": 68, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 79, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 44.96, "os": 0.33, "value": 0.26, "quality": 0.8, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 21.9951, "earnings_yield": 0.0455, "shareholder_yield": 0.0526, "roe": 0.0881, "momentum_12_1": 0.1265, "complete_fields": { "id": 4589, "ticker_id": 2873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.699411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.96, "market_cap": 8518059555.2, "market_cap_usd": 8518059555.2, "enterprise_value": 13367612555.2, "shares_outstanding": 189458620, "fx_rate_to_usd": null, "pe_ratio": 21.99514436, "pb_ratio": 1.93800642, "ptbv_ratio": 1.95423156, "ps_ratio": 9.1026013, "pcf_ratio": 13.08698924, "pfcf_ratio": 3.05933354, "ev_ebitda": 15.36404763, "ev_ebit": 22.45001176, "ev_sales": 14.28494913, "ev_fcf": 4.80109175, "earnings_yield": 0.04546458, "fcf_yield": 0.20828596, "dividend_yield": 0.05263746, "buyback_yield": 0, "shareholder_yield": 0.05263746, "debt_paydown_yield": null, "total_yield": 0.05263746, "gross_margin": 0.81379551, "operating_margin": 0.6363003, "net_margin": 0.41384595, "ebitda_margin": 0.9297647, "fcf_margin": 2.97535433, "roe": 0.08811065, "roa": 0.04110147, "roic": 0.04830588, "roc_greenblatt": null, "asset_turnover": 0.09931587, "cash_conversion": 7.18952152, "accruals_ratio": -0.02797727, "sbc_to_revenue": null, "debt_to_equity": 1.14373477, "net_debt_to_ebitda": 5.57382726, "debt_to_assets": 0.51517439, "interest_coverage": 2.85997877, "current_ratio": 0.47519695, "quick_ratio": 0.47519695, "net_debt": 4849553000, "revenue_growth_1y": 0.05772493, "revenue_growth_3y_cagr": 0.06210438, "revenue_growth_5y_cagr": 0.06990154, "eps_growth_1y": -0.02920872, "eps_growth_3y_cagr": 0.05216902, "eps_growth_5y_cagr": 0.1124293, "fcf_growth_1y": 0.54373637, "book_value_growth_1y": -0.01064395, "piotroski_f_score": 5, "altman_z_score": 1.18028868, "earnings_stability_5y": 0.039454, "revenue_stability_5y": 0.129201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0135257, "price_return_3m": 0.01010782, "price_return_6m": 0.1497692, "price_return_9m": 0.08230423, "price_return_12m": 0.14176298, "price_return_12m_ex1m": 0.12652593, "distance_from_52w_high": -0.00088889, "distance_from_52w_low": 0.17014161, "relative_strength": 0.0417994, "local_beta": 0.0007, "volatility_252d": 0.140235, "volatility_60d": 0.343689, "max_drawdown_12m": -0.0750656, "revenue_ttm": 935783000, "gross_profit_ttm": 761536000, "ebit_ttm": 595439000, "ebitda_ttm": 870058000, "net_income_ttm": 387270000, "eps_diluted_ttm": 2.04408752, "operating_cash_flow_ttm": 650880000, "capital_expenditure_ttm": 2133406000, "fcf_ttm": 2784286000, "dividends_paid_ttm": 448369000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 208197000, "cash_and_equivalents": 4570000, "total_current_assets": 72382000, "total_current_liabilities": 152320000, "net_ppe": null, "total_assets": 9422291000, "total_debt": 4854123000, "total_equity": 4395269000, "net_working_capital": -4508000, "book_value_per_share": 23.19909751, "retained_earnings": -902263000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4358777000, "tangible_book_per_share": 23.00648553, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 41, "rank_ps": 89, "rank_pcf": 58, "rank_ev_ebitda": 65, "rank_ev_ebit": 73, "rank_earnings_yield": 57, "rank_fcf_yield": 16, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 49, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 10, "rank_fcf_margin": 2, "rank_piotroski": 61, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49, "value_composite": 74, "quality_composite": 20, "momentum_composite": 68, "growth_composite": 75, "yield_composite": 10, "svqf_composite": 79, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 926213000, "cost_of_revenue": 574259000, "gross_profit": 351954000, "ebit": 592042000, "ebitda": 860481000, "pretax_income": 389777000, "tax_provision": null, "net_income": 389777000, "net_income_to_common": 389777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5046000, "total_current_assets": 74049000, "total_assets": 9379355000, "short_term_debt": 348100000, "long_term_debt": 4472324000, "total_debt": 4820424000, "total_liabilities": 4971053000, "total_equity": 4408302000, "shares_outstanding": 187986798, "goodwill_and_intangibles": 37312000 }, "cash_flow": { "operating_cash_flow": 667131000, "capital_expenditure": 937078000, "free_cash_flow": 1604209000, "dividends_paid": 443202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304129, "ticker_id": 2873, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "592042000", "ebitda": "860481000", "netIncome": "389777000", "grossProfit": "351954000", "depreciation": "None", "totalRevenue": "926213000", "costOfRevenue": "574259000", "interestIncome": "4246000", "incomeBeforeTax": "389777000", "interestExpense": "202265000", "operatingIncome": "569868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-199709000", "nonInterestIncome": "None", "operatingExpenses": "-217914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268439000", "sellingGeneralAndAdministrative": "46923000", "netIncomeFromContinuingOperations": "389777000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9379355000", "longTermDebt": "4472324000", "shortTermDebt": "348100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37312000", "reportedCurrency": "USD", "retainedEarnings": "-882712000", "totalLiabilities": "4971053000", "otherCurrentAssets": "30619000", "totalCurrentAssets": "74049000", "currentLongTermDebt": "348100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305306000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9239542000", "shortLongTermDebtTotal": "4820424000", "totalShareholderEquity": "4408302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40557000", "totalCurrentLiabilities": "388657000", "otherNonCurrentLiabilities": "110072000", "totalNonCurrentLiabilities": "4582396000", "cashAndShortTermInvestments": "5046000", "commonStockSharesOutstanding": "187986798", "intangibleAssetsExcludingGoodwill": "37312000", "cashAndCashEquivalentsAtCarryingValue": "5046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389777000", "profitLoss": "None", "dividendPayout": "443202000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "667131000", "capitalExpenditures": "937078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77693000", "cashflowFromInvestment": "-748064000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 926213000, "cost_of_revenue": 574259000, "gross_profit": 351954000, "research_and_development": null, "selling_general_admin": 46923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592042000, "depreciation_amortisation": 268439000, "ebitda": 860481000, "interest_expense": 202265000, "interest_income": null, "other_non_operating": null, "pretax_income": 389777000, "tax_provision": null, "effective_tax_rate": null, "net_income": 389777000, "net_income_continuing_ops": 389777000, "net_income_to_common": 389777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5046000, "short_term_investments": null, "net_receivables": 38384000, "inventory": null, "other_current_assets": null, "total_current_assets": 74049000, "net_ppe": null, "goodwill": null, "intangible_assets": 37312000, "goodwill_and_intangibles": 37312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9305306000, "total_assets": 9379355000, "short_term_debt": 348100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388657000, "long_term_debt": 4472324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4582396000, "total_liabilities": 4971053000, "total_debt": 4820424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -882712000, "total_equity": 4408302000, "shares_outstanding": 187986798, "operating_cash_flow": 667131000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 937078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -748064000, "dividends_paid": 443202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77693000, "free_cash_flow": 1604209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "592042000", "ebitda": "860481000", "netIncome": "389777000", "grossProfit": "351954000", "depreciation": "None", "totalRevenue": "926213000", "costOfRevenue": "574259000", "interestIncome": "4246000", "incomeBeforeTax": "389777000", "interestExpense": "202265000", "operatingIncome": "569868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-199709000", "nonInterestIncome": "None", "operatingExpenses": "-217914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268439000", "sellingGeneralAndAdministrative": "46923000", "netIncomeFromContinuingOperations": "389777000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9379355000", "longTermDebt": "4472324000", "shortTermDebt": "348100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37312000", "reportedCurrency": "USD", "retainedEarnings": "-882712000", "totalLiabilities": "4971053000", "otherCurrentAssets": "30619000", "totalCurrentAssets": "74049000", "currentLongTermDebt": "348100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305306000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9239542000", "shortLongTermDebtTotal": "4820424000", "totalShareholderEquity": "4408302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40557000", "totalCurrentLiabilities": "388657000", "otherNonCurrentLiabilities": "110072000", "totalNonCurrentLiabilities": "4582396000", "cashAndShortTermInvestments": "5046000", "commonStockSharesOutstanding": "187986798", "intangibleAssetsExcludingGoodwill": "37312000", "cashAndCashEquivalentsAtCarryingValue": "5046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389777000", "profitLoss": "None", "dividendPayout": "443202000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "667131000", "capitalExpenditures": "937078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77693000", "cashflowFromInvestment": "-748064000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 869266000, "cost_of_revenue": 32317000, "gross_profit": 836949000, "ebit": 580852000, "ebitda": 830533000, "pretax_income": 396835000, "tax_provision": null, "net_income": 396835000, "net_income_to_common": 396835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8731000, "total_current_assets": 55283000, "total_assets": 8872728000, "short_term_debt": 0, "long_term_debt": 4373803000, "total_debt": 4373803000, "total_liabilities": 4510453000, "total_equity": 4362275000, "shares_outstanding": 184044000, "goodwill_and_intangibles": 44325000 }, "cash_flow": { "operating_cash_flow": 635504000, "capital_expenditure": 572874000, "free_cash_flow": 1208378000, "dividends_paid": 420239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304134, "ticker_id": 2873, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580852000", "ebitda": "830533000", "netIncome": "396835000", "grossProfit": "836949000", "depreciation": "None", "totalRevenue": "869266000", "costOfRevenue": "32317000", "interestIncome": "2980000", "incomeBeforeTax": "396835000", "interestExpense": "184017000", "operatingIncome": "577872000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-181037000", "nonInterestIncome": "None", "operatingExpenses": "259077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249681000", "sellingGeneralAndAdministrative": "45054000", "netIncomeFromContinuingOperations": "396835000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8872728000", "longTermDebt": "4373803000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44325000", "reportedCurrency": "USD", "retainedEarnings": "-829287000", "totalLiabilities": "4510453000", "otherCurrentAssets": "9572000", "totalCurrentAssets": "55283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8817445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8746168000", "shortLongTermDebtTotal": "4373803000", "totalShareholderEquity": "4362275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29699000", "totalCurrentLiabilities": "29699000", "otherNonCurrentLiabilities": "106951000", "totalNonCurrentLiabilities": "4480754000", "cashAndShortTermInvestments": "8731000", "commonStockSharesOutstanding": "184044000", "intangibleAssetsExcludingGoodwill": "44325000", "cashAndCashEquivalentsAtCarryingValue": "8731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396835000", "profitLoss": "None", "dividendPayout": "420239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "635504000", "capitalExpenditures": "572874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207261000", "cashflowFromInvestment": "-424336000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "217581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 869266000, "cost_of_revenue": 32317000, "gross_profit": 836949000, "research_and_development": null, "selling_general_admin": 45054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580852000, "depreciation_amortisation": 249681000, "ebitda": 830533000, "interest_expense": 184017000, "interest_income": null, "other_non_operating": null, "pretax_income": 396835000, "tax_provision": null, "effective_tax_rate": null, "net_income": 396835000, "net_income_continuing_ops": 396835000, "net_income_to_common": 396835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8731000, "short_term_investments": null, "net_receivables": 36980000, "inventory": null, "other_current_assets": null, "total_current_assets": 55283000, "net_ppe": null, "goodwill": null, "intangible_assets": 44325000, "goodwill_and_intangibles": 44325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8817445000, "total_assets": 8872728000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29699000, "long_term_debt": 4373803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4480754000, "total_liabilities": 4510453000, "total_debt": 4373803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -829287000, "total_equity": 4362275000, "shares_outstanding": 184044000, "operating_cash_flow": 635504000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 572874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424336000, "dividends_paid": 420239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207261000, "free_cash_flow": 1208378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580852000", "ebitda": "830533000", "netIncome": "396835000", "grossProfit": "836949000", "depreciation": "None", "totalRevenue": "869266000", "costOfRevenue": "32317000", "interestIncome": "2980000", "incomeBeforeTax": "396835000", "interestExpense": "184017000", "operatingIncome": "577872000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-181037000", "nonInterestIncome": "None", "operatingExpenses": "259077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249681000", "sellingGeneralAndAdministrative": "45054000", "netIncomeFromContinuingOperations": "396835000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8872728000", "longTermDebt": "4373803000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44325000", "reportedCurrency": "USD", "retainedEarnings": "-829287000", "totalLiabilities": "4510453000", "otherCurrentAssets": "9572000", "totalCurrentAssets": "55283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8817445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8746168000", "shortLongTermDebtTotal": "4373803000", "totalShareholderEquity": "4362275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29699000", "totalCurrentLiabilities": "29699000", "otherNonCurrentLiabilities": "106951000", "totalNonCurrentLiabilities": "4480754000", "cashAndShortTermInvestments": "8731000", "commonStockSharesOutstanding": "184044000", "intangibleAssetsExcludingGoodwill": "44325000", "cashAndCashEquivalentsAtCarryingValue": "8731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396835000", "profitLoss": "None", "dividendPayout": "420239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "635504000", "capitalExpenditures": "572874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207261000", "cashflowFromInvestment": "-424336000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "217581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 828111000, "cost_of_revenue": 28378000, "gross_profit": 799733000, "ebit": 556238000, "ebitda": 794863000, "pretax_income": 392340000, "tax_provision": 163898000, "net_income": 392340000, "net_income_to_common": 392340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1189000, "total_current_assets": 51231000, "total_assets": 8661968000, "short_term_debt": 132000000, "long_term_debt": 4228544000, "total_debt": 4360544000, "total_liabilities": 4504511000, "total_equity": 4157457000, "shares_outstanding": 181689723, "goodwill_and_intangibles": 40687000 }, "cash_flow": { "operating_cash_flow": 612410000, "capital_expenditure": 795791000, "free_cash_flow": 1408201000, "dividends_paid": 404458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304139, "ticker_id": 2873, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "556238000", "ebitda": "794863000", "netIncome": "392340000", "grossProfit": "799733000", "depreciation": "None", "totalRevenue": "828111000", "costOfRevenue": "28378000", "interestIncome": "1134000", "incomeBeforeTax": "392340000", "interestExpense": "163898000", "operatingIncome": "555104000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "163898000", "reportedCurrency": "USD", "netInterestIncome": "-162764000", "nonInterestIncome": "None", "operatingExpenses": "244629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238625000", "sellingGeneralAndAdministrative": "47499000", "netIncomeFromContinuingOperations": "392340000" }, "balance": { "goodwill": "None", "inventory": "8539000", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "8661968000", "longTermDebt": "4228544000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40687000", "reportedCurrency": "USD", "retainedEarnings": "-805883000", "totalLiabilities": "4504511000", "otherCurrentAssets": "11782000", "totalCurrentAssets": "51231000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8610737000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8535851000", "shortLongTermDebtTotal": "4360544000", "totalShareholderEquity": "4157457000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34374000", "totalCurrentLiabilities": "166374000", "otherNonCurrentLiabilities": "109593000", "totalNonCurrentLiabilities": "4338137000", "cashAndShortTermInvestments": "1189000", "commonStockSharesOutstanding": "181689723", "intangibleAssetsExcludingGoodwill": "40687000", "cashAndCashEquivalentsAtCarryingValue": "1189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392340000", "profitLoss": "None", "dividendPayout": "404458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "612410000", "capitalExpenditures": "795791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66627000", "cashflowFromInvestment": "-680660000", "stockBasedCompensation": "12228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1360880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 828111000, "cost_of_revenue": 28378000, "gross_profit": 799733000, "research_and_development": 0.47, "selling_general_admin": 47499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 556238000, "depreciation_amortisation": 238625000, "ebitda": 794863000, "interest_expense": 163898000, "interest_income": null, "other_non_operating": null, "pretax_income": 392340000, "tax_provision": 163898000, "effective_tax_rate": null, "net_income": 392340000, "net_income_continuing_ops": 392340000, "net_income_to_common": 392340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1189000, "short_term_investments": null, "net_receivables": 38260000, "inventory": 8539000, "other_current_assets": null, "total_current_assets": 51231000, "net_ppe": null, "goodwill": null, "intangible_assets": 40687000, "goodwill_and_intangibles": 40687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8610737000, "total_assets": 8661968000, "short_term_debt": 132000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166374000, "long_term_debt": 4228544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4338137000, "total_liabilities": 4504511000, "total_debt": 4360544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -805883000, "total_equity": 4157457000, "shares_outstanding": 181689723, "operating_cash_flow": 612410000, "stock_based_compensation": 12228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 795791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -680660000, "dividends_paid": 404458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66627000, "free_cash_flow": 1408201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "556238000", "ebitda": "794863000", "netIncome": "392340000", "grossProfit": "799733000", "depreciation": "None", "totalRevenue": "828111000", "costOfRevenue": "28378000", "interestIncome": "1134000", "incomeBeforeTax": "392340000", "interestExpense": "163898000", "operatingIncome": "555104000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "163898000", "reportedCurrency": "USD", "netInterestIncome": "-162764000", "nonInterestIncome": "None", "operatingExpenses": "244629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238625000", "sellingGeneralAndAdministrative": "47499000", "netIncomeFromContinuingOperations": "392340000" }, "balance": { "goodwill": "None", "inventory": "8539000", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "8661968000", "longTermDebt": "4228544000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40687000", "reportedCurrency": "USD", "retainedEarnings": "-805883000", "totalLiabilities": "4504511000", "otherCurrentAssets": "11782000", "totalCurrentAssets": "51231000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8610737000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8535851000", "shortLongTermDebtTotal": "4360544000", "totalShareholderEquity": "4157457000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34374000", "totalCurrentLiabilities": "166374000", "otherNonCurrentLiabilities": "109593000", "totalNonCurrentLiabilities": "4338137000", "cashAndShortTermInvestments": "1189000", "commonStockSharesOutstanding": "181689723", "intangibleAssetsExcludingGoodwill": "40687000", "cashAndCashEquivalentsAtCarryingValue": "1189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392340000", "profitLoss": "None", "dividendPayout": "404458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "612410000", "capitalExpenditures": "795791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66627000", "cashflowFromInvestment": "-680660000", "stockBasedCompensation": "12228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1360880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 773053000, "cost_of_revenue": 26281000, "gross_profit": 746772000, "ebit": 482686000, "ebitda": 706520000, "pretax_income": 334621000, "tax_provision": 147911000, "net_income": 334626000, "net_income_to_common": 334626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2505000, "total_current_assets": 44323000, "total_assets": 8146045000, "short_term_debt": 166200000, "long_term_debt": 3749854000, "total_debt": 3916054000, "total_liabilities": 4022543000, "total_equity": 4123502000, "shares_outstanding": 174738903, "goodwill_and_intangibles": 61652000 }, "cash_flow": { "operating_cash_flow": 578355000, "capital_expenditure": 842872000, "free_cash_flow": 1421227000, "dividends_paid": 380538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304144, "ticker_id": 2873, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482686000", "ebitda": "706520000", "netIncome": "334626000", "grossProfit": "746772000", "depreciation": "None", "totalRevenue": "773053000", "costOfRevenue": "26281000", "interestIncome": "147916000", "incomeBeforeTax": "334621000", "interestExpense": "148065000", "operatingIncome": "482537000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147911000", "reportedCurrency": "USD", "netInterestIncome": "-147916000", "nonInterestIncome": "None", "operatingExpenses": "264235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "-147916000", "costofGoodsAndServicesSold": "26281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223834000", "sellingGeneralAndAdministrative": "49535000", "netIncomeFromContinuingOperations": "334626000" }, "balance": { "goodwill": "None", "inventory": "4273000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "8146045000", "longTermDebt": "3749854000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "61652000", "reportedCurrency": "USD", "retainedEarnings": "-793765000", "totalLiabilities": "4022543000", "otherCurrentAssets": "10411000", "totalCurrentAssets": "44323000", "currentLongTermDebt": "166200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8101722000", "currentAccountsPayable": "23826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8020814000", "shortLongTermDebtTotal": "3916054000", "totalShareholderEquity": "4123502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23826000", "totalCurrentLiabilities": "190026000", "otherNonCurrentLiabilities": "82663000", "totalNonCurrentLiabilities": "3832517000", "cashAndShortTermInvestments": "2505000", "commonStockSharesOutstanding": "174738903", "intangibleAssetsExcludingGoodwill": "61652000", "cashAndCashEquivalentsAtCarryingValue": "2505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334621000", "profitLoss": "None", "dividendPayout": "380538000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "578355000", "capitalExpenditures": "842872000", "changeInReceivables": "358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34732000", "cashflowFromInvestment": "-777631000", "stockBasedCompensation": "17330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-164544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773053000, "cost_of_revenue": 26281000, "gross_profit": 746772000, "research_and_development": 0.43, "selling_general_admin": 49535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482686000, "depreciation_amortisation": 223834000, "ebitda": 706520000, "interest_expense": 148065000, "interest_income": null, "other_non_operating": null, "pretax_income": 334621000, "tax_provision": 147911000, "effective_tax_rate": null, "net_income": 334626000, "net_income_continuing_ops": 334626000, "net_income_to_common": 334626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2505000, "short_term_investments": null, "net_receivables": 31407000, "inventory": 4273000, "other_current_assets": null, "total_current_assets": 44323000, "net_ppe": null, "goodwill": null, "intangible_assets": 61652000, "goodwill_and_intangibles": 61652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8101722000, "total_assets": 8146045000, "short_term_debt": 166200000, "accounts_payable": 23826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190026000, "long_term_debt": 3749854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3832517000, "total_liabilities": 4022543000, "total_debt": 3916054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793765000, "total_equity": 4123502000, "shares_outstanding": 174738903, "operating_cash_flow": 578355000, "stock_based_compensation": 17330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 842872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -777631000, "dividends_paid": 380538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34732000, "free_cash_flow": 1421227000, "net_change_in_cash": -164544000 }, "raw_data": { "income": { "ebit": "482686000", "ebitda": "706520000", "netIncome": "334626000", "grossProfit": "746772000", "depreciation": "None", "totalRevenue": "773053000", "costOfRevenue": "26281000", "interestIncome": "147916000", "incomeBeforeTax": "334621000", "interestExpense": "148065000", "operatingIncome": "482537000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "147911000", "reportedCurrency": "USD", "netInterestIncome": "-147916000", "nonInterestIncome": "None", "operatingExpenses": "264235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "-147916000", "costofGoodsAndServicesSold": "26281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223834000", "sellingGeneralAndAdministrative": "49535000", "netIncomeFromContinuingOperations": "334626000" }, "balance": { "goodwill": "None", "inventory": "4273000", "commonStock": "1815000", "currentDebt": "None", "investments": "None", "totalAssets": "8146045000", "longTermDebt": "3749854000", "shortTermDebt": "166200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "61652000", "reportedCurrency": "USD", "retainedEarnings": "-793765000", "totalLiabilities": "4022543000", "otherCurrentAssets": "10411000", "totalCurrentAssets": "44323000", "currentLongTermDebt": "166200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8101722000", "currentAccountsPayable": "23826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8020814000", "shortLongTermDebtTotal": "3916054000", "totalShareholderEquity": "4123502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23826000", "totalCurrentLiabilities": "190026000", "otherNonCurrentLiabilities": "82663000", "totalNonCurrentLiabilities": "3832517000", "cashAndShortTermInvestments": "2505000", "commonStockSharesOutstanding": "174738903", "intangibleAssetsExcludingGoodwill": "61652000", "cashAndCashEquivalentsAtCarryingValue": "2505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334621000", "profitLoss": "None", "dividendPayout": "380538000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "578355000", "capitalExpenditures": "842872000", "changeInReceivables": "358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34732000", "cashflowFromInvestment": "-777631000", "stockBasedCompensation": "17330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-164544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 726407000, "cost_of_revenue": 28385000, "gross_profit": 698022000, "ebit": 427984000, "ebitda": 633204000, "pretax_income": 290110000, "tax_provision": 137871000, "net_income": 290113000, "net_income_to_common": 290113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171322000, "total_current_assets": 219418000, "total_assets": 7751054000, "short_term_debt": 664000, "long_term_debt": 3746466000, "total_debt": 3747130000, "total_liabilities": 3849391000, "total_equity": 3901663000, "shares_outstanding": 174818899, "goodwill_and_intangibles": 67496000 }, "cash_flow": { "operating_cash_flow": 568425000, "capital_expenditure": 553322000, "free_cash_flow": 1121747000, "dividends_paid": 382290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304149, "ticker_id": 2873, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427984000", "ebitda": "633204000", "netIncome": "290113000", "grossProfit": "698022000", "depreciation": "None", "totalRevenue": "726407000", "costOfRevenue": "28385000", "interestIncome": "216000", "incomeBeforeTax": "290110000", "interestExpense": "137874000", "operatingIncome": "449096000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "137871000", "reportedCurrency": "USD", "netInterestIncome": "-137658000", "nonInterestIncome": "None", "operatingExpenses": "248926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "-158986000", "costofGoodsAndServicesSold": "28385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205220000", "sellingGeneralAndAdministrative": "44843000", "netIncomeFromContinuingOperations": "290113000" }, "balance": { "goodwill": "None", "inventory": "5557000", "commonStock": "1757000", "currentDebt": "None", "investments": "None", "totalAssets": "7751054000", "longTermDebt": "3746466000", "shortTermDebt": "664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67496000", "reportedCurrency": "USD", "retainedEarnings": "-747853000", "totalLiabilities": "3849391000", "otherCurrentAssets": "7443000", "totalCurrentAssets": "219418000", "currentLongTermDebt": "None", "longTermInvestments": "5557000", "shortTermInvestments": "None", "currentNetReceivables": "35096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7531636000", "currentAccountsPayable": "23923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7444289000", "shortLongTermDebtTotal": "3747130000", "totalShareholderEquity": "3901663000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23259000", "totalCurrentLiabilities": "23923000", "otherNonCurrentLiabilities": "79002000", "totalNonCurrentLiabilities": "3825468000", "cashAndShortTermInvestments": "171322000", "commonStockSharesOutstanding": "174818899", "intangibleAssetsExcludingGoodwill": "67496000", "cashAndCashEquivalentsAtCarryingValue": "171322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290110000", "profitLoss": "None", "dividendPayout": "382290000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "568425000", "capitalExpenditures": "553322000", "changeInReceivables": "1184000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232162000", "cashflowFromInvestment": "-432177000", "stockBasedCompensation": "14491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-95914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726407000, "cost_of_revenue": 28385000, "gross_profit": 698022000, "research_and_development": 0.4, "selling_general_admin": 44843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427984000, "depreciation_amortisation": 205220000, "ebitda": 633204000, "interest_expense": 137874000, "interest_income": null, "other_non_operating": null, "pretax_income": 290110000, "tax_provision": 137871000, "effective_tax_rate": null, "net_income": 290113000, "net_income_continuing_ops": 290113000, "net_income_to_common": 290113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171322000, "short_term_investments": null, "net_receivables": 35096000, "inventory": 5557000, "other_current_assets": null, "total_current_assets": 219418000, "net_ppe": null, "goodwill": null, "intangible_assets": 67496000, "goodwill_and_intangibles": 67496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7531636000, "total_assets": 7751054000, "short_term_debt": 664000, "accounts_payable": 23923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23923000, "long_term_debt": 3746466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3825468000, "total_liabilities": 3849391000, "total_debt": 3747130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -747853000, "total_equity": 3901663000, "shares_outstanding": 174818899, "operating_cash_flow": 568425000, "stock_based_compensation": 14491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 553322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432177000, "dividends_paid": 382290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232162000, "free_cash_flow": 1121747000, "net_change_in_cash": -95914000 }, "raw_data": { "income": { "ebit": "427984000", "ebitda": "633204000", "netIncome": "290113000", "grossProfit": "698022000", "depreciation": "None", "totalRevenue": "726407000", "costOfRevenue": "28385000", "interestIncome": "216000", "incomeBeforeTax": "290110000", "interestExpense": "137874000", "operatingIncome": "449096000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "137871000", "reportedCurrency": "USD", "netInterestIncome": "-137658000", "nonInterestIncome": "None", "operatingExpenses": "248926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "-158986000", "costofGoodsAndServicesSold": "28385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205220000", "sellingGeneralAndAdministrative": "44843000", "netIncomeFromContinuingOperations": "290113000" }, "balance": { "goodwill": "None", "inventory": "5557000", "commonStock": "1757000", "currentDebt": "None", "investments": "None", "totalAssets": "7751054000", "longTermDebt": "3746466000", "shortTermDebt": "664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "67496000", "reportedCurrency": "USD", "retainedEarnings": "-747853000", "totalLiabilities": "3849391000", "otherCurrentAssets": "7443000", "totalCurrentAssets": "219418000", "currentLongTermDebt": "None", "longTermInvestments": "5557000", "shortTermInvestments": "None", "currentNetReceivables": "35096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7531636000", "currentAccountsPayable": "23923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7444289000", "shortLongTermDebtTotal": "3747130000", "totalShareholderEquity": "3901663000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23259000", "totalCurrentLiabilities": "23923000", "otherNonCurrentLiabilities": "79002000", "totalNonCurrentLiabilities": "3825468000", "cashAndShortTermInvestments": "171322000", "commonStockSharesOutstanding": "174818899", "intangibleAssetsExcludingGoodwill": "67496000", "cashAndCashEquivalentsAtCarryingValue": "171322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290110000", "profitLoss": "None", "dividendPayout": "382290000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "568425000", "capitalExpenditures": "553322000", "changeInReceivables": "1184000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232162000", "cashflowFromInvestment": "-432177000", "stockBasedCompensation": "14491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "382290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-95914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 660681000, "cost_of_revenue": 28362000, "gross_profit": 632319000, "ebit": 358227000, "ebitda": 554850000, "pretax_income": 228796000, "tax_provision": 129428000, "net_income": 228799000, "net_income_to_common": 228799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267236000, "total_current_assets": 333120000, "total_assets": 7637844000, "short_term_debt": 630000, "long_term_debt": 3220922000, "total_debt": 3221552000, "total_liabilities": 3318540000, "total_equity": 4319304000, "shares_outstanding": 172217077, "goodwill_and_intangibles": 69539000 }, "cash_flow": { "operating_cash_flow": 450194000, "capital_expenditure": 195944000, "free_cash_flow": 646138000, "dividends_paid": 374349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304154, "ticker_id": 2873, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358227000", "ebitda": "554850000", "netIncome": "228799000", "grossProfit": "632319000", "depreciation": "None", "totalRevenue": "660681000", "costOfRevenue": "28362000", "interestIncome": "417000", "incomeBeforeTax": "228796000", "interestExpense": "129431000", "operatingIncome": "374489000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "129428000", "reportedCurrency": "USD", "netInterestIncome": "-129014000", "nonInterestIncome": "None", "operatingExpenses": "257830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "-145693000", "costofGoodsAndServicesSold": "28362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196623000", "sellingGeneralAndAdministrative": "38237000", "netIncomeFromContinuingOperations": "228793000" }, "balance": { "goodwill": "None", "inventory": "5671000", "commonStock": "1753000", "currentDebt": "None", "investments": "None", "totalAssets": "7637844000", "longTermDebt": "3220922000", "shortTermDebt": "630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "69539000", "reportedCurrency": "USD", "retainedEarnings": "-644779000", "totalLiabilities": "3318540000", "otherCurrentAssets": "1917000", "totalCurrentAssets": "333120000", "currentLongTermDebt": "None", "longTermInvestments": "5671000", "shortTermInvestments": "None", "currentNetReceivables": "58296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7304724000", "currentAccountsPayable": "19401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208661000", "shortLongTermDebtTotal": "3221552000", "totalShareholderEquity": "4319304000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18771000", "totalCurrentLiabilities": "19401000", "otherNonCurrentLiabilities": "78217000", "totalNonCurrentLiabilities": "3299139000", "cashAndShortTermInvestments": "267236000", "commonStockSharesOutstanding": "172217077", "intangibleAssetsExcludingGoodwill": "69539000", "cashAndCashEquivalentsAtCarryingValue": "267236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228796000", "profitLoss": "None", "dividendPayout": "374349000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "450194000", "capitalExpenditures": "195944000", "changeInReceivables": "-1464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41254000", "cashflowFromInvestment": "-142816000", "stockBasedCompensation": "14479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "374349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "266124000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1003646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660681000, "cost_of_revenue": 28362000, "gross_profit": 632319000, "research_and_development": 0.35, "selling_general_admin": 38237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358227000, "depreciation_amortisation": 196623000, "ebitda": 554850000, "interest_expense": 129431000, "interest_income": null, "other_non_operating": null, "pretax_income": 228796000, "tax_provision": 129428000, "effective_tax_rate": null, "net_income": 228799000, "net_income_continuing_ops": 228793000, "net_income_to_common": 228799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267236000, "short_term_investments": null, "net_receivables": 58296000, "inventory": 5671000, "other_current_assets": null, "total_current_assets": 333120000, "net_ppe": null, "goodwill": null, "intangible_assets": 69539000, "goodwill_and_intangibles": 69539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7304724000, "total_assets": 7637844000, "short_term_debt": 630000, "accounts_payable": 19401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19401000, "long_term_debt": 3220922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3299139000, "total_liabilities": 3318540000, "total_debt": 3221552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644779000, "total_equity": 4319304000, "shares_outstanding": 172217077, "operating_cash_flow": 450194000, "stock_based_compensation": 14479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142816000, "dividends_paid": 374349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41254000, "free_cash_flow": 646138000, "net_change_in_cash": 266124000 }, "raw_data": { "income": { "ebit": "358227000", "ebitda": "554850000", "netIncome": "228799000", "grossProfit": "632319000", "depreciation": "None", "totalRevenue": "660681000", "costOfRevenue": "28362000", "interestIncome": "417000", "incomeBeforeTax": "228796000", "interestExpense": "129431000", "operatingIncome": "374489000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "129428000", "reportedCurrency": "USD", "netInterestIncome": "-129014000", "nonInterestIncome": "None", "operatingExpenses": "257830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "-145693000", "costofGoodsAndServicesSold": "28362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196623000", "sellingGeneralAndAdministrative": "38237000", "netIncomeFromContinuingOperations": "228793000" }, "balance": { "goodwill": "None", "inventory": "5671000", "commonStock": "1753000", "currentDebt": "None", "investments": "None", "totalAssets": "7637844000", "longTermDebt": "3220922000", "shortTermDebt": "630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "69539000", "reportedCurrency": "USD", "retainedEarnings": "-644779000", "totalLiabilities": "3318540000", "otherCurrentAssets": "1917000", "totalCurrentAssets": "333120000", "currentLongTermDebt": "None", "longTermInvestments": "5671000", "shortTermInvestments": "None", "currentNetReceivables": "58296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7304724000", "currentAccountsPayable": "19401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208661000", "shortLongTermDebtTotal": "3221552000", "totalShareholderEquity": "4319304000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18771000", "totalCurrentLiabilities": "19401000", "otherNonCurrentLiabilities": "78217000", "totalNonCurrentLiabilities": "3299139000", "cashAndShortTermInvestments": "267236000", "commonStockSharesOutstanding": "172217077", "intangibleAssetsExcludingGoodwill": "69539000", "cashAndCashEquivalentsAtCarryingValue": "267236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228796000", "profitLoss": "None", "dividendPayout": "374349000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "450194000", "capitalExpenditures": "195944000", "changeInReceivables": "-1464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41254000", "cashflowFromInvestment": "-142816000", "stockBasedCompensation": "14479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "374349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "266124000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1003646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 670487000, "cost_of_revenue": 27656000, "gross_profit": 642831000, "ebit": 419631000, "ebitda": 608502000, "pretax_income": 299608000, "tax_provision": 120451000, "net_income": 299180000, "net_income_to_common": 299180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1112000, "total_current_assets": 45619000, "total_assets": 7434867000, "short_term_debt": 133600000, "long_term_debt": 2854757000, "total_debt": 2988357000, "total_liabilities": 3103185000, "total_equity": 4331675000, "shares_outstanding": 165083679, "goodwill_and_intangibles": 76417000 }, "cash_flow": { "operating_cash_flow": 501727000, "capital_expenditure": 623524000, "free_cash_flow": 1125251000, "dividends_paid": 364833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304159, "ticker_id": 2873, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419631000", "ebitda": "608502000", "netIncome": "299180000", "grossProfit": "642831000", "depreciation": "None", "totalRevenue": "670487000", "costOfRevenue": "27656000", "interestIncome": "3112000", "incomeBeforeTax": "299608000", "interestExpense": "120023000", "operatingIncome": "416780000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120451000", "reportedCurrency": "USD", "netInterestIncome": "-116911000", "nonInterestIncome": "None", "operatingExpenses": "226312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "-117172000", "costofGoodsAndServicesSold": "27656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188871000", "sellingGeneralAndAdministrative": "37912000", "netIncomeFromContinuingOperations": "299608000" }, "balance": { "goodwill": "None", "inventory": "7010000", "commonStock": "1718000", "currentDebt": "None", "investments": "None", "totalAssets": "7434867000", "longTermDebt": "2854757000", "shortTermDebt": "133600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "76417000", "reportedCurrency": "USD", "retainedEarnings": "-499229000", "totalLiabilities": "3103185000", "otherCurrentAssets": "12736000", "totalCurrentAssets": "45619000", "currentLongTermDebt": "5524000", "longTermInvestments": "7010000", "shortTermInvestments": "None", "currentNetReceivables": "31771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7389248000", "currentAccountsPayable": "18250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7290025000", "shortLongTermDebtTotal": "2988357000", "totalShareholderEquity": "4331675000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18250000", "totalCurrentLiabilities": "151850000", "otherNonCurrentLiabilities": "96578000", "totalNonCurrentLiabilities": "2951335000", "cashAndShortTermInvestments": "1112000", "commonStockSharesOutstanding": "165083679", "intangibleAssetsExcludingGoodwill": "76417000", "cashAndCashEquivalentsAtCarryingValue": "1112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299608000", "profitLoss": "None", "dividendPayout": "364833000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501727000", "capitalExpenditures": "623524000", "changeInReceivables": "923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4526000", "cashflowFromInvestment": "-619408000", "stockBasedCompensation": "11547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-113155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 670487000, "cost_of_revenue": 27656000, "gross_profit": 642831000, "research_and_development": 0.45, "selling_general_admin": 37912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419631000, "depreciation_amortisation": 188871000, "ebitda": 608502000, "interest_expense": 120023000, "interest_income": null, "other_non_operating": null, "pretax_income": 299608000, "tax_provision": 120451000, "effective_tax_rate": null, "net_income": 299180000, "net_income_continuing_ops": 299608000, "net_income_to_common": 299180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1112000, "short_term_investments": null, "net_receivables": 31771000, "inventory": 7010000, "other_current_assets": null, "total_current_assets": 45619000, "net_ppe": null, "goodwill": null, "intangible_assets": 76417000, "goodwill_and_intangibles": 76417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7389248000, "total_assets": 7434867000, "short_term_debt": 133600000, "accounts_payable": 18250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151850000, "long_term_debt": 2854757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2951335000, "total_liabilities": 3103185000, "total_debt": 2988357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499229000, "total_equity": 4331675000, "shares_outstanding": 165083679, "operating_cash_flow": 501727000, "stock_based_compensation": 11547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 623524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -619408000, "dividends_paid": 364833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4526000, "free_cash_flow": 1125251000, "net_change_in_cash": -113155000 }, "raw_data": { "income": { "ebit": "419631000", "ebitda": "608502000", "netIncome": "299180000", "grossProfit": "642831000", "depreciation": "None", "totalRevenue": "670487000", "costOfRevenue": "27656000", "interestIncome": "3112000", "incomeBeforeTax": "299608000", "interestExpense": "120023000", "operatingIncome": "416780000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "120451000", "reportedCurrency": "USD", "netInterestIncome": "-116911000", "nonInterestIncome": "None", "operatingExpenses": "226312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "-117172000", "costofGoodsAndServicesSold": "27656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188871000", "sellingGeneralAndAdministrative": "37912000", "netIncomeFromContinuingOperations": "299608000" }, "balance": { "goodwill": "None", "inventory": "7010000", "commonStock": "1718000", "currentDebt": "None", "investments": "None", "totalAssets": "7434867000", "longTermDebt": "2854757000", "shortTermDebt": "133600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "76417000", "reportedCurrency": "USD", "retainedEarnings": "-499229000", "totalLiabilities": "3103185000", "otherCurrentAssets": "12736000", "totalCurrentAssets": "45619000", "currentLongTermDebt": "5524000", "longTermInvestments": "7010000", "shortTermInvestments": "None", "currentNetReceivables": "31771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7389248000", "currentAccountsPayable": "18250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7290025000", "shortLongTermDebtTotal": "2988357000", "totalShareholderEquity": "4331675000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18250000", "totalCurrentLiabilities": "151850000", "otherNonCurrentLiabilities": "96578000", "totalNonCurrentLiabilities": "2951335000", "cashAndShortTermInvestments": "1112000", "commonStockSharesOutstanding": "165083679", "intangibleAssetsExcludingGoodwill": "76417000", "cashAndCashEquivalentsAtCarryingValue": "1112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299608000", "profitLoss": "None", "dividendPayout": "364833000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501727000", "capitalExpenditures": "623524000", "changeInReceivables": "923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4526000", "cashflowFromInvestment": "-619408000", "stockBasedCompensation": "11547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-113155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 622661000, "cost_of_revenue": 25099000, "gross_profit": 597562000, "ebit": 408332000, "ebitda": 582730000, "pretax_income": 292485000, "tax_provision": -16430000, "net_income": 292447000, "net_income_to_common": 292447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114267000, "total_current_assets": 161138000, "total_assets": 7103438000, "short_term_debt": 652000, "long_term_debt": 2851395000, "total_debt": 2852047000, "total_liabilities": 2948833000, "total_equity": 4154605000, "shares_outstanding": 156295619, "goodwill_and_intangibles": 50010000 }, "cash_flow": { "operating_cash_flow": 471909000, "capital_expenditure": 608495000, "free_cash_flow": 1080404000, "dividends_paid": 337491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304164, "ticker_id": 2873, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408332000", "ebitda": "582730000", "netIncome": "292447000", "grossProfit": "597562000", "depreciation": "None", "totalRevenue": "622661000", "costOfRevenue": "25099000", "interestIncome": "1810000", "incomeBeforeTax": "292485000", "interestExpense": "115847000", "operatingIncome": "424762000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16430000", "reportedCurrency": "USD", "netInterestIncome": "-114037000", "nonInterestIncome": "None", "operatingExpenses": "172800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "-132277000", "costofGoodsAndServicesSold": "25099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174398000", "sellingGeneralAndAdministrative": "34248000", "netIncomeFromContinuingOperations": "292485000" }, "balance": { "goodwill": "None", "inventory": "13606000", "commonStock": "1616000", "currentDebt": "None", "investments": "None", "totalAssets": "7103438000", "longTermDebt": "2851395000", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50010000", "reportedCurrency": "USD", "retainedEarnings": "-424225000", "totalLiabilities": "2948833000", "otherCurrentAssets": "4081000", "totalCurrentAssets": "161138000", "currentLongTermDebt": "None", "longTermInvestments": "21675000", "shortTermInvestments": "None", "currentNetReceivables": "29184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6942300000", "currentAccountsPayable": "19519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6853757000", "shortLongTermDebtTotal": "2852047000", "totalShareholderEquity": "4154605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18867000", "totalCurrentLiabilities": "19519000", "otherNonCurrentLiabilities": "77919000", "totalNonCurrentLiabilities": "2929314000", "cashAndShortTermInvestments": "114267000", "commonStockSharesOutstanding": "156295619", "intangibleAssetsExcludingGoodwill": "50010000", "cashAndCashEquivalentsAtCarryingValue": "114267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292485000", "profitLoss": "None", "dividendPayout": "337491000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "471909000", "capitalExpenditures": "608495000", "changeInReceivables": "-203000", "changeInExchangeRate": "None", "cashflowFromFinancing": "250365000", "cashflowFromInvestment": "-609371000", "stockBasedCompensation": "10417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "337491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112903000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2292413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 622661000, "cost_of_revenue": 25099000, "gross_profit": 597562000, "research_and_development": 0.47, "selling_general_admin": 34248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408332000, "depreciation_amortisation": 174398000, "ebitda": 582730000, "interest_expense": 115847000, "interest_income": null, "other_non_operating": null, "pretax_income": 292485000, "tax_provision": -16430000, "effective_tax_rate": null, "net_income": 292447000, "net_income_continuing_ops": 292485000, "net_income_to_common": 292447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114267000, "short_term_investments": null, "net_receivables": 29184000, "inventory": 13606000, "other_current_assets": null, "total_current_assets": 161138000, "net_ppe": null, "goodwill": null, "intangible_assets": 50010000, "goodwill_and_intangibles": 50010000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6942300000, "total_assets": 7103438000, "short_term_debt": 652000, "accounts_payable": 19519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19519000, "long_term_debt": 2851395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2929314000, "total_liabilities": 2948833000, "total_debt": 2852047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -424225000, "total_equity": 4154605000, "shares_outstanding": 156295619, "operating_cash_flow": 471909000, "stock_based_compensation": 10417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 608495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -609371000, "dividends_paid": 337491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250365000, "free_cash_flow": 1080404000, "net_change_in_cash": 112903000 }, "raw_data": { "income": { "ebit": "408332000", "ebitda": "582730000", "netIncome": "292447000", "grossProfit": "597562000", "depreciation": "None", "totalRevenue": "622661000", "costOfRevenue": "25099000", "interestIncome": "1810000", "incomeBeforeTax": "292485000", "interestExpense": "115847000", "operatingIncome": "424762000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16430000", "reportedCurrency": "USD", "netInterestIncome": "-114037000", "nonInterestIncome": "None", "operatingExpenses": "172800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "-132277000", "costofGoodsAndServicesSold": "25099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174398000", "sellingGeneralAndAdministrative": "34248000", "netIncomeFromContinuingOperations": "292485000" }, "balance": { "goodwill": "None", "inventory": "13606000", "commonStock": "1616000", "currentDebt": "None", "investments": "None", "totalAssets": "7103438000", "longTermDebt": "2851395000", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50010000", "reportedCurrency": "USD", "retainedEarnings": "-424225000", "totalLiabilities": "2948833000", "otherCurrentAssets": "4081000", "totalCurrentAssets": "161138000", "currentLongTermDebt": "None", "longTermInvestments": "21675000", "shortTermInvestments": "None", "currentNetReceivables": "29184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6942300000", "currentAccountsPayable": "19519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6853757000", "shortLongTermDebtTotal": "2852047000", "totalShareholderEquity": "4154605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18867000", "totalCurrentLiabilities": "19519000", "otherNonCurrentLiabilities": "77919000", "totalNonCurrentLiabilities": "2929314000", "cashAndShortTermInvestments": "114267000", "commonStockSharesOutstanding": "156295619", "intangibleAssetsExcludingGoodwill": "50010000", "cashAndCashEquivalentsAtCarryingValue": "114267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292485000", "profitLoss": "None", "dividendPayout": "337491000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "471909000", "capitalExpenditures": "608495000", "changeInReceivables": "-203000", "changeInExchangeRate": "None", "cashflowFromFinancing": "250365000", "cashflowFromInvestment": "-609371000", "stockBasedCompensation": "10417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "337491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112903000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2292413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 240424000, "cost_of_revenue": 9799000, "gross_profit": 230625000, "ebit": 146649000, "ebitda": 217446000, "pretax_income": 93951000, "tax_provision": null, "net_income": 93951000, "net_income_to_common": 93951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4570000, "total_current_assets": 72382000, "total_assets": 9422291000, "short_term_debt": 80000000, "long_term_debt": 4774123000, "total_debt": 4854123000, "total_liabilities": 5027022000, "total_equity": 4395269000, "shares_outstanding": 189458620, "goodwill_and_intangibles": 36492000 }, "cash_flow": { "operating_cash_flow": 187031000, "capital_expenditure": 0, "free_cash_flow": 187031000, "dividends_paid": 113502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304127, "ticker_id": 2873, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146649000", "ebitda": "217446000", "netIncome": "93951000", "grossProfit": "230625000", "depreciation": "None", "totalRevenue": "240424000", "costOfRevenue": "9799000", "interestIncome": "28000", "incomeBeforeTax": "93951000", "interestExpense": "52726000", "operatingIncome": "145144000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52698000", "nonInterestIncome": "None", "operatingExpenses": "85481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70797000", "sellingGeneralAndAdministrative": "14106000", "netIncomeFromContinuingOperations": "93951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1904000", "currentDebt": "None", "investments": "None", "totalAssets": "9422291000", "longTermDebt": "4774123000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "36492000", "reportedCurrency": "USD", "retainedEarnings": "-902263000", "totalLiabilities": "5027022000", "otherCurrentAssets": "27986000", "totalCurrentAssets": "72382000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9349909000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4854123000", "totalShareholderEquity": "4395269000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72320000", "totalCurrentLiabilities": "152320000", "otherNonCurrentLiabilities": "100579000", "totalNonCurrentLiabilities": "4874702000", "cashAndShortTermInvestments": "4570000", "commonStockSharesOutstanding": "189458620", "intangibleAssetsExcludingGoodwill": "36492000", "cashAndCashEquivalentsAtCarryingValue": "4570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93951000", "profitLoss": "None", "dividendPayout": "113502000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81092000", "cashflowFromInvestment": "-106364000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240424000, "cost_of_revenue": 9799000, "gross_profit": 230625000, "research_and_development": null, "selling_general_admin": 14106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146649000, "depreciation_amortisation": 70797000, "ebitda": 217446000, "interest_expense": 52726000, "interest_income": null, "other_non_operating": null, "pretax_income": 93951000, "tax_provision": null, "effective_tax_rate": null, "net_income": 93951000, "net_income_continuing_ops": 93951000, "net_income_to_common": 93951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4570000, "short_term_investments": null, "net_receivables": 39826000, "inventory": null, "other_current_assets": null, "total_current_assets": 72382000, "net_ppe": null, "goodwill": null, "intangible_assets": 36492000, "goodwill_and_intangibles": 36492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9349909000, "total_assets": 9422291000, "short_term_debt": 80000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152320000, "long_term_debt": 4774123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4874702000, "total_liabilities": 5027022000, "total_debt": 4854123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -902263000, "total_equity": 4395269000, "shares_outstanding": 189458620, "operating_cash_flow": 187031000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106364000, "dividends_paid": 113502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81092000, "free_cash_flow": 187031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146649000", "ebitda": "217446000", "netIncome": "93951000", "grossProfit": "230625000", "depreciation": "None", "totalRevenue": "240424000", "costOfRevenue": "9799000", "interestIncome": "28000", "incomeBeforeTax": "93951000", "interestExpense": "52726000", "operatingIncome": "145144000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52698000", "nonInterestIncome": "None", "operatingExpenses": "85481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70797000", "sellingGeneralAndAdministrative": "14106000", "netIncomeFromContinuingOperations": "93951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1904000", "currentDebt": "None", "investments": "None", "totalAssets": "9422291000", "longTermDebt": "4774123000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "36492000", "reportedCurrency": "USD", "retainedEarnings": "-902263000", "totalLiabilities": "5027022000", "otherCurrentAssets": "27986000", "totalCurrentAssets": "72382000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9349909000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4854123000", "totalShareholderEquity": "4395269000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72320000", "totalCurrentLiabilities": "152320000", "otherNonCurrentLiabilities": "100579000", "totalNonCurrentLiabilities": "4874702000", "cashAndShortTermInvestments": "4570000", "commonStockSharesOutstanding": "189458620", "intangibleAssetsExcludingGoodwill": "36492000", "cashAndCashEquivalentsAtCarryingValue": "4570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93951000", "profitLoss": "None", "dividendPayout": "113502000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81092000", "cashflowFromInvestment": "-106364000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 238398000, "cost_of_revenue": 146482000, "gross_profit": 91916000, "ebit": 149242000, "ebitda": 217463000, "pretax_income": 95951000, "tax_provision": null, "net_income": 95951000, "net_income_to_common": 95951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5046000, "total_current_assets": 74049000, "total_assets": 9379355000, "short_term_debt": 348100000, "long_term_debt": 4472324000, "total_debt": 4820424000, "total_liabilities": 4971053000, "total_equity": 4408302000, "shares_outstanding": 189237718, "goodwill_and_intangibles": 37312000 }, "cash_flow": { "operating_cash_flow": 126168000, "capital_expenditure": 937078000, "free_cash_flow": 1063246000, "dividends_paid": 113492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304128, "ticker_id": 2873, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149242000", "ebitda": "217463000", "netIncome": "95951000", "grossProfit": "91916000", "depreciation": "None", "totalRevenue": "238398000", "costOfRevenue": "146482000", "interestIncome": "962000", "incomeBeforeTax": "95951000", "interestExpense": "53291000", "operatingIncome": "148561000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52610000", "nonInterestIncome": "None", "operatingExpenses": "-56366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68221000", "sellingGeneralAndAdministrative": "11642000", "netIncomeFromContinuingOperations": "95951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9379355000", "longTermDebt": "4472324000", "shortTermDebt": "348100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37312000", "reportedCurrency": "USD", "retainedEarnings": "-882712000", "totalLiabilities": "4971053000", "otherCurrentAssets": "30619000", "totalCurrentAssets": "74049000", "currentLongTermDebt": "348100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305306000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9239542000", "shortLongTermDebtTotal": "4820424000", "totalShareholderEquity": "4408302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40557000", "totalCurrentLiabilities": "388657000", "otherNonCurrentLiabilities": "110072000", "totalNonCurrentLiabilities": "4582396000", "cashAndShortTermInvestments": "5046000", "commonStockSharesOutstanding": "189237718", "intangibleAssetsExcludingGoodwill": "37312000", "cashAndCashEquivalentsAtCarryingValue": "5046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95951000", "profitLoss": "None", "dividendPayout": "113492000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126168000", "capitalExpenditures": "937078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165820000", "cashflowFromInvestment": "-113219000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238398000, "cost_of_revenue": 146482000, "gross_profit": 91916000, "research_and_development": null, "selling_general_admin": 11642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149242000, "depreciation_amortisation": 68221000, "ebitda": 217463000, "interest_expense": 53291000, "interest_income": null, "other_non_operating": null, "pretax_income": 95951000, "tax_provision": null, "effective_tax_rate": null, "net_income": 95951000, "net_income_continuing_ops": 95951000, "net_income_to_common": 95951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5046000, "short_term_investments": null, "net_receivables": 38384000, "inventory": null, "other_current_assets": null, "total_current_assets": 74049000, "net_ppe": null, "goodwill": null, "intangible_assets": 37312000, "goodwill_and_intangibles": 37312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9305306000, "total_assets": 9379355000, "short_term_debt": 348100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388657000, "long_term_debt": 4472324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4582396000, "total_liabilities": 4971053000, "total_debt": 4820424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -882712000, "total_equity": 4408302000, "shares_outstanding": 189237718, "operating_cash_flow": 126168000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 937078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113219000, "dividends_paid": 113492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165820000, "free_cash_flow": 1063246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149242000", "ebitda": "217463000", "netIncome": "95951000", "grossProfit": "91916000", "depreciation": "None", "totalRevenue": "238398000", "costOfRevenue": "146482000", "interestIncome": "962000", "incomeBeforeTax": "95951000", "interestExpense": "53291000", "operatingIncome": "148561000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52610000", "nonInterestIncome": "None", "operatingExpenses": "-56366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68221000", "sellingGeneralAndAdministrative": "11642000", "netIncomeFromContinuingOperations": "95951000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9379355000", "longTermDebt": "4472324000", "shortTermDebt": "348100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37312000", "reportedCurrency": "USD", "retainedEarnings": "-882712000", "totalLiabilities": "4971053000", "otherCurrentAssets": "30619000", "totalCurrentAssets": "74049000", "currentLongTermDebt": "348100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305306000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9239542000", "shortLongTermDebtTotal": "4820424000", "totalShareholderEquity": "4408302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40557000", "totalCurrentLiabilities": "388657000", "otherNonCurrentLiabilities": "110072000", "totalNonCurrentLiabilities": "4582396000", "cashAndShortTermInvestments": "5046000", "commonStockSharesOutstanding": "189237718", "intangibleAssetsExcludingGoodwill": "37312000", "cashAndCashEquivalentsAtCarryingValue": "5046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95951000", "profitLoss": "None", "dividendPayout": "113492000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126168000", "capitalExpenditures": "937078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165820000", "cashflowFromInvestment": "-113219000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 230159000, "cost_of_revenue": 9128000, "gross_profit": 221031000, "ebit": 149737000, "ebitda": 216989000, "pretax_income": 96839000, "tax_provision": null, "net_income": 96839000, "net_income_to_common": 96839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157917000, "total_current_assets": 224692000, "total_assets": 9480106000, "short_term_debt": 399036000, "long_term_debt": 4870460000, "total_debt": 5269496000, "total_liabilities": 5059743000, "total_equity": 4420363000, "shares_outstanding": 188332789, "goodwill_and_intangibles": 37146000 }, "cash_flow": { "operating_cash_flow": 218261000, "capital_expenditure": 742419000, "free_cash_flow": 960680000, "dividends_paid": 112809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304130, "ticker_id": 2873, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149737000", "ebitda": "216989000", "netIncome": "96839000", "grossProfit": "221031000", "depreciation": "None", "totalRevenue": "230159000", "costOfRevenue": "9128000", "interestIncome": "2940000", "incomeBeforeTax": "96839000", "interestExpense": "52898000", "operatingIncome": "147277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-50438000", "nonInterestIncome": "None", "operatingExpenses": "73754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67252000", "sellingGeneralAndAdministrative": "11056000", "netIncomeFromContinuingOperations": "96839000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9480106000", "longTermDebt": "4870460000", "shortTermDebt": "399036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37146000", "reportedCurrency": "USD", "retainedEarnings": "-865171000", "totalLiabilities": "5059743000", "otherCurrentAssets": "30612000", "totalCurrentAssets": "224692000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9260051000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9204697000", "shortLongTermDebtTotal": "4870460000", "totalShareholderEquity": "4420363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79926000", "totalCurrentLiabilities": "478962000", "otherNonCurrentLiabilities": "109357000", "totalNonCurrentLiabilities": "4580781000", "cashAndShortTermInvestments": "157917000", "commonStockSharesOutstanding": "188332789", "intangibleAssetsExcludingGoodwill": "37146000", "cashAndCashEquivalentsAtCarryingValue": "157917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96839000", "profitLoss": "None", "dividendPayout": "112809000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218261000", "capitalExpenditures": "742419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181560000", "cashflowFromInvestment": "-247876000", "stockBasedCompensation": "3502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230159000, "cost_of_revenue": 9128000, "gross_profit": 221031000, "research_and_development": null, "selling_general_admin": 11056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149737000, "depreciation_amortisation": 67252000, "ebitda": 216989000, "interest_expense": 52898000, "interest_income": null, "other_non_operating": null, "pretax_income": 96839000, "tax_provision": null, "effective_tax_rate": null, "net_income": 96839000, "net_income_continuing_ops": 96839000, "net_income_to_common": 96839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157917000, "short_term_investments": null, "net_receivables": 36163000, "inventory": null, "other_current_assets": null, "total_current_assets": 224692000, "net_ppe": null, "goodwill": null, "intangible_assets": 37146000, "goodwill_and_intangibles": 37146000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9260051000, "total_assets": 9480106000, "short_term_debt": 399036000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478962000, "long_term_debt": 4870460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4580781000, "total_liabilities": 5059743000, "total_debt": 5269496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -865171000, "total_equity": 4420363000, "shares_outstanding": 188332789, "operating_cash_flow": 218261000, "stock_based_compensation": 3502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 742419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247876000, "dividends_paid": 112809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181560000, "free_cash_flow": 960680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149737000", "ebitda": "216989000", "netIncome": "96839000", "grossProfit": "221031000", "depreciation": "None", "totalRevenue": "230159000", "costOfRevenue": "9128000", "interestIncome": "2940000", "incomeBeforeTax": "96839000", "interestExpense": "52898000", "operatingIncome": "147277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-50438000", "nonInterestIncome": "None", "operatingExpenses": "73754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67252000", "sellingGeneralAndAdministrative": "11056000", "netIncomeFromContinuingOperations": "96839000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1901000", "currentDebt": "None", "investments": "None", "totalAssets": "9480106000", "longTermDebt": "4870460000", "shortTermDebt": "399036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37146000", "reportedCurrency": "USD", "retainedEarnings": "-865171000", "totalLiabilities": "5059743000", "otherCurrentAssets": "30612000", "totalCurrentAssets": "224692000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9260051000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9204697000", "shortLongTermDebtTotal": "4870460000", "totalShareholderEquity": "4420363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79926000", "totalCurrentLiabilities": "478962000", "otherNonCurrentLiabilities": "109357000", "totalNonCurrentLiabilities": "4580781000", "cashAndShortTermInvestments": "157917000", "commonStockSharesOutstanding": "188332789", "intangibleAssetsExcludingGoodwill": "37146000", "cashAndCashEquivalentsAtCarryingValue": "157917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96839000", "profitLoss": "None", "dividendPayout": "112809000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218261000", "capitalExpenditures": "742419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181560000", "cashflowFromInvestment": "-247876000", "stockBasedCompensation": "3502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 226802000, "cost_of_revenue": 8838000, "gross_profit": 217964000, "ebit": 149811000, "ebitda": 218160000, "pretax_income": 100529000, "tax_provision": null, "net_income": 100529000, "net_income_to_common": 100529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5973000, "total_current_assets": 59744000, "total_assets": 9148677000, "short_term_debt": 267700000, "long_term_debt": 4644593000, "total_debt": 4912293000, "total_liabilities": 4786272000, "total_equity": 4362405000, "shares_outstanding": 187070288, "goodwill_and_intangibles": 45027000 }, "cash_flow": { "operating_cash_flow": 119420000, "capital_expenditure": 453909000, "free_cash_flow": 573329000, "dividends_paid": 108566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304131, "ticker_id": 2873, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149811000", "ebitda": "218160000", "netIncome": "100529000", "grossProfit": "217964000", "depreciation": "None", "totalRevenue": "226802000", "costOfRevenue": "8838000", "interestIncome": "49267000", "incomeBeforeTax": "100529000", "interestExpense": "49282000", "operatingIncome": "149796000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49267000", "nonInterestIncome": "None", "operatingExpenses": "68168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68349000", "sellingGeneralAndAdministrative": "11291000", "netIncomeFromContinuingOperations": "100529000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1884000", "currentDebt": "None", "investments": "None", "totalAssets": "9148677000", "longTermDebt": "4644593000", "shortTermDebt": "267700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45027000", "reportedCurrency": "USD", "retainedEarnings": "-849201000", "totalLiabilities": "4786272000", "otherCurrentAssets": "17678000", "totalCurrentAssets": "59744000", "currentLongTermDebt": "267700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9088933000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9023171000", "shortLongTermDebtTotal": "4644593000", "totalShareholderEquity": "4362405000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30685000", "totalCurrentLiabilities": "298385000", "otherNonCurrentLiabilities": "110994000", "totalNonCurrentLiabilities": "4487887000", "cashAndShortTermInvestments": "5973000", "commonStockSharesOutstanding": "187070288", "intangibleAssetsExcludingGoodwill": "45027000", "cashAndCashEquivalentsAtCarryingValue": "5973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100529000", "profitLoss": "None", "dividendPayout": "108566000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119420000", "capitalExpenditures": "453909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53471000", "cashflowFromInvestment": "-171667000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226802000, "cost_of_revenue": 8838000, "gross_profit": 217964000, "research_and_development": null, "selling_general_admin": 11291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149811000, "depreciation_amortisation": 68349000, "ebitda": 218160000, "interest_expense": 49282000, "interest_income": null, "other_non_operating": null, "pretax_income": 100529000, "tax_provision": null, "effective_tax_rate": null, "net_income": 100529000, "net_income_continuing_ops": 100529000, "net_income_to_common": 100529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5973000, "short_term_investments": null, "net_receivables": 36093000, "inventory": null, "other_current_assets": null, "total_current_assets": 59744000, "net_ppe": null, "goodwill": null, "intangible_assets": 45027000, "goodwill_and_intangibles": 45027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9088933000, "total_assets": 9148677000, "short_term_debt": 267700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298385000, "long_term_debt": 4644593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4487887000, "total_liabilities": 4786272000, "total_debt": 4912293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -849201000, "total_equity": 4362405000, "shares_outstanding": 187070288, "operating_cash_flow": 119420000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 453909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171667000, "dividends_paid": 108566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53471000, "free_cash_flow": 573329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149811000", "ebitda": "218160000", "netIncome": "100529000", "grossProfit": "217964000", "depreciation": "None", "totalRevenue": "226802000", "costOfRevenue": "8838000", "interestIncome": "49267000", "incomeBeforeTax": "100529000", "interestExpense": "49282000", "operatingIncome": "149796000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-49267000", "nonInterestIncome": "None", "operatingExpenses": "68168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68349000", "sellingGeneralAndAdministrative": "11291000", "netIncomeFromContinuingOperations": "100529000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1884000", "currentDebt": "None", "investments": "None", "totalAssets": "9148677000", "longTermDebt": "4644593000", "shortTermDebt": "267700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45027000", "reportedCurrency": "USD", "retainedEarnings": "-849201000", "totalLiabilities": "4786272000", "otherCurrentAssets": "17678000", "totalCurrentAssets": "59744000", "currentLongTermDebt": "267700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9088933000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9023171000", "shortLongTermDebtTotal": "4644593000", "totalShareholderEquity": "4362405000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30685000", "totalCurrentLiabilities": "298385000", "otherNonCurrentLiabilities": "110994000", "totalNonCurrentLiabilities": "4487887000", "cashAndShortTermInvestments": "5973000", "commonStockSharesOutstanding": "187070288", "intangibleAssetsExcludingGoodwill": "45027000", "cashAndCashEquivalentsAtCarryingValue": "5973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100529000", "profitLoss": "None", "dividendPayout": "108566000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119420000", "capitalExpenditures": "453909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53471000", "cashflowFromInvestment": "-171667000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 230854000, "cost_of_revenue": 9375000, "gross_profit": 221479000, "ebit": 144181000, "ebitda": 208798000, "pretax_income": 96458000, "tax_provision": null, "net_income": 96458000, "net_income_to_common": 96458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5097000, "total_current_assets": 52646000, "total_assets": 9021718000, "short_term_debt": 116300000, "long_term_debt": 4375337000, "total_debt": 4491637000, "total_liabilities": 4665231000, "total_equity": 4356487000, "shares_outstanding": 187080000, "goodwill_and_intangibles": 35874000 }, "cash_flow": { "operating_cash_flow": 203282000, "capital_expenditure": 231508000, "free_cash_flow": 434790000, "dividends_paid": 108335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304132, "ticker_id": 2873, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144181000", "ebitda": "208798000", "netIncome": "96458000", "grossProfit": "221479000", "depreciation": "None", "totalRevenue": "230854000", "costOfRevenue": "9375000", "interestIncome": "329000", "incomeBeforeTax": "96458000", "interestExpense": "47723000", "operatingIncome": "143852000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47394000", "nonInterestIncome": "None", "operatingExpenses": "77627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64617000", "sellingGeneralAndAdministrative": "15311000", "netIncomeFromContinuingOperations": "96458000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1881000", "currentDebt": "None", "investments": "None", "totalAssets": "9021718000", "longTermDebt": "4375337000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35874000", "reportedCurrency": "USD", "retainedEarnings": "-841164000", "totalLiabilities": "4665231000", "otherCurrentAssets": "9727000", "totalCurrentAssets": "52646000", "currentLongTermDebt": "116300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8969072000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8898036000", "shortLongTermDebtTotal": "4491637000", "totalShareholderEquity": "4356487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74698000", "totalCurrentLiabilities": "190998000", "otherNonCurrentLiabilities": "98896000", "totalNonCurrentLiabilities": "4474233000", "cashAndShortTermInvestments": "5097000", "commonStockSharesOutstanding": "187080000", "intangibleAssetsExcludingGoodwill": "35874000", "cashAndCashEquivalentsAtCarryingValue": "5097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96458000", "profitLoss": "None", "dividendPayout": "108335000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203282000", "capitalExpenditures": "231508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8482000", "cashflowFromInvestment": "-215302000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230854000, "cost_of_revenue": 9375000, "gross_profit": 221479000, "research_and_development": null, "selling_general_admin": 15311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144181000, "depreciation_amortisation": 64617000, "ebitda": 208798000, "interest_expense": 47723000, "interest_income": null, "other_non_operating": null, "pretax_income": 96458000, "tax_provision": null, "effective_tax_rate": null, "net_income": 96458000, "net_income_continuing_ops": 96458000, "net_income_to_common": 96458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5097000, "short_term_investments": null, "net_receivables": 37822000, "inventory": null, "other_current_assets": null, "total_current_assets": 52646000, "net_ppe": null, "goodwill": null, "intangible_assets": 35874000, "goodwill_and_intangibles": 35874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8969072000, "total_assets": 9021718000, "short_term_debt": 116300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190998000, "long_term_debt": 4375337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4474233000, "total_liabilities": 4665231000, "total_debt": 4491637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -841164000, "total_equity": 4356487000, "shares_outstanding": 187080000, "operating_cash_flow": 203282000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215302000, "dividends_paid": 108335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8482000, "free_cash_flow": 434790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144181000", "ebitda": "208798000", "netIncome": "96458000", "grossProfit": "221479000", "depreciation": "None", "totalRevenue": "230854000", "costOfRevenue": "9375000", "interestIncome": "329000", "incomeBeforeTax": "96458000", "interestExpense": "47723000", "operatingIncome": "143852000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47394000", "nonInterestIncome": "None", "operatingExpenses": "77627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64617000", "sellingGeneralAndAdministrative": "15311000", "netIncomeFromContinuingOperations": "96458000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1881000", "currentDebt": "None", "investments": "None", "totalAssets": "9021718000", "longTermDebt": "4375337000", "shortTermDebt": "116300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35874000", "reportedCurrency": "USD", "retainedEarnings": "-841164000", "totalLiabilities": "4665231000", "otherCurrentAssets": "9727000", "totalCurrentAssets": "52646000", "currentLongTermDebt": "116300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8969072000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8898036000", "shortLongTermDebtTotal": "4491637000", "totalShareholderEquity": "4356487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74698000", "totalCurrentLiabilities": "190998000", "otherNonCurrentLiabilities": "98896000", "totalNonCurrentLiabilities": "4474233000", "cashAndShortTermInvestments": "5097000", "commonStockSharesOutstanding": "187080000", "intangibleAssetsExcludingGoodwill": "35874000", "cashAndCashEquivalentsAtCarryingValue": "5097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96458000", "profitLoss": "None", "dividendPayout": "108335000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203282000", "capitalExpenditures": "231508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8482000", "cashflowFromInvestment": "-215302000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 218482000, "cost_of_revenue": 11142000, "gross_profit": 207340000, "ebit": 144774000, "ebitda": 207968000, "pretax_income": 97894000, "tax_provision": null, "net_income": 97894000, "net_income_to_common": 97894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8731000, "total_current_assets": 55283000, "total_assets": 8872728000, "short_term_debt": 0, "long_term_debt": 4373803000, "total_debt": 4373803000, "total_liabilities": 4510453000, "total_equity": 4362275000, "shares_outstanding": 186833000, "goodwill_and_intangibles": 44325000 }, "cash_flow": { "operating_cash_flow": 117678000, "capital_expenditure": 572874000, "free_cash_flow": 690552000, "dividends_paid": 108319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304133, "ticker_id": 2873, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144774000", "ebitda": "207968000", "netIncome": "97894000", "grossProfit": "207340000", "depreciation": "None", "totalRevenue": "218482000", "costOfRevenue": "11142000", "interestIncome": "1040000", "incomeBeforeTax": "97894000", "interestExpense": "46880000", "operatingIncome": "143734000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45840000", "nonInterestIncome": "None", "operatingExpenses": "63606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63194000", "sellingGeneralAndAdministrative": "8771000", "netIncomeFromContinuingOperations": "97894000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8872728000", "longTermDebt": "4373803000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44325000", "reportedCurrency": "USD", "retainedEarnings": "-829287000", "totalLiabilities": "4510453000", "otherCurrentAssets": "9572000", "totalCurrentAssets": "55283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8817445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8746168000", "shortLongTermDebtTotal": "4373803000", "totalShareholderEquity": "4362275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29699000", "totalCurrentLiabilities": "29699000", "otherNonCurrentLiabilities": "106951000", "totalNonCurrentLiabilities": "4480754000", "cashAndShortTermInvestments": "8731000", "commonStockSharesOutstanding": "186833000", "intangibleAssetsExcludingGoodwill": "44325000", "cashAndCashEquivalentsAtCarryingValue": "8731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97894000", "profitLoss": "None", "dividendPayout": "108319000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117678000", "capitalExpenditures": "572874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107806000", "cashflowFromInvestment": "-179322000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "217581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218482000, "cost_of_revenue": 11142000, "gross_profit": 207340000, "research_and_development": null, "selling_general_admin": 8771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144774000, "depreciation_amortisation": 63194000, "ebitda": 207968000, "interest_expense": 46880000, "interest_income": null, "other_non_operating": null, "pretax_income": 97894000, "tax_provision": null, "effective_tax_rate": null, "net_income": 97894000, "net_income_continuing_ops": 97894000, "net_income_to_common": 97894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8731000, "short_term_investments": null, "net_receivables": 36980000, "inventory": null, "other_current_assets": null, "total_current_assets": 55283000, "net_ppe": null, "goodwill": null, "intangible_assets": 44325000, "goodwill_and_intangibles": 44325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8817445000, "total_assets": 8872728000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29699000, "long_term_debt": 4373803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4480754000, "total_liabilities": 4510453000, "total_debt": 4373803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -829287000, "total_equity": 4362275000, "shares_outstanding": 186833000, "operating_cash_flow": 117678000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 572874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179322000, "dividends_paid": 108319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107806000, "free_cash_flow": 690552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144774000", "ebitda": "207968000", "netIncome": "97894000", "grossProfit": "207340000", "depreciation": "None", "totalRevenue": "218482000", "costOfRevenue": "11142000", "interestIncome": "1040000", "incomeBeforeTax": "97894000", "interestExpense": "46880000", "operatingIncome": "143734000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45840000", "nonInterestIncome": "None", "operatingExpenses": "63606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63194000", "sellingGeneralAndAdministrative": "8771000", "netIncomeFromContinuingOperations": "97894000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8872728000", "longTermDebt": "4373803000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44325000", "reportedCurrency": "USD", "retainedEarnings": "-829287000", "totalLiabilities": "4510453000", "otherCurrentAssets": "9572000", "totalCurrentAssets": "55283000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8817445000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8746168000", "shortLongTermDebtTotal": "4373803000", "totalShareholderEquity": "4362275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29699000", "totalCurrentLiabilities": "29699000", "otherNonCurrentLiabilities": "106951000", "totalNonCurrentLiabilities": "4480754000", "cashAndShortTermInvestments": "8731000", "commonStockSharesOutstanding": "186833000", "intangibleAssetsExcludingGoodwill": "44325000", "cashAndCashEquivalentsAtCarryingValue": "8731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97894000", "profitLoss": "None", "dividendPayout": "108319000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117678000", "capitalExpenditures": "572874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107806000", "cashflowFromInvestment": "-179322000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "217581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 218564000, "cost_of_revenue": 7263000, "gross_profit": 211301000, "ebit": 144395000, "ebitda": 207764000, "pretax_income": 97904000, "tax_provision": null, "net_income": 97904000, "net_income_to_common": 97904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173526000, "total_current_assets": 218149000, "total_assets": 8923643000, "short_term_debt": 0, "long_term_debt": 4372293000, "total_debt": 4372293000, "total_liabilities": 4554717000, "total_equity": 4368926000, "shares_outstanding": 184561000, "goodwill_and_intangibles": 46477000 }, "cash_flow": { "operating_cash_flow": 206632000, "capital_expenditure": 351149000, "free_cash_flow": 557781000, "dividends_paid": 106077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304135, "ticker_id": 2873, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144395000", "ebitda": "207764000", "netIncome": "97904000", "grossProfit": "211301000", "depreciation": "None", "totalRevenue": "218564000", "costOfRevenue": "7263000", "interestIncome": "845000", "incomeBeforeTax": "97904000", "interestExpense": "46491000", "operatingIncome": "143550000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45646000", "nonInterestIncome": "None", "operatingExpenses": "67751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63369000", "sellingGeneralAndAdministrative": "11387000", "netIncomeFromContinuingOperations": "97904000" }, "balance": { "goodwill": "None", "inventory": "180736000", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8923643000", "longTermDebt": "4372293000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46477000", "reportedCurrency": "USD", "retainedEarnings": "-818862000", "totalLiabilities": "4554717000", "otherCurrentAssets": "8550000", "totalCurrentAssets": "218149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8705494000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8625489000", "shortLongTermDebtTotal": "4372293000", "totalShareholderEquity": "4368926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75399000", "totalCurrentLiabilities": "75399000", "otherNonCurrentLiabilities": "107025000", "totalNonCurrentLiabilities": "4479318000", "cashAndShortTermInvestments": "173526000", "commonStockSharesOutstanding": "184561000", "intangibleAssetsExcludingGoodwill": "46477000", "cashAndCashEquivalentsAtCarryingValue": "173526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97904000", "profitLoss": "None", "dividendPayout": "106077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206632000", "capitalExpenditures": "351149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60744000", "cashflowFromInvestment": "-105666000", "stockBasedCompensation": "-6852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218564000, "cost_of_revenue": 7263000, "gross_profit": 211301000, "research_and_development": null, "selling_general_admin": 11387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144395000, "depreciation_amortisation": 63369000, "ebitda": 207764000, "interest_expense": 46491000, "interest_income": null, "other_non_operating": null, "pretax_income": 97904000, "tax_provision": null, "effective_tax_rate": null, "net_income": 97904000, "net_income_continuing_ops": 97904000, "net_income_to_common": 97904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173526000, "short_term_investments": null, "net_receivables": 36073000, "inventory": 180736000, "other_current_assets": null, "total_current_assets": 218149000, "net_ppe": null, "goodwill": null, "intangible_assets": 46477000, "goodwill_and_intangibles": 46477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8705494000, "total_assets": 8923643000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75399000, "long_term_debt": 4372293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4479318000, "total_liabilities": 4554717000, "total_debt": 4372293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -818862000, "total_equity": 4368926000, "shares_outstanding": 184561000, "operating_cash_flow": 206632000, "stock_based_compensation": -6852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105666000, "dividends_paid": 106077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60744000, "free_cash_flow": 557781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144395000", "ebitda": "207764000", "netIncome": "97904000", "grossProfit": "211301000", "depreciation": "None", "totalRevenue": "218564000", "costOfRevenue": "7263000", "interestIncome": "845000", "incomeBeforeTax": "97904000", "interestExpense": "46491000", "operatingIncome": "143550000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45646000", "nonInterestIncome": "None", "operatingExpenses": "67751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63369000", "sellingGeneralAndAdministrative": "11387000", "netIncomeFromContinuingOperations": "97904000" }, "balance": { "goodwill": "None", "inventory": "180736000", "commonStock": "1877000", "currentDebt": "None", "investments": "None", "totalAssets": "8923643000", "longTermDebt": "4372293000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46477000", "reportedCurrency": "USD", "retainedEarnings": "-818862000", "totalLiabilities": "4554717000", "otherCurrentAssets": "8550000", "totalCurrentAssets": "218149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8705494000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8625489000", "shortLongTermDebtTotal": "4372293000", "totalShareholderEquity": "4368926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75399000", "totalCurrentLiabilities": "75399000", "otherNonCurrentLiabilities": "107025000", "totalNonCurrentLiabilities": "4479318000", "cashAndShortTermInvestments": "173526000", "commonStockSharesOutstanding": "184561000", "intangibleAssetsExcludingGoodwill": "46477000", "cashAndCashEquivalentsAtCarryingValue": "173526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97904000", "profitLoss": "None", "dividendPayout": "106077000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206632000", "capitalExpenditures": "351149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60744000", "cashflowFromInvestment": "-105666000", "stockBasedCompensation": "-6852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106077000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "216934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 216813000, "cost_of_revenue": 6758000, "gross_profit": 210055000, "ebit": 153243000, "ebitda": 215746000, "pretax_income": 106666000, "tax_provision": null, "net_income": 106666000, "net_income_to_common": 106666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2130000, "total_current_assets": 62751000, "total_assets": 8727295000, "short_term_debt": null, "long_term_debt": 4382807000, "total_debt": 4382807000, "total_liabilities": 4532373000, "total_equity": 4194922000, "shares_outstanding": 182807374, "goodwill_and_intangibles": 48350000 }, "cash_flow": { "operating_cash_flow": 120479000, "capital_expenditure": 0, "free_cash_flow": 120479000, "dividends_paid": 103159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304136, "ticker_id": 2873, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153243000", "ebitda": "215746000", "netIncome": "106666000", "grossProfit": "210055000", "depreciation": "None", "totalRevenue": "216813000", "costOfRevenue": "6758000", "interestIncome": "976000", "incomeBeforeTax": "106666000", "interestExpense": "46577000", "operatingIncome": "152267000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45601000", "nonInterestIncome": "None", "operatingExpenses": "57788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62503000", "sellingGeneralAndAdministrative": "11809000", "netIncomeFromContinuingOperations": "106666000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1838000", "currentDebt": "None", "investments": "None", "totalAssets": "8727295000", "longTermDebt": "4382807000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48350000", "reportedCurrency": "USD", "retainedEarnings": "-810689000", "totalLiabilities": "4532373000", "otherCurrentAssets": "24114000", "totalCurrentAssets": "62751000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8664544000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4382807000", "totalShareholderEquity": "4194922000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30931000", "totalCurrentLiabilities": "30931000", "otherNonCurrentLiabilities": "118635000", "totalNonCurrentLiabilities": "4501442000", "cashAndShortTermInvestments": "2130000", "commonStockSharesOutstanding": "182807374", "intangibleAssetsExcludingGoodwill": "48350000", "cashAndCashEquivalentsAtCarryingValue": "2130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106666000", "profitLoss": "None", "dividendPayout": "103159000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120479000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63189000", "cashflowFromInvestment": "-41616000", "stockBasedCompensation": "2955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216813000, "cost_of_revenue": 6758000, "gross_profit": 210055000, "research_and_development": null, "selling_general_admin": 11809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153243000, "depreciation_amortisation": 62503000, "ebitda": 215746000, "interest_expense": 46577000, "interest_income": null, "other_non_operating": null, "pretax_income": 106666000, "tax_provision": null, "effective_tax_rate": null, "net_income": 106666000, "net_income_continuing_ops": 106666000, "net_income_to_common": 106666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2130000, "short_term_investments": null, "net_receivables": 36507000, "inventory": null, "other_current_assets": null, "total_current_assets": 62751000, "net_ppe": null, "goodwill": null, "intangible_assets": 48350000, "goodwill_and_intangibles": 48350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8664544000, "total_assets": 8727295000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30931000, "long_term_debt": 4382807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4501442000, "total_liabilities": 4532373000, "total_debt": 4382807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -810689000, "total_equity": 4194922000, "shares_outstanding": 182807374, "operating_cash_flow": 120479000, "stock_based_compensation": 2955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41616000, "dividends_paid": 103159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63189000, "free_cash_flow": 120479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153243000", "ebitda": "215746000", "netIncome": "106666000", "grossProfit": "210055000", "depreciation": "None", "totalRevenue": "216813000", "costOfRevenue": "6758000", "interestIncome": "976000", "incomeBeforeTax": "106666000", "interestExpense": "46577000", "operatingIncome": "152267000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-45601000", "nonInterestIncome": "None", "operatingExpenses": "57788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62503000", "sellingGeneralAndAdministrative": "11809000", "netIncomeFromContinuingOperations": "106666000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1838000", "currentDebt": "None", "investments": "None", "totalAssets": "8727295000", "longTermDebt": "4382807000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48350000", "reportedCurrency": "USD", "retainedEarnings": "-810689000", "totalLiabilities": "4532373000", "otherCurrentAssets": "24114000", "totalCurrentAssets": "62751000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8664544000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4382807000", "totalShareholderEquity": "4194922000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30931000", "totalCurrentLiabilities": "30931000", "otherNonCurrentLiabilities": "118635000", "totalNonCurrentLiabilities": "4501442000", "cashAndShortTermInvestments": "2130000", "commonStockSharesOutstanding": "182807374", "intangibleAssetsExcludingGoodwill": "48350000", "cashAndCashEquivalentsAtCarryingValue": "2130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106666000", "profitLoss": "None", "dividendPayout": "103159000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120479000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63189000", "cashflowFromInvestment": "-41616000", "stockBasedCompensation": "2955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 215407000, "cost_of_revenue": 7154000, "gross_profit": 208253000, "ebit": 138440000, "ebitda": 199055000, "pretax_income": 94371000, "tax_provision": 60571724, "net_income": 94371000, "net_income_to_common": 94371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1128000, "total_current_assets": 61340000, "total_assets": 8705742000, "short_term_debt": 116200000, "long_term_debt": 4229933000, "total_debt": 4346133000, "total_liabilities": 4530884000, "total_equity": 4174858000, "shares_outstanding": 182212897, "goodwill_and_intangibles": 50732000 }, "cash_flow": { "operating_cash_flow": 190715000, "capital_expenditure": 0, "free_cash_flow": 190715000, "dividends_paid": 102684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304137, "ticker_id": 2873, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138440000", "ebitda": "199055000", "netIncome": "94371000", "grossProfit": "208253000", "depreciation": "None", "totalRevenue": "215407000", "costOfRevenue": "7154000", "interestIncome": "119000", "incomeBeforeTax": "94371000", "interestExpense": "44069000", "operatingIncome": "138321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60571724", "reportedCurrency": "USD", "netInterestIncome": "-43950000", "nonInterestIncome": "None", "operatingExpenses": "69932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60615000", "sellingGeneralAndAdministrative": "12934000", "netIncomeFromContinuingOperations": "94371000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1835000", "currentDebt": "None", "investments": "None", "totalAssets": "8705742000", "longTermDebt": "4229933000", "shortTermDebt": "116200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "50732000", "reportedCurrency": "USD", "retainedEarnings": "-814196000", "totalLiabilities": "4530884000", "otherCurrentAssets": "22239000", "totalCurrentAssets": "61340000", "currentLongTermDebt": "116200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8644402000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4346133000", "totalShareholderEquity": "4174858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75487000", "totalCurrentLiabilities": "191687000", "otherNonCurrentLiabilities": "109264000", "totalNonCurrentLiabilities": "4339197000", "cashAndShortTermInvestments": "1128000", "commonStockSharesOutstanding": "182212897", "intangibleAssetsExcludingGoodwill": "50732000", "cashAndCashEquivalentsAtCarryingValue": "1128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94371000", "profitLoss": "None", "dividendPayout": "102684000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190715000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97010000", "cashflowFromInvestment": "-97732000", "stockBasedCompensation": "3897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215407000, "cost_of_revenue": 7154000, "gross_profit": 208253000, "research_and_development": null, "selling_general_admin": 12934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138440000, "depreciation_amortisation": 60615000, "ebitda": 199055000, "interest_expense": 44069000, "interest_income": null, "other_non_operating": null, "pretax_income": 94371000, "tax_provision": 60571724, "effective_tax_rate": null, "net_income": 94371000, "net_income_continuing_ops": 94371000, "net_income_to_common": 94371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1128000, "short_term_investments": null, "net_receivables": 37973000, "inventory": null, "other_current_assets": null, "total_current_assets": 61340000, "net_ppe": null, "goodwill": null, "intangible_assets": 50732000, "goodwill_and_intangibles": 50732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8644402000, "total_assets": 8705742000, "short_term_debt": 116200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191687000, "long_term_debt": 4229933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4339197000, "total_liabilities": 4530884000, "total_debt": 4346133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814196000, "total_equity": 4174858000, "shares_outstanding": 182212897, "operating_cash_flow": 190715000, "stock_based_compensation": 3897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97732000, "dividends_paid": 102684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97010000, "free_cash_flow": 190715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138440000", "ebitda": "199055000", "netIncome": "94371000", "grossProfit": "208253000", "depreciation": "None", "totalRevenue": "215407000", "costOfRevenue": "7154000", "interestIncome": "119000", "incomeBeforeTax": "94371000", "interestExpense": "44069000", "operatingIncome": "138321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60571724", "reportedCurrency": "USD", "netInterestIncome": "-43950000", "nonInterestIncome": "None", "operatingExpenses": "69932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60615000", "sellingGeneralAndAdministrative": "12934000", "netIncomeFromContinuingOperations": "94371000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1835000", "currentDebt": "None", "investments": "None", "totalAssets": "8705742000", "longTermDebt": "4229933000", "shortTermDebt": "116200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "50732000", "reportedCurrency": "USD", "retainedEarnings": "-814196000", "totalLiabilities": "4530884000", "otherCurrentAssets": "22239000", "totalCurrentAssets": "61340000", "currentLongTermDebt": "116200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8644402000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4346133000", "totalShareholderEquity": "4174858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75487000", "totalCurrentLiabilities": "191687000", "otherNonCurrentLiabilities": "109264000", "totalNonCurrentLiabilities": "4339197000", "cashAndShortTermInvestments": "1128000", "commonStockSharesOutstanding": "182212897", "intangibleAssetsExcludingGoodwill": "50732000", "cashAndCashEquivalentsAtCarryingValue": "1128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94371000", "profitLoss": "None", "dividendPayout": "102684000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190715000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97010000", "cashflowFromInvestment": "-97732000", "stockBasedCompensation": "3897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 216231000, "cost_of_revenue": 8237000, "gross_profit": 207994000, "ebit": 140071000, "ebitda": 200150000, "pretax_income": 96682000, "tax_provision": 43389000, "net_income": 96682000, "net_income_to_common": 96682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1189000, "total_current_assets": 51231000, "total_assets": 8661968000, "short_term_debt": 132000000, "long_term_debt": 4228544000, "total_debt": 4360544000, "total_liabilities": 4504511000, "total_equity": 4157457000, "shares_outstanding": 181932100, "goodwill_and_intangibles": 52814000 }, "cash_flow": { "operating_cash_flow": 121597000, "capital_expenditure": 0, "free_cash_flow": 121597000, "dividends_paid": 102665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304138, "ticker_id": 2873, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140071000", "ebitda": "200150000", "netIncome": "96682000", "grossProfit": "207994000", "depreciation": "None", "totalRevenue": "216231000", "costOfRevenue": "8237000", "interestIncome": "383000", "incomeBeforeTax": "96682000", "interestExpense": "43389000", "operatingIncome": "139688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43389000", "reportedCurrency": "USD", "netInterestIncome": "-43006000", "nonInterestIncome": "None", "operatingExpenses": "68306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60079000", "sellingGeneralAndAdministrative": "13175000", "netIncomeFromContinuingOperations": "96682000" }, "balance": { "goodwill": "None", "inventory": "8539000", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "8661968000", "longTermDebt": "4228544000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52814000", "reportedCurrency": "USD", "retainedEarnings": "-805883000", "totalLiabilities": "4504511000", "otherCurrentAssets": "3243000", "totalCurrentAssets": "51231000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8610737000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8535851000", "shortLongTermDebtTotal": "4360544000", "totalShareholderEquity": "4157457000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34374000", "totalCurrentLiabilities": "166374000", "otherNonCurrentLiabilities": "109593000", "totalNonCurrentLiabilities": "4338137000", "cashAndShortTermInvestments": "1189000", "commonStockSharesOutstanding": "181932100", "intangibleAssetsExcludingGoodwill": "52814000", "cashAndCashEquivalentsAtCarryingValue": "1189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96682000", "profitLoss": "None", "dividendPayout": "102665000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121597000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29684000", "cashflowFromInvestment": "-244389000", "stockBasedCompensation": "4147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-916380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216231000, "cost_of_revenue": 8237000, "gross_profit": 207994000, "research_and_development": null, "selling_general_admin": 13175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140071000, "depreciation_amortisation": 60079000, "ebitda": 200150000, "interest_expense": 43389000, "interest_income": null, "other_non_operating": null, "pretax_income": 96682000, "tax_provision": 43389000, "effective_tax_rate": null, "net_income": 96682000, "net_income_continuing_ops": 96682000, "net_income_to_common": 96682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1189000, "short_term_investments": null, "net_receivables": 38260000, "inventory": 8539000, "other_current_assets": null, "total_current_assets": 51231000, "net_ppe": null, "goodwill": null, "intangible_assets": 52814000, "goodwill_and_intangibles": 52814000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8610737000, "total_assets": 8661968000, "short_term_debt": 132000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166374000, "long_term_debt": 4228544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4338137000, "total_liabilities": 4504511000, "total_debt": 4360544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -805883000, "total_equity": 4157457000, "shares_outstanding": 181932100, "operating_cash_flow": 121597000, "stock_based_compensation": 4147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244389000, "dividends_paid": 102665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29684000, "free_cash_flow": 121597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140071000", "ebitda": "200150000", "netIncome": "96682000", "grossProfit": "207994000", "depreciation": "None", "totalRevenue": "216231000", "costOfRevenue": "8237000", "interestIncome": "383000", "incomeBeforeTax": "96682000", "interestExpense": "43389000", "operatingIncome": "139688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43389000", "reportedCurrency": "USD", "netInterestIncome": "-43006000", "nonInterestIncome": "None", "operatingExpenses": "68306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60079000", "sellingGeneralAndAdministrative": "13175000", "netIncomeFromContinuingOperations": "96682000" }, "balance": { "goodwill": "None", "inventory": "8539000", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "8661968000", "longTermDebt": "4228544000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52814000", "reportedCurrency": "USD", "retainedEarnings": "-805883000", "totalLiabilities": "4504511000", "otherCurrentAssets": "3243000", "totalCurrentAssets": "51231000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8610737000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8535851000", "shortLongTermDebtTotal": "4360544000", "totalShareholderEquity": "4157457000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34374000", "totalCurrentLiabilities": "166374000", "otherNonCurrentLiabilities": "109593000", "totalNonCurrentLiabilities": "4338137000", "cashAndShortTermInvestments": "1189000", "commonStockSharesOutstanding": "181932100", "intangibleAssetsExcludingGoodwill": "52814000", "cashAndCashEquivalentsAtCarryingValue": "1189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96682000", "profitLoss": "None", "dividendPayout": "102665000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121597000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29684000", "cashflowFromInvestment": "-244389000", "stockBasedCompensation": "4147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-916380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 205132000, "cost_of_revenue": 6459000, "gross_profit": 198673000, "ebit": 148311000, "ebitda": 207834000, "pretax_income": 106787000, "tax_provision": 41524000, "net_income": 106787000, "net_income_to_common": 106787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77137000, "total_current_assets": 129182000, "total_assets": 8561308000, "short_term_debt": 0, "long_term_debt": 4227164000, "total_debt": 4227164000, "total_liabilities": 4403250000, "total_equity": 4158058000, "shares_outstanding": 181721467, "goodwill_and_intangibles": 54811000 }, "cash_flow": { "operating_cash_flow": 191519000, "capital_expenditure": 524719000, "free_cash_flow": 716238000, "dividends_paid": 102647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304140, "ticker_id": 2873, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148311000", "ebitda": "207834000", "netIncome": "106787000", "grossProfit": "198673000", "depreciation": "None", "totalRevenue": "205132000", "costOfRevenue": "6459000", "interestIncome": "40880000", "incomeBeforeTax": "106787000", "interestExpense": "41524000", "operatingIncome": "147667000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "41524000", "reportedCurrency": "USD", "netInterestIncome": "-40880000", "nonInterestIncome": "None", "operatingExpenses": "51006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59523000", "sellingGeneralAndAdministrative": "10474000", "netIncomeFromContinuingOperations": "106787000" }, "balance": { "goodwill": "None", "inventory": "121531000", "commonStock": "1825000", "currentDebt": "None", "investments": "None", "totalAssets": "8561308000", "longTermDebt": "4227164000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54811000", "reportedCurrency": "USD", "retainedEarnings": "-799900000", "totalLiabilities": "4403250000", "otherCurrentAssets": "21126000", "totalCurrentAssets": "129182000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8432126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8346062000", "shortLongTermDebtTotal": "4227164000", "totalShareholderEquity": "4158058000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60765000", "totalCurrentLiabilities": "60765000", "otherNonCurrentLiabilities": "115321000", "totalNonCurrentLiabilities": "4342485000", "cashAndShortTermInvestments": "77137000", "commonStockSharesOutstanding": "181721467", "intangibleAssetsExcludingGoodwill": "54811000", "cashAndCashEquivalentsAtCarryingValue": "77137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106787000", "profitLoss": "None", "dividendPayout": "102647000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191519000", "capitalExpenditures": "524719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49654000", "cashflowFromInvestment": "-436271000", "stockBasedCompensation": "1791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "620880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205132000, "cost_of_revenue": 6459000, "gross_profit": 198673000, "research_and_development": null, "selling_general_admin": 10474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148311000, "depreciation_amortisation": 59523000, "ebitda": 207834000, "interest_expense": 41524000, "interest_income": null, "other_non_operating": null, "pretax_income": 106787000, "tax_provision": 41524000, "effective_tax_rate": null, "net_income": 106787000, "net_income_continuing_ops": 106787000, "net_income_to_common": 106787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77137000, "short_term_investments": null, "net_receivables": 30919000, "inventory": 121531000, "other_current_assets": null, "total_current_assets": 129182000, "net_ppe": null, "goodwill": null, "intangible_assets": 54811000, "goodwill_and_intangibles": 54811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8432126000, "total_assets": 8561308000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60765000, "long_term_debt": 4227164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4342485000, "total_liabilities": 4403250000, "total_debt": 4227164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -799900000, "total_equity": 4158058000, "shares_outstanding": 181721467, "operating_cash_flow": 191519000, "stock_based_compensation": 1791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436271000, "dividends_paid": 102647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49654000, "free_cash_flow": 716238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148311000", "ebitda": "207834000", "netIncome": "106787000", "grossProfit": "198673000", "depreciation": "None", "totalRevenue": "205132000", "costOfRevenue": "6459000", "interestIncome": "40880000", "incomeBeforeTax": "106787000", "interestExpense": "41524000", "operatingIncome": "147667000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "41524000", "reportedCurrency": "USD", "netInterestIncome": "-40880000", "nonInterestIncome": "None", "operatingExpenses": "51006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59523000", "sellingGeneralAndAdministrative": "10474000", "netIncomeFromContinuingOperations": "106787000" }, "balance": { "goodwill": "None", "inventory": "121531000", "commonStock": "1825000", "currentDebt": "None", "investments": "None", "totalAssets": "8561308000", "longTermDebt": "4227164000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54811000", "reportedCurrency": "USD", "retainedEarnings": "-799900000", "totalLiabilities": "4403250000", "otherCurrentAssets": "21126000", "totalCurrentAssets": "129182000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8432126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8346062000", "shortLongTermDebtTotal": "4227164000", "totalShareholderEquity": "4158058000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60765000", "totalCurrentLiabilities": "60765000", "otherNonCurrentLiabilities": "115321000", "totalNonCurrentLiabilities": "4342485000", "cashAndShortTermInvestments": "77137000", "commonStockSharesOutstanding": "181721467", "intangibleAssetsExcludingGoodwill": "54811000", "cashAndCashEquivalentsAtCarryingValue": "77137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106787000", "profitLoss": "None", "dividendPayout": "102647000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191519000", "capitalExpenditures": "524719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49654000", "cashflowFromInvestment": "-436271000", "stockBasedCompensation": "1791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "620880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "income_statement": { "revenue": 202640000, "cost_of_revenue": 6836000, "gross_profit": 195804000, "ebit": 138798000, "ebitda": 198673000, "pretax_income": 98704000, "tax_provision": 162000, "net_income": 98704000, "net_income_to_common": 98704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2281000, "total_current_assets": 37824000, "total_assets": 8345935000, "short_term_debt": 332500000, "long_term_debt": 3742012000, "total_debt": 4074512000, "total_liabilities": 4195701000, "total_equity": 4150234000, "shares_outstanding": 181627857, "goodwill_and_intangibles": 56796000 }, "cash_flow": { "operating_cash_flow": 118472000, "capital_expenditure": 7175000, "free_cash_flow": 125647000, "dividends_paid": 99745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304141, "ticker_id": 2873, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:49:21.755883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138798000", "ebitda": "198673000", "netIncome": "98704000", "grossProfit": "195804000", "depreciation": "None", "totalRevenue": "202640000", "costOfRevenue": "6836000", "interestIncome": "40020000", "incomeBeforeTax": "98704000", "interestExpense": "40094000", "operatingIncome": "138724000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-40020000", "nonInterestIncome": "None", "operatingExpenses": "57080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40020000", "costofGoodsAndServicesSold": "6836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59875000", "sellingGeneralAndAdministrative": "11101000", "netIncomeFromContinuingOperations": "178744000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1825000", "currentDebt": "None", "investments": "None", "totalAssets": "8345935000", "longTermDebt": "3742012000", "shortTermDebt": "332500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56796000", "reportedCurrency": "USD", "retainedEarnings": "-804040000", "totalLiabilities": "4195701000", "otherCurrentAssets": "4875000", "totalCurrentAssets": "37824000", "currentLongTermDebt": "332500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308111000", "currentAccountsPayable": "24779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8221192000", "shortLongTermDebtTotal": "4074512000", "totalShareholderEquity": "4150234000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357279000", "totalCurrentLiabilities": "357279000", "otherNonCurrentLiabilities": "96410000", "totalNonCurrentLiabilities": "3838422000", "cashAndShortTermInvestments": "2281000", "commonStockSharesOutstanding": "181627857", "intangibleAssetsExcludingGoodwill": "56796000", "cashAndCashEquivalentsAtCarryingValue": "2281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98704000", "profitLoss": "None", "dividendPayout": "99745000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118472000", "capitalExpenditures": "7175000", "changeInReceivables": "213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27217000", "cashflowFromInvestment": "-145763000", "stockBasedCompensation": "2475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202640000, "cost_of_revenue": 6836000, "gross_profit": 195804000, "research_and_development": null, "selling_general_admin": 11101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138798000, "depreciation_amortisation": 59875000, "ebitda": 198673000, "interest_expense": 40094000, "interest_income": null, "other_non_operating": null, "pretax_income": 98704000, "tax_provision": 162000, "effective_tax_rate": null, "net_income": 98704000, "net_income_continuing_ops": 178744000, "net_income_to_common": 98704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2281000, "short_term_investments": null, "net_receivables": 30668000, "inventory": 1, "other_current_assets": null, "total_current_assets": 37824000, "net_ppe": null, "goodwill": null, "intangible_assets": 56796000, "goodwill_and_intangibles": 56796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8308111000, "total_assets": 8345935000, "short_term_debt": 332500000, "accounts_payable": 24779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357279000, "long_term_debt": 3742012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3838422000, "total_liabilities": 4195701000, "total_debt": 4074512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804040000, "total_equity": 4150234000, "shares_outstanding": 181627857, "operating_cash_flow": 118472000, "stock_based_compensation": 2475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145763000, "dividends_paid": 99745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27217000, "free_cash_flow": 125647000, "net_change_in_cash": -74000 }, "raw_data": { "income": { "ebit": "138798000", "ebitda": "198673000", "netIncome": "98704000", "grossProfit": "195804000", "depreciation": "None", "totalRevenue": "202640000", "costOfRevenue": "6836000", "interestIncome": "40020000", "incomeBeforeTax": "98704000", "interestExpense": "40094000", "operatingIncome": "138724000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-40020000", "nonInterestIncome": "None", "operatingExpenses": "57080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40020000", "costofGoodsAndServicesSold": "6836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59875000", "sellingGeneralAndAdministrative": "11101000", "netIncomeFromContinuingOperations": "178744000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1825000", "currentDebt": "None", "investments": "None", "totalAssets": "8345935000", "longTermDebt": "3742012000", "shortTermDebt": "332500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56796000", "reportedCurrency": "USD", "retainedEarnings": "-804040000", "totalLiabilities": "4195701000", "otherCurrentAssets": "4875000", "totalCurrentAssets": "37824000", "currentLongTermDebt": "332500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8308111000", "currentAccountsPayable": "24779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8221192000", "shortLongTermDebtTotal": "4074512000", "totalShareholderEquity": "4150234000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "357279000", "totalCurrentLiabilities": "357279000", "otherNonCurrentLiabilities": "96410000", "totalNonCurrentLiabilities": "3838422000", "cashAndShortTermInvestments": "2281000", "commonStockSharesOutstanding": "181627857", "intangibleAssetsExcludingGoodwill": "56796000", "cashAndCashEquivalentsAtCarryingValue": "2281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98704000", "profitLoss": "None", "dividendPayout": "99745000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118472000", "capitalExpenditures": "7175000", "changeInReceivables": "213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27217000", "cashflowFromInvestment": "-145763000", "stockBasedCompensation": "2475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }