{ "ticker": { "uuid": "f3fdd691-2490-45cd-85a2-4fb21535c751", "symbol": "PNW", "name": "Pinnacle West Capital Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/f3fdd691-2490-45cd-85a2-4fb21535c751/", "api_url": "https://sharemaestro.com/factors/api/tickers/f3fdd691-2490-45cd-85a2-4fb21535c751/" }, "ticker_metadata": { "id": 3184, "uuid": "f3fdd691-2490-45cd-85a2-4fb21535c751", "symbol": "PNW", "name": "Pinnacle West Capital Corp", "asset_type": "equity", "market_cap": 12087208000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "Pinnacle West Capital is a utility holding company that owns Arizona Public Service and Bright Canyon Energy.", "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": "f3fdd691-2490-45cd-85a2-4fb21535c751", "symbol": "PNW", "name": "Pinnacle West Capital Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/f3fdd691-2490-45cd-85a2-4fb21535c751/", "api_url": "https://sharemaestro.com/factors/api/tickers/f3fdd691-2490-45cd-85a2-4fb21535c751/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.72, "quality": 0.31, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 103.06, "market_cap": 12756560680, "pe_ratio": 19.5026, "earnings_yield": 0.0513, "ebitda_to_ev": 0.0914, "shareholder_yield": 0.0334, "roe": 0.0925, "piotroski_f_score": 4, "momentum_12_1": 0.158, "volatility_252d": 0.1658 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.400976+00:00", "batch_id": "" }, "size": { "price_close": 103.06, "market_cap": 12756560680, "market_cap_usd": 12756560680, "enterprise_value": 23882343680, "shares_outstanding": 123778000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.5026, "pb_ratio": 1.8048, "ptbv_ratio": 1.9541, "ps_ratio": 2.3375, "pcf_ratio": 7.7855, "pfcf_ratio": 2.9882, "ev_ebitda": 10.9401, "ev_ebit": 19.5086, "ev_sales": 4.3763, "ev_fcf": 5.5945, "earnings_yield": 0.0513, "fcf_yield": 0.1787, "price_to_sales": 2.3375, "price_to_book": 1.8048, "price_to_cashflow": 7.7855, "ebitda_to_ev": 0.0914, "sales_yield": 0.2285 }, "yield": { "dividend_yield": 0.0334, "buyback_yield": 0, "shareholder_yield": 0.0334, "debt_paydown_yield": null, "total_yield": 0.0334 }, "quality": { "gross_margin": 0.4072, "operating_margin": 0.2243, "net_margin": 0.1199, "ebitda_margin": 0.4, "fcf_margin": 0.7822, "roe": 0.0925, "roa": 0.0213, "roic": 0.0575, "roc_greenblatt": null, "asset_turnover": 0.1778, "cash_conversion": 6.5265, "accruals_ratio": -0.0321, "sbc_to_revenue": 0.0052, "piotroski_f_score": 4, "altman_z_score": 0.7689, "earnings_stability_5y": 1.1271, "revenue_stability_5y": 0.1724, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0724, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.336, "net_debt_to_ebitda": 5.0965, "debt_to_assets": 0.3627, "interest_coverage": 2.7633, "current_ratio": 0.5991, "quick_ratio": 0.3901, "net_debt": 11125783000, "local_beta": 0.0001, "volatility_252d": 0.1658, "volatility_60d": 0.4005, "max_drawdown_12m": -0.0659, "risk_adjusted_momentum": 0.9528 }, "growth": { "revenue_growth_1y": 0.0484, "revenue_growth_3y_cagr": 0.0728, "revenue_growth_5y_cagr": 0.0828, "eps_growth_1y": 0.1137, "eps_growth_3y_cagr": 0.0843, "eps_growth_5y_cagr": 0.0229, "fcf_growth_1y": 0.0624, "book_value_growth_1y": -0.0058, "revenue_growth": 0.0484, "earnings_growth": 0.1137 }, "momentum": { "price_return_1m": 0.0384, "price_return_3m": 0.015, "price_return_6m": 0.191, "price_return_9m": 0.1919, "price_return_12m": 0.2025, "price_return_12m_ex1m": 0.158, "momentum_6m": 0.191, "momentum_12m": 0.2025, "momentum_12_1": 0.158, "distance_from_52w_high": -0.0006, "distance_from_52w_low": 0.2261, "relative_strength": 0.1025 }, "raw_ttm": { "revenue_ttm": 5457256000, "gross_profit_ttm": 2222048000, "ebit_ttm": 1224196000, "ebitda_ttm": 2183018000, "net_income_ttm": 654095000, "eps_diluted_ttm": 5.2844, "operating_cash_flow_ttm": 1638495999, "capital_expenditure_ttm": 2630427000, "fcf_ttm": 4268922999, "dividends_paid_ttm": 426320000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 443023000, "cash_and_equivalents": 6409000, "total_current_assets": 1614880000, "total_current_liabilities": 2695720000, "net_ppe": null, "total_assets": 30690627000, "total_debt": 11132192000, "total_equity": 7068157000, "net_working_capital": 243268000, "book_value_per_share": 57.1035, "retained_earnings": 3883738000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6528218000, "tangible_book_per_share": 52.7413 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 52, "rank_pb": 46, "rank_ptbv": 41, "rank_ps": 54, "rank_pcf": 32, "rank_ev_ebitda": 44, "rank_ev_ebit": 68, "rank_earnings_yield": 52, "rank_fcf_yield": 19, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 7, "rank_piotroski": 81, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 43 }, "composites": { "value_composite": 28, "quality_composite": 69, "momentum_composite": 31, "growth_composite": 80, "yield_composite": 16, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.4724, "os_score": 0.74, "value_percentile": 0.72, "quality_percentile": 0.31, "momentum_percentile": 0.69, "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": 27, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4768, "ticker_id": 3184, "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": "2026-06-07T06:54:15.400976+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.06, "market_cap": 12756560680, "market_cap_usd": 12756560680, "enterprise_value": 23882343680, "shares_outstanding": 123778000, "fx_rate_to_usd": null, "pe_ratio": 19.50261152, "pb_ratio": 1.80479306, "ptbv_ratio": 1.95406475, "ps_ratio": 2.33754119, "pcf_ratio": 7.78553056, "pfcf_ratio": 2.98823865, "ev_ebitda": 10.94005807, "ev_ebit": 19.50859477, "ev_sales": 4.37625497, "ev_fcf": 5.59446579, "earnings_yield": 0.05127518, "fcf_yield": 0.17874808, "dividend_yield": 0.03341967, "buyback_yield": 0, "shareholder_yield": 0.03341967, "debt_paydown_yield": null, "total_yield": 0.03341967, "gross_margin": 0.40717313, "operating_margin": 0.22432446, "net_margin": 0.11985786, "ebitda_margin": 0.40002118, "fcf_margin": 0.78224716, "roe": 0.0925411, "roa": 0.02131253, "roic": 0.05745987, "roc_greenblatt": null, "asset_turnover": 0.17781507, "cash_conversion": 6.52645716, "accruals_ratio": -0.03207497, "sbc_to_revenue": 0.00523138, "debt_to_equity": 3.33604064, "net_debt_to_ebitda": 5.09651455, "debt_to_assets": 0.36272286, "interest_coverage": 2.76327866, "current_ratio": 0.59905331, "quick_ratio": 0.39014697, "net_debt": 11125783000, "revenue_growth_1y": 0.04836689, "revenue_growth_3y_cagr": 0.07284582, "revenue_growth_5y_cagr": 0.08283284, "eps_growth_1y": 0.11373233, "eps_growth_3y_cagr": 0.08431536, "eps_growth_5y_cagr": 0.02289301, "fcf_growth_1y": 0.0623556, "book_value_growth_1y": -0.00583392, "piotroski_f_score": 4, "altman_z_score": 0.76894742, "earnings_stability_5y": 1.127074, "revenue_stability_5y": 0.17241, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03838791, "price_return_3m": 0.01504344, "price_return_6m": 0.19102788, "price_return_9m": 0.19192461, "price_return_12m": 0.20247309, "price_return_12m_ex1m": 0.15801915, "distance_from_52w_high": -0.00056634, "distance_from_52w_low": 0.22609029, "relative_strength": 0.1025095, "local_beta": 0.0001, "volatility_252d": 0.165843, "volatility_60d": 0.400477, "max_drawdown_12m": -0.06586088, "revenue_ttm": 5457256000, "gross_profit_ttm": 2222048000, "ebit_ttm": 1224196000, "ebitda_ttm": 2183018000, "net_income_ttm": 654095000, "eps_diluted_ttm": 5.28442049, "operating_cash_flow_ttm": 1638495999, "capital_expenditure_ttm": 2630427000, "fcf_ttm": 4268922999, "dividends_paid_ttm": 426320000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 443023000, "cash_and_equivalents": 6409000, "total_current_assets": 1614880000, "total_current_liabilities": 2695720000, "net_ppe": null, "total_assets": 30690627000, "total_debt": 11132192000, "total_equity": 7068157000, "net_working_capital": 243268000, "book_value_per_share": 57.10349981, "retained_earnings": 3883738000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6528218000, "tangible_book_per_share": 52.74134337, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 52, "rank_pb": 46, "rank_ptbv": 41, "rank_ps": 54, "rank_pcf": 32, "rank_ev_ebitda": 44, "rank_ev_ebit": 68, "rank_earnings_yield": 52, "rank_fcf_yield": 19, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 7, "rank_piotroski": 81, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 43, "value_composite": 28, "quality_composite": 69, "momentum_composite": 31, "growth_composite": 80, "yield_composite": 16, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 31, "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": 103.06, "os": 0.74, "value": 0.72, "quality": 0.31, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 19.5026, "earnings_yield": 0.0513, "shareholder_yield": 0.0334, "roe": 0.0925, "momentum_12_1": 0.158, "complete_fields": { "id": 4768, "ticker_id": 3184, "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": "2026-06-07T06:54:15.400976+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.06, "market_cap": 12756560680, "market_cap_usd": 12756560680, "enterprise_value": 23882343680, "shares_outstanding": 123778000, "fx_rate_to_usd": null, "pe_ratio": 19.50261152, "pb_ratio": 1.80479306, "ptbv_ratio": 1.95406475, "ps_ratio": 2.33754119, "pcf_ratio": 7.78553056, "pfcf_ratio": 2.98823865, "ev_ebitda": 10.94005807, "ev_ebit": 19.50859477, "ev_sales": 4.37625497, "ev_fcf": 5.59446579, "earnings_yield": 0.05127518, "fcf_yield": 0.17874808, "dividend_yield": 0.03341967, "buyback_yield": 0, "shareholder_yield": 0.03341967, "debt_paydown_yield": null, "total_yield": 0.03341967, "gross_margin": 0.40717313, "operating_margin": 0.22432446, "net_margin": 0.11985786, "ebitda_margin": 0.40002118, "fcf_margin": 0.78224716, "roe": 0.0925411, "roa": 0.02131253, "roic": 0.05745987, "roc_greenblatt": null, "asset_turnover": 0.17781507, "cash_conversion": 6.52645716, "accruals_ratio": -0.03207497, "sbc_to_revenue": 0.00523138, "debt_to_equity": 3.33604064, "net_debt_to_ebitda": 5.09651455, "debt_to_assets": 0.36272286, "interest_coverage": 2.76327866, "current_ratio": 0.59905331, "quick_ratio": 0.39014697, "net_debt": 11125783000, "revenue_growth_1y": 0.04836689, "revenue_growth_3y_cagr": 0.07284582, "revenue_growth_5y_cagr": 0.08283284, "eps_growth_1y": 0.11373233, "eps_growth_3y_cagr": 0.08431536, "eps_growth_5y_cagr": 0.02289301, "fcf_growth_1y": 0.0623556, "book_value_growth_1y": -0.00583392, "piotroski_f_score": 4, "altman_z_score": 0.76894742, "earnings_stability_5y": 1.127074, "revenue_stability_5y": 0.17241, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03838791, "price_return_3m": 0.01504344, "price_return_6m": 0.19102788, "price_return_9m": 0.19192461, "price_return_12m": 0.20247309, "price_return_12m_ex1m": 0.15801915, "distance_from_52w_high": -0.00056634, "distance_from_52w_low": 0.22609029, "relative_strength": 0.1025095, "local_beta": 0.0001, "volatility_252d": 0.165843, "volatility_60d": 0.400477, "max_drawdown_12m": -0.06586088, "revenue_ttm": 5457256000, "gross_profit_ttm": 2222048000, "ebit_ttm": 1224196000, "ebitda_ttm": 2183018000, "net_income_ttm": 654095000, "eps_diluted_ttm": 5.28442049, "operating_cash_flow_ttm": 1638495999, "capital_expenditure_ttm": 2630427000, "fcf_ttm": 4268922999, "dividends_paid_ttm": 426320000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 443023000, "cash_and_equivalents": 6409000, "total_current_assets": 1614880000, "total_current_liabilities": 2695720000, "net_ppe": null, "total_assets": 30690627000, "total_debt": 11132192000, "total_equity": 7068157000, "net_working_capital": 243268000, "book_value_per_share": 57.10349981, "retained_earnings": 3883738000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6528218000, "tangible_book_per_share": 52.74134337, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 52, "rank_pb": 46, "rank_ptbv": 41, "rank_ps": 54, "rank_pcf": 32, "rank_ev_ebitda": 44, "rank_ev_ebit": 68, "rank_earnings_yield": 52, "rank_fcf_yield": 19, "rank_dividend_yield": 23, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 7, "rank_piotroski": 81, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 43, "value_composite": 28, "quality_composite": 69, "momentum_composite": 31, "growth_composite": 80, "yield_composite": 16, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 31, "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 5339939000, "cost_of_revenue": 3983262000, "gross_profit": 1356677000, "ebit": 1160337000, "ebitda": 2129952000, "pretax_income": 738369000, "tax_provision": 106726000, "net_income": 616531000, "net_income_to_common": 616531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6604000, "total_current_assets": 1554641000, "total_assets": 31682735000, "short_term_debt": 1545591000, "long_term_debt": 9205676000, "total_debt": 10751267000, "total_liabilities": 24595660000, "total_equity": 7046458000, "shares_outstanding": 121971000, "goodwill_and_intangibles": 575978000 }, "cash_flow": { "operating_cash_flow": 1805095000, "capital_expenditure": 2624618000, "free_cash_flow": 4429713000, "dividends_paid": 422792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316994, "ticker_id": 3184, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1160337000", "ebitda": "2129952000", "netIncome": "616531000", "grossProfit": "1356677000", "depreciation": "None", "totalRevenue": "5339939000", "costOfRevenue": "3983262000", "interestIncome": "18037000", "incomeBeforeTax": "738369000", "interestExpense": "421968000", "operatingIncome": "1118196000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "106726000", "reportedCurrency": "USD", "netInterestIncome": "-403931000", "nonInterestIncome": "None", "operatingExpenses": "238481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3983262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "969615000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "631643000" }, "balance": { "goodwill": "None", "inventory": "565153000", "commonStock": "3231372000", "currentDebt": "None", "investments": "None", "totalAssets": "31682735000", "longTermDebt": "9205676000", "shortTermDebt": "1545591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575978000", "reportedCurrency": "USD", "retainedEarnings": "3850817000", "totalLiabilities": "24595660000", "otherCurrentAssets": "245627000", "totalCurrentAssets": "1554641000", "currentLongTermDebt": "1357005000", "longTermInvestments": "1848993000", "shortTermInvestments": "3250000", "currentNetReceivables": "734007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30128094000", "currentAccountsPayable": "680203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5299211000", "shortLongTermDebtTotal": "17847997000", "totalShareholderEquity": "7046458000", "capitalLeaseObligations": "3736951000", "otherCurrentLiabilities": "935232000", "totalCurrentLiabilities": "3161026000", "otherNonCurrentLiabilities": "249171000", "totalNonCurrentLiabilities": "21434634000", "cashAndShortTermInvestments": "6604000", "commonStockSharesOutstanding": "121971000", "intangibleAssetsExcludingGoodwill": "575978000", "cashAndCashEquivalentsAtCarryingValue": "6604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616531000", "profitLoss": "None", "dividendPayout": "422792000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-63711000", "operatingCashflow": "1805095000", "capitalExpenditures": "2624618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "775089000", "cashflowFromInvestment": "-2577418000", "stockBasedCompensation": "27457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "969615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5339939000, "cost_of_revenue": 3983262000, "gross_profit": 1356677000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1160337000, "depreciation_amortisation": 969615000, "ebitda": 2129952000, "interest_expense": 421968000, "interest_income": null, "other_non_operating": null, "pretax_income": 738369000, "tax_provision": 106726000, "effective_tax_rate": null, "net_income": 616531000, "net_income_continuing_ops": 631643000, "net_income_to_common": 616531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6604000, "short_term_investments": 3250000, "net_receivables": 734007000, "inventory": 565153000, "other_current_assets": null, "total_current_assets": 1554641000, "net_ppe": null, "goodwill": null, "intangible_assets": 575978000, "goodwill_and_intangibles": 575978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30128094000, "total_assets": 31682735000, "short_term_debt": 1545591000, "accounts_payable": 680203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3161026000, "long_term_debt": 9205676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21434634000, "total_liabilities": 24595660000, "total_debt": 10751267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3850817000, "total_equity": 7046458000, "shares_outstanding": 121971000, "operating_cash_flow": 1805095000, "stock_based_compensation": 27457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2624618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2577418000, "dividends_paid": 422792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 775089000, "free_cash_flow": 4429713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1160337000", "ebitda": "2129952000", "netIncome": "616531000", "grossProfit": "1356677000", "depreciation": "None", "totalRevenue": "5339939000", "costOfRevenue": "3983262000", "interestIncome": "18037000", "incomeBeforeTax": "738369000", "interestExpense": "421968000", "operatingIncome": "1118196000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "106726000", "reportedCurrency": "USD", "netInterestIncome": "-403931000", "nonInterestIncome": "None", "operatingExpenses": "238481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3983262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "969615000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "631643000" }, "balance": { "goodwill": "None", "inventory": "565153000", "commonStock": "3231372000", "currentDebt": "None", "investments": "None", "totalAssets": "31682735000", "longTermDebt": "9205676000", "shortTermDebt": "1545591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575978000", "reportedCurrency": "USD", "retainedEarnings": "3850817000", "totalLiabilities": "24595660000", "otherCurrentAssets": "245627000", "totalCurrentAssets": "1554641000", "currentLongTermDebt": "1357005000", "longTermInvestments": "1848993000", "shortTermInvestments": "3250000", "currentNetReceivables": "734007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30128094000", "currentAccountsPayable": "680203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5299211000", "shortLongTermDebtTotal": "17847997000", "totalShareholderEquity": "7046458000", "capitalLeaseObligations": "3736951000", "otherCurrentLiabilities": "935232000", "totalCurrentLiabilities": "3161026000", "otherNonCurrentLiabilities": "249171000", "totalNonCurrentLiabilities": "21434634000", "cashAndShortTermInvestments": "6604000", "commonStockSharesOutstanding": "121971000", "intangibleAssetsExcludingGoodwill": "575978000", "cashAndCashEquivalentsAtCarryingValue": "6604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616531000", "profitLoss": "None", "dividendPayout": "422792000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-63711000", "operatingCashflow": "1805095000", "capitalExpenditures": "2624618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "775089000", "cashflowFromInvestment": "-2577418000", "stockBasedCompensation": "27457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "969615000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 5124915000, "cost_of_revenue": 2987722000, "gross_profit": 2137193000, "ebit": 1114031000, "ebitda": 2070215000, "pretax_income": 736559000, "tax_provision": 110529000, "net_income": 608806000, "net_income_to_common": 608806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3838000, "total_current_assets": 1689404000, "total_assets": 26102760000, "short_term_debt": 1468817000, "long_term_debt": 8058648000, "total_debt": 9527465000, "total_liabilities": 19245282000, "total_equity": 6754311000, "shares_outstanding": 116232000, "goodwill_and_intangibles": 591310000 }, "cash_flow": { "operating_cash_flow": 1609823000, "capital_expenditure": 2249195000, "free_cash_flow": 3859018000, "dividends_paid": 394663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316999, "ticker_id": 3184, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1114031000", "ebitda": "2070215000", "netIncome": "608806000", "grossProfit": "2137193000", "depreciation": "None", "totalRevenue": "5124915000", "costOfRevenue": "2987722000", "interestIncome": "24322000", "incomeBeforeTax": "736559000", "interestExpense": "377472000", "operatingIncome": "1012063000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110529000", "reportedCurrency": "USD", "netInterestIncome": "-353150000", "nonInterestIncome": "None", "operatingExpenses": "1125130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2987722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956184000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "626030000" }, "balance": { "goodwill": "None", "inventory": "501442000", "commonStock": "3121617000", "currentDebt": "None", "investments": "None", "totalAssets": "26102760000", "longTermDebt": "8058648000", "shortTermDebt": "1468817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "591310000", "reportedCurrency": "USD", "retainedEarnings": "3666959000", "totalLiabilities": "19245282000", "otherCurrentAssets": "506462000", "totalCurrentAssets": "1689404000", "currentLongTermDebt": "1368450000", "longTermInvestments": "1691202000", "shortTermInvestments": "None", "currentNetReceivables": "677662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24413356000", "currentAccountsPayable": "485426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3198122000", "shortLongTermDebtTotal": "11048342000", "totalShareholderEquity": "6754311000", "capitalLeaseObligations": "1621244000", "otherCurrentLiabilities": "669346000", "totalCurrentLiabilities": "2843797000", "otherNonCurrentLiabilities": "242320000", "totalNonCurrentLiabilities": "16401485000", "cashAndShortTermInvestments": "3838000", "commonStockSharesOutstanding": "116232000", "intangibleAssetsExcludingGoodwill": "591310000", "cashAndCashEquivalentsAtCarryingValue": "3838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "626030000", "profitLoss": "None", "dividendPayout": "394663000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7895000", "operatingCashflow": "1609823000", "capitalExpenditures": "2249195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322690000", "cashflowFromInvestment": "-1933630000", "stockBasedCompensation": "23532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "394663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "341429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "956184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5124915000, "cost_of_revenue": 2987722000, "gross_profit": 2137193000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1114031000, "depreciation_amortisation": 956184000, "ebitda": 2070215000, "interest_expense": 377472000, "interest_income": null, "other_non_operating": null, "pretax_income": 736559000, "tax_provision": 110529000, "effective_tax_rate": null, "net_income": 608806000, "net_income_continuing_ops": 626030000, "net_income_to_common": 608806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3838000, "short_term_investments": null, "net_receivables": 677662000, "inventory": 501442000, "other_current_assets": null, "total_current_assets": 1689404000, "net_ppe": null, "goodwill": null, "intangible_assets": 591310000, "goodwill_and_intangibles": 591310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24413356000, "total_assets": 26102760000, "short_term_debt": 1468817000, "accounts_payable": 485426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2843797000, "long_term_debt": 8058648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16401485000, "total_liabilities": 19245282000, "total_debt": 9527465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3666959000, "total_equity": 6754311000, "shares_outstanding": 116232000, "operating_cash_flow": 1609823000, "stock_based_compensation": 23532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2249195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1933630000, "dividends_paid": 394663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322690000, "free_cash_flow": 3859018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1114031000", "ebitda": "2070215000", "netIncome": "608806000", "grossProfit": "2137193000", "depreciation": "None", "totalRevenue": "5124915000", "costOfRevenue": "2987722000", "interestIncome": "24322000", "incomeBeforeTax": "736559000", "interestExpense": "377472000", "operatingIncome": "1012063000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110529000", "reportedCurrency": "USD", "netInterestIncome": "-353150000", "nonInterestIncome": "None", "operatingExpenses": "1125130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2987722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956184000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "626030000" }, "balance": { "goodwill": "None", "inventory": "501442000", "commonStock": "3121617000", "currentDebt": "None", "investments": "None", "totalAssets": "26102760000", "longTermDebt": "8058648000", "shortTermDebt": "1468817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "591310000", "reportedCurrency": "USD", "retainedEarnings": "3666959000", "totalLiabilities": "19245282000", "otherCurrentAssets": "506462000", "totalCurrentAssets": "1689404000", "currentLongTermDebt": "1368450000", "longTermInvestments": "1691202000", "shortTermInvestments": "None", "currentNetReceivables": "677662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24413356000", "currentAccountsPayable": "485426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3198122000", "shortLongTermDebtTotal": "11048342000", "totalShareholderEquity": "6754311000", "capitalLeaseObligations": "1621244000", "otherCurrentLiabilities": "669346000", "totalCurrentLiabilities": "2843797000", "otherNonCurrentLiabilities": "242320000", "totalNonCurrentLiabilities": "16401485000", "cashAndShortTermInvestments": "3838000", "commonStockSharesOutstanding": "116232000", "intangibleAssetsExcludingGoodwill": "591310000", "cashAndCashEquivalentsAtCarryingValue": "3838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "626030000", "profitLoss": "None", "dividendPayout": "394663000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7895000", "operatingCashflow": "1609823000", "capitalExpenditures": "2249195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322690000", "cashflowFromInvestment": "-1933630000", "stockBasedCompensation": "23532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "394663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "341429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "956184000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 4695991000, "cost_of_revenue": 2851382000, "gross_profit": 1844609000, "ebit": 927016000, "ebitda": 1781152000, "pretax_income": 595693000, "tax_provision": 76912000, "net_income": 501557000, "net_income_to_common": 501557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4955000, "total_current_assets": 1926967000, "total_assets": 24661153000, "short_term_debt": 1552383000, "long_term_debt": 7540622000, "total_debt": 9093005000, "total_liabilities": 18376291000, "total_equity": 6177664000, "shares_outstanding": 113804000, "goodwill_and_intangibles": 267110000 }, "cash_flow": { "operating_cash_flow": 1207697000, "capital_expenditure": 1846370000, "free_cash_flow": 3054067000, "dividends_paid": 386486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317004, "ticker_id": 3184, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "927016000", "ebitda": "1781152000", "netIncome": "501557000", "grossProfit": "1844609000", "depreciation": "None", "totalRevenue": "4695991000", "costOfRevenue": "2851382000", "interestIncome": "24154000", "incomeBeforeTax": "595693000", "interestExpense": "331323000", "operatingIncome": "824640000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76912000", "reportedCurrency": "USD", "netInterestIncome": "-289484000", "nonInterestIncome": "None", "operatingExpenses": "1019969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2851382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "854136000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "494812000" }, "balance": { "goodwill": "None", "inventory": "493547000", "commonStock": "2752676000", "currentDebt": "None", "investments": "None", "totalAssets": "24661153000", "longTermDebt": "7540622000", "shortTermDebt": "1552383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "267110000", "reportedCurrency": "USD", "retainedEarnings": "3466317000", "totalLiabilities": "18376291000", "otherCurrentAssets": "769121000", "totalCurrentAssets": "1926967000", "currentLongTermDebt": "1484500000", "longTermInvestments": "1564027000", "shortTermInvestments": "38585000", "currentNetReceivables": "659344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22734186000", "currentAccountsPayable": "442455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3033979000", "shortLongTermDebtTotal": "10303194000", "totalShareholderEquity": "6177664000", "capitalLeaseObligations": "1278072000", "otherCurrentLiabilities": "685639000", "totalCurrentLiabilities": "2889347000", "otherNonCurrentLiabilities": "285330000", "totalNonCurrentLiabilities": "15486944000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "113804000", "intangibleAssetsExcludingGoodwill": "267110000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518781000", "profitLoss": "None", "dividendPayout": "386486000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42911000", "operatingCashflow": "1207697000", "capitalExpenditures": "1846370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "486675000", "cashflowFromInvestment": "-1694249000", "stockBasedCompensation": "17341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "854136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4695991000, "cost_of_revenue": 2851382000, "gross_profit": 1844609000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 927016000, "depreciation_amortisation": 854136000, "ebitda": 1781152000, "interest_expense": 331323000, "interest_income": null, "other_non_operating": null, "pretax_income": 595693000, "tax_provision": 76912000, "effective_tax_rate": null, "net_income": 501557000, "net_income_continuing_ops": 494812000, "net_income_to_common": 501557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4955000, "short_term_investments": 38585000, "net_receivables": 659344000, "inventory": 493547000, "other_current_assets": null, "total_current_assets": 1926967000, "net_ppe": null, "goodwill": null, "intangible_assets": 267110000, "goodwill_and_intangibles": 267110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22734186000, "total_assets": 24661153000, "short_term_debt": 1552383000, "accounts_payable": 442455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889347000, "long_term_debt": 7540622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15486944000, "total_liabilities": 18376291000, "total_debt": 9093005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3466317000, "total_equity": 6177664000, "shares_outstanding": 113804000, "operating_cash_flow": 1207697000, "stock_based_compensation": 17341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1846370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1694249000, "dividends_paid": 386486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 486675000, "free_cash_flow": 3054067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "927016000", "ebitda": "1781152000", "netIncome": "501557000", "grossProfit": "1844609000", "depreciation": "None", "totalRevenue": "4695991000", "costOfRevenue": "2851382000", "interestIncome": "24154000", "incomeBeforeTax": "595693000", "interestExpense": "331323000", "operatingIncome": "824640000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76912000", "reportedCurrency": "USD", "netInterestIncome": "-289484000", "nonInterestIncome": "None", "operatingExpenses": "1019969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2851382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "854136000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "494812000" }, "balance": { "goodwill": "None", "inventory": "493547000", "commonStock": "2752676000", "currentDebt": "None", "investments": "None", "totalAssets": "24661153000", "longTermDebt": "7540622000", "shortTermDebt": "1552383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "267110000", "reportedCurrency": "USD", "retainedEarnings": "3466317000", "totalLiabilities": "18376291000", "otherCurrentAssets": "769121000", "totalCurrentAssets": "1926967000", "currentLongTermDebt": "1484500000", "longTermInvestments": "1564027000", "shortTermInvestments": "38585000", "currentNetReceivables": "659344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22734186000", "currentAccountsPayable": "442455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3033979000", "shortLongTermDebtTotal": "10303194000", "totalShareholderEquity": "6177664000", "capitalLeaseObligations": "1278072000", "otherCurrentLiabilities": "685639000", "totalCurrentLiabilities": "2889347000", "otherNonCurrentLiabilities": "285330000", "totalNonCurrentLiabilities": "15486944000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "113804000", "intangibleAssetsExcludingGoodwill": "267110000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518781000", "profitLoss": "None", "dividendPayout": "386486000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42911000", "operatingCashflow": "1207697000", "capitalExpenditures": "1846370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "486675000", "cashflowFromInvestment": "-1694249000", "stockBasedCompensation": "17341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "854136000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 4324385000, "cost_of_revenue": 2616415000, "gross_profit": 1707970000, "ebit": 831192000, "ebitda": 1649006000, "pretax_income": 575653000, "tax_provision": 74827000, "net_income": 483602000, "net_income_to_common": 483602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4832000, "total_current_assets": 1750554000, "total_assets": 22723405000, "short_term_debt": 496615000, "long_term_debt": 7741286000, "total_debt": 8237901000, "total_liabilities": 16563529000, "total_equity": 6048647000, "shares_outstanding": 113416000, "goodwill_and_intangibles": 258880000 }, "cash_flow": { "operating_cash_flow": 1241441000, "capital_expenditure": 1707490000, "free_cash_flow": 2948931000, "dividends_paid": 378881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317009, "ticker_id": 3184, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "831192000", "ebitda": "1649006000", "netIncome": "483602000", "grossProfit": "1707970000", "depreciation": "None", "totalRevenue": "4324385000", "costOfRevenue": "2616415000", "interestIncome": "223487000", "incomeBeforeTax": "575653000", "interestExpense": "255539000", "operatingIncome": "731911000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "74827000", "reportedCurrency": "USD", "netInterestIncome": "-248213000", "nonInterestIncome": "None", "operatingExpenses": "976059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2616415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "817814000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "500826000" }, "balance": { "goodwill": "None", "inventory": "450636000", "commonStock": "2724740000", "currentDebt": "None", "investments": "None", "totalAssets": "22723405000", "longTermDebt": "7741286000", "shortTermDebt": "496615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "258880000", "reportedCurrency": "USD", "retainedEarnings": "3360347000", "totalLiabilities": "16563529000", "otherCurrentAssets": "686805000", "totalCurrentAssets": "1750554000", "currentLongTermDebt": "391405000", "longTermInvestments": "1420641000", "shortTermInvestments": "5709822000", "currentNetReceivables": "608281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20972851000", "currentAccountsPayable": "430425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2684479000", "shortLongTermDebtTotal": "8877148000", "totalShareholderEquity": "6048647000", "capitalLeaseObligations": "744457000", "otherCurrentLiabilities": "628892000", "totalCurrentLiabilities": "1762141000", "otherNonCurrentLiabilities": "290807000", "totalNonCurrentLiabilities": "14801388000", "cashAndShortTermInvestments": "4832000", "commonStockSharesOutstanding": "113416000", "intangibleAssetsExcludingGoodwill": "258880000", "cashAndCashEquivalentsAtCarryingValue": "4832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500826000", "profitLoss": "None", "dividendPayout": "378881000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-83469000", "operatingCashflow": "1241441000", "capitalExpenditures": "1707490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371468000", "cashflowFromInvestment": "-1618046000", "stockBasedCompensation": "15942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "378881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "817814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4324385000, "cost_of_revenue": 2616415000, "gross_profit": 1707970000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 831192000, "depreciation_amortisation": 817814000, "ebitda": 1649006000, "interest_expense": 255539000, "interest_income": null, "other_non_operating": null, "pretax_income": 575653000, "tax_provision": 74827000, "effective_tax_rate": null, "net_income": 483602000, "net_income_continuing_ops": 500826000, "net_income_to_common": 483602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4832000, "short_term_investments": 5709822000, "net_receivables": 608281000, "inventory": 450636000, "other_current_assets": null, "total_current_assets": 1750554000, "net_ppe": null, "goodwill": null, "intangible_assets": 258880000, "goodwill_and_intangibles": 258880000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20972851000, "total_assets": 22723405000, "short_term_debt": 496615000, "accounts_payable": 430425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1762141000, "long_term_debt": 7741286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14801388000, "total_liabilities": 16563529000, "total_debt": 8237901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3360347000, "total_equity": 6048647000, "shares_outstanding": 113416000, "operating_cash_flow": 1241441000, "stock_based_compensation": 15942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1707490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1618046000, "dividends_paid": 378881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371468000, "free_cash_flow": 2948931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "831192000", "ebitda": "1649006000", "netIncome": "483602000", "grossProfit": "1707970000", "depreciation": "None", "totalRevenue": "4324385000", "costOfRevenue": "2616415000", "interestIncome": "223487000", "incomeBeforeTax": "575653000", "interestExpense": "255539000", "operatingIncome": "731911000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "74827000", "reportedCurrency": "USD", "netInterestIncome": "-248213000", "nonInterestIncome": "None", "operatingExpenses": "976059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2616415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "817814000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "500826000" }, "balance": { "goodwill": "None", "inventory": "450636000", "commonStock": "2724740000", "currentDebt": "None", "investments": "None", "totalAssets": "22723405000", "longTermDebt": "7741286000", "shortTermDebt": "496615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "258880000", "reportedCurrency": "USD", "retainedEarnings": "3360347000", "totalLiabilities": "16563529000", "otherCurrentAssets": "686805000", "totalCurrentAssets": "1750554000", "currentLongTermDebt": "391405000", "longTermInvestments": "1420641000", "shortTermInvestments": "5709822000", "currentNetReceivables": "608281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20972851000", "currentAccountsPayable": "430425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2684479000", "shortLongTermDebtTotal": "8877148000", "totalShareholderEquity": "6048647000", "capitalLeaseObligations": "744457000", "otherCurrentLiabilities": "628892000", "totalCurrentLiabilities": "1762141000", "otherNonCurrentLiabilities": "290807000", "totalNonCurrentLiabilities": "14801388000", "cashAndShortTermInvestments": "4832000", "commonStockSharesOutstanding": "113416000", "intangibleAssetsExcludingGoodwill": "258880000", "cashAndCashEquivalentsAtCarryingValue": "4832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500826000", "profitLoss": "None", "dividendPayout": "378881000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-83469000", "operatingCashflow": "1241441000", "capitalExpenditures": "1707490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371468000", "cashflowFromInvestment": "-1618046000", "stockBasedCompensation": "15942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "378881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "817814000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 3803835000, "cost_of_revenue": 2106618000, "gross_profit": 1697217000, "ebit": 979292000, "ebitda": 1698433000, "pretax_income": 746030000, "tax_provision": 110086000, "net_income": 618720000, "net_income_to_common": 618720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9969000, "total_current_assets": 1551100000, "total_assets": 22003222000, "short_term_debt": 542443000, "long_term_debt": 6913735000, "total_debt": 7456178000, "total_liabilities": 15981762000, "total_equity": 5906200000, "shares_outstanding": 113192000, "goodwill_and_intangibles": 273693000 }, "cash_flow": { "operating_cash_flow": 860014000, "capital_expenditure": 1473475000, "free_cash_flow": 2333489000, "dividends_paid": 369478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317014, "ticker_id": 3184, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "979292000", "ebitda": "1698433000", "netIncome": "618720000", "grossProfit": "1697217000", "depreciation": "None", "totalRevenue": "3803835000", "costOfRevenue": "2106618000", "interestIncome": "186166000", "incomeBeforeTax": "746030000", "interestExpense": "233262000", "operatingIncome": "805310000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "110086000", "reportedCurrency": "USD", "netInterestIncome": "-233262000", "nonInterestIncome": "None", "operatingExpenses": "891907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "173982000", "costofGoodsAndServicesSold": "2106618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719141000", "sellingGeneralAndAdministrative": "241032000", "netIncomeFromContinuingOperations": "635944000" }, "balance": { "goodwill": "None", "inventory": "367167000", "commonStock": "2702743000", "currentDebt": "None", "investments": "None", "totalAssets": "22003222000", "longTermDebt": "6913735000", "shortTermDebt": "542443000", "treasuryStock": "-6401000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "273693000", "reportedCurrency": "USD", "retainedEarnings": "3264719000", "totalLiabilities": "15981762000", "otherCurrentAssets": "665901000", "totalCurrentAssets": "1551100000", "currentLongTermDebt": "442000000", "longTermInvestments": "1294757000", "shortTermInvestments": "63481000", "currentNetReceivables": "508063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20452122000", "currentAccountsPayable": "393083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15987434000", "shortLongTermDebtTotal": "8184579000", "totalShareholderEquity": "5906200000", "capitalLeaseObligations": "828844000", "otherCurrentLiabilities": "610405000", "totalCurrentLiabilities": "1756869000", "otherNonCurrentLiabilities": "7311158000", "totalNonCurrentLiabilities": "14224893000", "cashAndShortTermInvestments": "9969000", "commonStockSharesOutstanding": "113192000", "intangibleAssetsExcludingGoodwill": "273693000", "cashAndCashEquivalentsAtCarryingValue": "9969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635944000", "profitLoss": "None", "dividendPayout": "369478000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32870000", "operatingCashflow": "860014000", "capitalExpenditures": "1473475000", "changeInReceivables": "-72559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476916000", "cashflowFromInvestment": "-1386929000", "stockBasedCompensation": "18460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3803835000, "cost_of_revenue": 2106618000, "gross_profit": 1697217000, "research_and_development": null, "selling_general_admin": 241032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 979292000, "depreciation_amortisation": 719141000, "ebitda": 1698433000, "interest_expense": 233262000, "interest_income": null, "other_non_operating": null, "pretax_income": 746030000, "tax_provision": 110086000, "effective_tax_rate": null, "net_income": 618720000, "net_income_continuing_ops": 635944000, "net_income_to_common": 618720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9969000, "short_term_investments": 63481000, "net_receivables": 508063000, "inventory": 367167000, "other_current_assets": null, "total_current_assets": 1551100000, "net_ppe": null, "goodwill": null, "intangible_assets": 273693000, "goodwill_and_intangibles": 273693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20452122000, "total_assets": 22003222000, "short_term_debt": 542443000, "accounts_payable": 393083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1756869000, "long_term_debt": 6913735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14224893000, "total_liabilities": 15981762000, "total_debt": 7456178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3264719000, "total_equity": 5906200000, "shares_outstanding": 113192000, "operating_cash_flow": 860014000, "stock_based_compensation": 18460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1473475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1386929000, "dividends_paid": 369478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 476916000, "free_cash_flow": 2333489000, "net_change_in_cash": -49999000 }, "raw_data": { "income": { "ebit": "979292000", "ebitda": "1698433000", "netIncome": "618720000", "grossProfit": "1697217000", "depreciation": "None", "totalRevenue": "3803835000", "costOfRevenue": "2106618000", "interestIncome": "186166000", "incomeBeforeTax": "746030000", "interestExpense": "233262000", "operatingIncome": "805310000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "110086000", "reportedCurrency": "USD", "netInterestIncome": "-233262000", "nonInterestIncome": "None", "operatingExpenses": "891907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "173982000", "costofGoodsAndServicesSold": "2106618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "719141000", "sellingGeneralAndAdministrative": "241032000", "netIncomeFromContinuingOperations": "635944000" }, "balance": { "goodwill": "None", "inventory": "367167000", "commonStock": "2702743000", "currentDebt": "None", "investments": "None", "totalAssets": "22003222000", "longTermDebt": "6913735000", "shortTermDebt": "542443000", "treasuryStock": "-6401000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "273693000", "reportedCurrency": "USD", "retainedEarnings": "3264719000", "totalLiabilities": "15981762000", "otherCurrentAssets": "665901000", "totalCurrentAssets": "1551100000", "currentLongTermDebt": "442000000", "longTermInvestments": "1294757000", "shortTermInvestments": "63481000", "currentNetReceivables": "508063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20452122000", "currentAccountsPayable": "393083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15987434000", "shortLongTermDebtTotal": "8184579000", "totalShareholderEquity": "5906200000", "capitalLeaseObligations": "828844000", "otherCurrentLiabilities": "610405000", "totalCurrentLiabilities": "1756869000", "otherNonCurrentLiabilities": "7311158000", "totalNonCurrentLiabilities": "14224893000", "cashAndShortTermInvestments": "9969000", "commonStockSharesOutstanding": "113192000", "intangibleAssetsExcludingGoodwill": "273693000", "cashAndCashEquivalentsAtCarryingValue": "9969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635944000", "profitLoss": "None", "dividendPayout": "369478000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32870000", "operatingCashflow": "860014000", "capitalExpenditures": "1473475000", "changeInReceivables": "-72559000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476916000", "cashflowFromInvestment": "-1386929000", "stockBasedCompensation": "18460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "719141000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 3586982000, "cost_of_revenue": 1952329000, "gross_profit": 1634653000, "ebit": 877196000, "ebitda": 1563449000, "pretax_income": 648225000, "tax_provision": 78173000, "net_income": 550559000, "net_income_to_common": 550559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59968000, "total_current_assets": 1198319000, "total_assets": 20020421000, "short_term_debt": 243785000, "long_term_debt": 6314266000, "total_debt": 6558051000, "total_liabilities": 14267628000, "total_equity": 5633503000, "shares_outstanding": 112942000, "goodwill_and_intangibles": 282570000 }, "cash_flow": { "operating_cash_flow": 966365000, "capital_expenditure": 1326584000, "free_cash_flow": 2292949000, "dividends_paid": 350577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317019, "ticker_id": 3184, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "877196000", "ebitda": "1563449000", "netIncome": "550559000", "grossProfit": "1634653000", "depreciation": "None", "totalRevenue": "3586982000", "costOfRevenue": "1952329000", "interestIncome": "12210000", "incomeBeforeTax": "648225000", "interestExpense": "228971000", "operatingIncome": "788152000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "78173000", "reportedCurrency": "USD", "netInterestIncome": "-228971000", "nonInterestIncome": "None", "operatingExpenses": "846501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "89044000", "costofGoodsAndServicesSold": "1952329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "686253000", "sellingGeneralAndAdministrative": "232123000", "netIncomeFromContinuingOperations": "570052000" }, "balance": { "goodwill": "None", "inventory": "334297000", "commonStock": "2677482000", "currentDebt": "None", "investments": "None", "totalAssets": "20020421000", "longTermDebt": "6314266000", "shortTermDebt": "243785000", "treasuryStock": "-6289000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "282570000", "reportedCurrency": "USD", "retainedEarnings": "3025106000", "totalLiabilities": "14267628000", "otherCurrentAssets": "371271000", "totalCurrentAssets": "1198319000", "currentLongTermDebt": "169000000", "longTermInvestments": "1138435000", "shortTermInvestments": "2931000", "currentNetReceivables": "432783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18822102000", "currentAccountsPayable": "318585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15159210000", "shortLongTermDebtTotal": "6919387000", "totalShareholderEquity": "5633503000", "capitalLeaseObligations": "436121000", "otherCurrentLiabilities": "590172000", "totalCurrentLiabilities": "1360433000", "otherNonCurrentLiabilities": "6592929000", "totalNonCurrentLiabilities": "12907195000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "112942000", "intangibleAssetsExcludingGoodwill": "282570000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570052000", "profitLoss": "None", "dividendPayout": "350577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11623000", "operatingCashflow": "966365000", "capitalExpenditures": "1326584000", "changeInReceivables": "-18191000", "changeInExchangeRate": "None", "cashflowFromFinancing": "361138000", "cashflowFromInvestment": "-1277818000", "stockBasedCompensation": "18292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "350577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "686253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3586982000, "cost_of_revenue": 1952329000, "gross_profit": 1634653000, "research_and_development": null, "selling_general_admin": 232123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 877196000, "depreciation_amortisation": 686253000, "ebitda": 1563449000, "interest_expense": 228971000, "interest_income": null, "other_non_operating": null, "pretax_income": 648225000, "tax_provision": 78173000, "effective_tax_rate": null, "net_income": 550559000, "net_income_continuing_ops": 570052000, "net_income_to_common": 550559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59968000, "short_term_investments": 2931000, "net_receivables": 432783000, "inventory": 334297000, "other_current_assets": null, "total_current_assets": 1198319000, "net_ppe": null, "goodwill": null, "intangible_assets": 282570000, "goodwill_and_intangibles": 282570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18822102000, "total_assets": 20020421000, "short_term_debt": 243785000, "accounts_payable": 318585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1360433000, "long_term_debt": 6314266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12907195000, "total_liabilities": 14267628000, "total_debt": 6558051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3025106000, "total_equity": 5633503000, "shares_outstanding": 112942000, "operating_cash_flow": 966365000, "stock_based_compensation": 18292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1326584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1277818000, "dividends_paid": 350577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 361138000, "free_cash_flow": 2292949000, "net_change_in_cash": 49685000 }, "raw_data": { "income": { "ebit": "877196000", "ebitda": "1563449000", "netIncome": "550559000", "grossProfit": "1634653000", "depreciation": "None", "totalRevenue": "3586982000", "costOfRevenue": "1952329000", "interestIncome": "12210000", "incomeBeforeTax": "648225000", "interestExpense": "228971000", "operatingIncome": "788152000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "78173000", "reportedCurrency": "USD", "netInterestIncome": "-228971000", "nonInterestIncome": "None", "operatingExpenses": "846501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "89044000", "costofGoodsAndServicesSold": "1952329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "686253000", "sellingGeneralAndAdministrative": "232123000", "netIncomeFromContinuingOperations": "570052000" }, "balance": { "goodwill": "None", "inventory": "334297000", "commonStock": "2677482000", "currentDebt": "None", "investments": "None", "totalAssets": "20020421000", "longTermDebt": "6314266000", "shortTermDebt": "243785000", "treasuryStock": "-6289000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "282570000", "reportedCurrency": "USD", "retainedEarnings": "3025106000", "totalLiabilities": "14267628000", "otherCurrentAssets": "371271000", "totalCurrentAssets": "1198319000", "currentLongTermDebt": "169000000", "longTermInvestments": "1138435000", "shortTermInvestments": "2931000", "currentNetReceivables": "432783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18822102000", "currentAccountsPayable": "318585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15159210000", "shortLongTermDebtTotal": "6919387000", "totalShareholderEquity": "5633503000", "capitalLeaseObligations": "436121000", "otherCurrentLiabilities": "590172000", "totalCurrentLiabilities": "1360433000", "otherNonCurrentLiabilities": "6592929000", "totalNonCurrentLiabilities": "12907195000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "112942000", "intangibleAssetsExcludingGoodwill": "282570000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570052000", "profitLoss": "None", "dividendPayout": "350577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11623000", "operatingCashflow": "966365000", "capitalExpenditures": "1326584000", "changeInReceivables": "-18191000", "changeInExchangeRate": "None", "cashflowFromFinancing": "361138000", "cashflowFromInvestment": "-1277818000", "stockBasedCompensation": "18292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "350577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "686253000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 3471209000, "cost_of_revenue": 1983853000, "gross_profit": 1487356000, "ebit": 758763000, "ebitda": 1422903000, "pretax_income": 542040000, "tax_provision": -15773000, "net_income": 538320000, "net_income_to_common": 538320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10283000, "total_current_assets": 1030030000, "total_assets": 18479247000, "short_term_debt": 927388000, "long_term_debt": 4832558000, "total_debt": 5759946000, "total_liabilities": 12926059000, "total_equity": 5430648000, "shares_outstanding": 112758000, "goodwill_and_intangibles": 290564000 }, "cash_flow": { "operating_cash_flow": 956726000, "capital_expenditure": 1191447000, "free_cash_flow": 2148173000, "dividends_paid": 329643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317024, "ticker_id": 3184, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "758763000", "ebitda": "1422903000", "netIncome": "538320000", "grossProfit": "1487356000", "depreciation": "None", "totalRevenue": "3471209000", "costOfRevenue": "1983853000", "interestIncome": "10377000", "incomeBeforeTax": "542040000", "interestExpense": "216723000", "operatingIncome": "671960000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15773000", "reportedCurrency": "USD", "netInterestIncome": "-206346000", "nonInterestIncome": "None", "operatingExpenses": "815396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86803000", "costofGoodsAndServicesSold": "1983853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "664140000", "sellingGeneralAndAdministrative": "224467000", "netIncomeFromContinuingOperations": "557813000" }, "balance": { "goodwill": "None", "inventory": "345920000", "commonStock": "2659561000", "currentDebt": "None", "investments": "None", "totalAssets": "18479247000", "longTermDebt": "4832558000", "shortTermDebt": "927388000", "treasuryStock": "-9427000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "290564000", "reportedCurrency": "USD", "retainedEarnings": "2837610000", "totalLiabilities": "12926059000", "otherCurrentAssets": "265680000", "totalCurrentAssets": "1030030000", "currentLongTermDebt": "914675000", "longTermInvestments": "1010775000", "shortTermInvestments": "515000", "currentNetReceivables": "408147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17449217000", "currentAccountsPayable": "346448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14522538000", "shortLongTermDebtTotal": "5811818000", "totalShareholderEquity": "5430648000", "capitalLeaseObligations": "64585000", "otherCurrentLiabilities": "594722000", "totalCurrentLiabilities": "2078365000", "otherNonCurrentLiabilities": "6015136000", "totalNonCurrentLiabilities": "10847694000", "cashAndShortTermInvestments": "10283000", "commonStockSharesOutstanding": "112758000", "intangibleAssetsExcludingGoodwill": "290564000", "cashAndCashEquivalentsAtCarryingValue": "10283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "557813000", "profitLoss": "None", "dividendPayout": "329643000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-51826000", "operatingCashflow": "956726000", "capitalExpenditures": "1191447000", "changeInReceivables": "-12789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "178768000", "cashflowFromInvestment": "-1130977000", "stockBasedCompensation": "18376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "664140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3471209000, "cost_of_revenue": 1983853000, "gross_profit": 1487356000, "research_and_development": null, "selling_general_admin": 224467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 758763000, "depreciation_amortisation": 664140000, "ebitda": 1422903000, "interest_expense": 216723000, "interest_income": null, "other_non_operating": null, "pretax_income": 542040000, "tax_provision": -15773000, "effective_tax_rate": null, "net_income": 538320000, "net_income_continuing_ops": 557813000, "net_income_to_common": 538320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10283000, "short_term_investments": 515000, "net_receivables": 408147000, "inventory": 345920000, "other_current_assets": null, "total_current_assets": 1030030000, "net_ppe": null, "goodwill": null, "intangible_assets": 290564000, "goodwill_and_intangibles": 290564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17449217000, "total_assets": 18479247000, "short_term_debt": 927388000, "accounts_payable": 346448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2078365000, "long_term_debt": 4832558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10847694000, "total_liabilities": 12926059000, "total_debt": 5759946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2837610000, "total_equity": 5430648000, "shares_outstanding": 112758000, "operating_cash_flow": 956726000, "stock_based_compensation": 18376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1191447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1130977000, "dividends_paid": 329643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178768000, "free_cash_flow": 2148173000, "net_change_in_cash": 4517000 }, "raw_data": { "income": { "ebit": "758763000", "ebitda": "1422903000", "netIncome": "538320000", "grossProfit": "1487356000", "depreciation": "None", "totalRevenue": "3471209000", "costOfRevenue": "1983853000", "interestIncome": "10377000", "incomeBeforeTax": "542040000", "interestExpense": "216723000", "operatingIncome": "671960000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15773000", "reportedCurrency": "USD", "netInterestIncome": "-206346000", "nonInterestIncome": "None", "operatingExpenses": "815396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86803000", "costofGoodsAndServicesSold": "1983853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "664140000", "sellingGeneralAndAdministrative": "224467000", "netIncomeFromContinuingOperations": "557813000" }, "balance": { "goodwill": "None", "inventory": "345920000", "commonStock": "2659561000", "currentDebt": "None", "investments": "None", "totalAssets": "18479247000", "longTermDebt": "4832558000", "shortTermDebt": "927388000", "treasuryStock": "-9427000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "290564000", "reportedCurrency": "USD", "retainedEarnings": "2837610000", "totalLiabilities": "12926059000", "otherCurrentAssets": "265680000", "totalCurrentAssets": "1030030000", "currentLongTermDebt": "914675000", "longTermInvestments": "1010775000", "shortTermInvestments": "515000", "currentNetReceivables": "408147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17449217000", "currentAccountsPayable": "346448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14522538000", "shortLongTermDebtTotal": "5811818000", "totalShareholderEquity": "5430648000", "capitalLeaseObligations": "64585000", "otherCurrentLiabilities": "594722000", "totalCurrentLiabilities": "2078365000", "otherNonCurrentLiabilities": "6015136000", "totalNonCurrentLiabilities": "10847694000", "cashAndShortTermInvestments": "10283000", "commonStockSharesOutstanding": "112758000", "intangibleAssetsExcludingGoodwill": "290564000", "cashAndCashEquivalentsAtCarryingValue": "10283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "557813000", "profitLoss": "None", "dividendPayout": "329643000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-51826000", "operatingCashflow": "956726000", "capitalExpenditures": "1191447000", "changeInReceivables": "-12789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "178768000", "cashflowFromInvestment": "-1130977000", "stockBasedCompensation": "18376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4517000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "664140000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 3691247000, "cost_of_revenue": 2112860000, "gross_profit": 1578387000, "ebit": 882727000, "ebitda": 1533682000, "pretax_income": 664442000, "tax_provision": 133902000, "net_income": 511047000, "net_income_to_common": 511047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5766000, "total_current_assets": 924991000, "total_assets": 17664202000, "short_term_debt": 576400000, "long_term_debt": 4638232000, "total_debt": 5214632000, "total_liabilities": 12315497000, "total_equity": 5222915000, "shares_outstanding": 112550000, "goodwill_and_intangibles": 262902000 }, "cash_flow": { "operating_cash_flow": 1277144000, "capital_expenditure": 1178169000, "free_cash_flow": 2455313000, "dividends_paid": 308892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317029, "ticker_id": 3184, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "882727000", "ebitda": "1533682000", "netIncome": "511047000", "grossProfit": "1578387000", "depreciation": "None", "totalRevenue": "3691247000", "costOfRevenue": "2112860000", "interestIncome": "8647000", "incomeBeforeTax": "664442000", "interestExpense": "218285000", "operatingIncome": "773687000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133902000", "reportedCurrency": "USD", "netInterestIncome": "-209638000", "nonInterestIncome": "None", "operatingExpenses": "804700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "109040000", "costofGoodsAndServicesSold": "2112860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "650955000", "sellingGeneralAndAdministrative": "222346000", "netIncomeFromContinuingOperations": "530540000" }, "balance": { "goodwill": "None", "inventory": "294094000", "commonStock": "2634265000", "currentDebt": "None", "investments": "None", "totalAssets": "17664202000", "longTermDebt": "4638232000", "shortTermDebt": "576400000", "treasuryStock": "-4825000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "262902000", "reportedCurrency": "USD", "retainedEarnings": "2641183000", "totalLiabilities": "12315497000", "otherCurrentAssets": "224143000", "totalCurrentAssets": "924991000", "currentLongTermDebt": "576400000", "longTermInvestments": "851134000", "shortTermInvestments": "1113000", "currentNetReceivables": "400988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16739211000", "currentAccountsPayable": "277336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14029570000", "shortLongTermDebtTotal": "5214632000", "totalShareholderEquity": "5222915000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549235000", "totalCurrentLiabilities": "1648964000", "otherNonCurrentLiabilities": "6028301000", "totalNonCurrentLiabilities": "10666533000", "cashAndShortTermInvestments": "5766000", "commonStockSharesOutstanding": "112550000", "intangibleAssetsExcludingGoodwill": "262902000", "cashAndCashEquivalentsAtCarryingValue": "5766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "530540000", "profitLoss": "None", "dividendPayout": "308892000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6103000", "operatingCashflow": "1277144000", "capitalExpenditures": "1178169000", "changeInReceivables": "37530000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92446000", "cashflowFromInvestment": "-1192824000", "stockBasedCompensation": "19547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3691247000, "cost_of_revenue": 2112860000, "gross_profit": 1578387000, "research_and_development": null, "selling_general_admin": 222346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 882727000, "depreciation_amortisation": 650955000, "ebitda": 1533682000, "interest_expense": 218285000, "interest_income": null, "other_non_operating": null, "pretax_income": 664442000, "tax_provision": 133902000, "effective_tax_rate": null, "net_income": 511047000, "net_income_continuing_ops": 530540000, "net_income_to_common": 511047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5766000, "short_term_investments": 1113000, "net_receivables": 400988000, "inventory": 294094000, "other_current_assets": null, "total_current_assets": 924991000, "net_ppe": null, "goodwill": null, "intangible_assets": 262902000, "goodwill_and_intangibles": 262902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16739211000, "total_assets": 17664202000, "short_term_debt": 576400000, "accounts_payable": 277336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1648964000, "long_term_debt": 4638232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10666533000, "total_liabilities": 12315497000, "total_debt": 5214632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2641183000, "total_equity": 5222915000, "shares_outstanding": 112550000, "operating_cash_flow": 1277144000, "stock_based_compensation": 19547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1178169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1192824000, "dividends_paid": 308892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92446000, "free_cash_flow": 2455313000, "net_change_in_cash": -8126000 }, "raw_data": { "income": { "ebit": "882727000", "ebitda": "1533682000", "netIncome": "511047000", "grossProfit": "1578387000", "depreciation": "None", "totalRevenue": "3691247000", "costOfRevenue": "2112860000", "interestIncome": "8647000", "incomeBeforeTax": "664442000", "interestExpense": "218285000", "operatingIncome": "773687000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133902000", "reportedCurrency": "USD", "netInterestIncome": "-209638000", "nonInterestIncome": "None", "operatingExpenses": "804700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "109040000", "costofGoodsAndServicesSold": "2112860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "650955000", "sellingGeneralAndAdministrative": "222346000", "netIncomeFromContinuingOperations": "530540000" }, "balance": { "goodwill": "None", "inventory": "294094000", "commonStock": "2634265000", "currentDebt": "None", "investments": "None", "totalAssets": "17664202000", "longTermDebt": "4638232000", "shortTermDebt": "576400000", "treasuryStock": "-4825000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "262902000", "reportedCurrency": "USD", "retainedEarnings": "2641183000", "totalLiabilities": "12315497000", "otherCurrentAssets": "224143000", "totalCurrentAssets": "924991000", "currentLongTermDebt": "576400000", "longTermInvestments": "851134000", "shortTermInvestments": "1113000", "currentNetReceivables": "400988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16739211000", "currentAccountsPayable": "277336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14029570000", "shortLongTermDebtTotal": "5214632000", "totalShareholderEquity": "5222915000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549235000", "totalCurrentLiabilities": "1648964000", "otherNonCurrentLiabilities": "6028301000", "totalNonCurrentLiabilities": "10666533000", "cashAndShortTermInvestments": "5766000", "commonStockSharesOutstanding": "112550000", "intangibleAssetsExcludingGoodwill": "262902000", "cashAndCashEquivalentsAtCarryingValue": "5766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "530540000", "profitLoss": "None", "dividendPayout": "308892000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6103000", "operatingCashflow": "1277144000", "capitalExpenditures": "1178169000", "changeInReceivables": "37530000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92446000", "cashflowFromInvestment": "-1192824000", "stockBasedCompensation": "19547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650955000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1149597000, "cost_of_revenue": 436729000, "gross_profit": 712868000, "ebit": 152179000, "ebitda": 392037000, "pretax_income": 36283000, "tax_provision": 1169000, "net_income": 32920000, "net_income_to_common": 32920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6409000, "total_current_assets": 1614880000, "total_assets": 30690627000, "short_term_debt": 1330517000, "long_term_debt": 9801675000, "total_debt": 11132192000, "total_liabilities": 23579659000, "total_equity": 7068157000, "shares_outstanding": 123778000, "goodwill_and_intangibles": 539939000 }, "cash_flow": { "operating_cash_flow": 235296000, "capital_expenditure": 628361000, "free_cash_flow": 863657000, "dividends_paid": 108462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316992, "ticker_id": 3184, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152179000", "ebitda": "392037000", "netIncome": "32920000", "grossProfit": "712868000", "depreciation": "None", "totalRevenue": "1149597000", "costOfRevenue": "436729000", "interestIncome": "2881000", "incomeBeforeTax": "36283000", "interestExpense": "115896000", "operatingIncome": "401364000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1169000", "reportedCurrency": "USD", "netInterestIncome": "-113015000", "nonInterestIncome": "None", "operatingExpenses": "311504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239858000", "sellingGeneralAndAdministrative": "276700000", "netIncomeFromContinuingOperations": "35114000" }, "balance": { "goodwill": "None", "inventory": "563153000", "commonStock": "3219691000", "currentDebt": "None", "investments": "None", "totalAssets": "30690627000", "longTermDebt": "9801675000", "shortTermDebt": "1330517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "539939000", "reportedCurrency": "USD", "retainedEarnings": "3883738000", "totalLiabilities": "23579659000", "otherCurrentAssets": "357517000", "totalCurrentAssets": "1614880000", "currentLongTermDebt": "1194100000", "longTermInvestments": "1830562000", "shortTermInvestments": "None", "currentNetReceivables": "687801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29075747000", "currentAccountsPayable": "601648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15143286000", "totalShareholderEquity": "7068157000", "capitalLeaseObligations": "4147511000", "otherCurrentLiabilities": "763555000", "totalCurrentLiabilities": "2695720000", "otherNonCurrentLiabilities": "241058000", "totalNonCurrentLiabilities": "20883939000", "cashAndShortTermInvestments": "6409000", "commonStockSharesOutstanding": "123778000", "intangibleAssetsExcludingGoodwill": "539939000", "cashAndCashEquivalentsAtCarryingValue": "6409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35114000", "profitLoss": "None", "dividendPayout": "108462000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "235296000", "capitalExpenditures": "628361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316057000", "cashflowFromInvestment": "-551548000", "stockBasedCompensation": "8252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149597000, "cost_of_revenue": 436729000, "gross_profit": 712868000, "research_and_development": null, "selling_general_admin": 276700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152179000, "depreciation_amortisation": 239858000, "ebitda": 392037000, "interest_expense": 115896000, "interest_income": null, "other_non_operating": null, "pretax_income": 36283000, "tax_provision": 1169000, "effective_tax_rate": null, "net_income": 32920000, "net_income_continuing_ops": 35114000, "net_income_to_common": 32920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6409000, "short_term_investments": null, "net_receivables": 687801000, "inventory": 563153000, "other_current_assets": null, "total_current_assets": 1614880000, "net_ppe": null, "goodwill": null, "intangible_assets": 539939000, "goodwill_and_intangibles": 539939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29075747000, "total_assets": 30690627000, "short_term_debt": 1330517000, "accounts_payable": 601648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2695720000, "long_term_debt": 9801675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20883939000, "total_liabilities": 23579659000, "total_debt": 11132192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3883738000, "total_equity": 7068157000, "shares_outstanding": 123778000, "operating_cash_flow": 235296000, "stock_based_compensation": 8252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -551548000, "dividends_paid": 108462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 316057000, "free_cash_flow": 863657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152179000", "ebitda": "392037000", "netIncome": "32920000", "grossProfit": "712868000", "depreciation": "None", "totalRevenue": "1149597000", "costOfRevenue": "436729000", "interestIncome": "2881000", "incomeBeforeTax": "36283000", "interestExpense": "115896000", "operatingIncome": "401364000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1169000", "reportedCurrency": "USD", "netInterestIncome": "-113015000", "nonInterestIncome": "None", "operatingExpenses": "311504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239858000", "sellingGeneralAndAdministrative": "276700000", "netIncomeFromContinuingOperations": "35114000" }, "balance": { "goodwill": "None", "inventory": "563153000", "commonStock": "3219691000", "currentDebt": "None", "investments": "None", "totalAssets": "30690627000", "longTermDebt": "9801675000", "shortTermDebt": "1330517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "539939000", "reportedCurrency": "USD", "retainedEarnings": "3883738000", "totalLiabilities": "23579659000", "otherCurrentAssets": "357517000", "totalCurrentAssets": "1614880000", "currentLongTermDebt": "1194100000", "longTermInvestments": "1830562000", "shortTermInvestments": "None", "currentNetReceivables": "687801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29075747000", "currentAccountsPayable": "601648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15143286000", "totalShareholderEquity": "7068157000", "capitalLeaseObligations": "4147511000", "otherCurrentLiabilities": "763555000", "totalCurrentLiabilities": "2695720000", "otherNonCurrentLiabilities": "241058000", "totalNonCurrentLiabilities": "20883939000", "cashAndShortTermInvestments": "6409000", "commonStockSharesOutstanding": "123778000", "intangibleAssetsExcludingGoodwill": "539939000", "cashAndCashEquivalentsAtCarryingValue": "6409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35114000", "profitLoss": "None", "dividendPayout": "108462000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "235296000", "capitalExpenditures": "628361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316057000", "cashflowFromInvestment": "-551548000", "stockBasedCompensation": "8252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259841000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1128167000, "cost_of_revenue": 922093000, "gross_profit": 206074000, "ebit": 131553000, "ebitda": 369525000, "pretax_income": 17594000, "tax_provision": -3000, "net_income": 15403000, "net_income_to_common": 15403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6604000, "total_current_assets": 1554641000, "total_assets": 31682735000, "short_term_debt": 1545591000, "long_term_debt": 9205676000, "total_debt": 10751267000, "total_liabilities": 24595660000, "total_equity": 7046458000, "shares_outstanding": 121971000, "goodwill_and_intangibles": 575978000 }, "cash_flow": { "operating_cash_flow": 476780000, "capital_expenditure": 669516000, "free_cash_flow": 1146296000, "dividends_paid": 107329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316993, "ticker_id": 3184, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131553000", "ebitda": "369525000", "netIncome": "15403000", "grossProfit": "206074000", "depreciation": "None", "totalRevenue": "1128167000", "costOfRevenue": "922093000", "interestIncome": "3051000", "incomeBeforeTax": "17594000", "interestExpense": "113959000", "operatingIncome": "144978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-110908000", "nonInterestIncome": "None", "operatingExpenses": "61096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237972000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "17597000" }, "balance": { "goodwill": "None", "inventory": "565153000", "commonStock": "3231372000", "currentDebt": "None", "investments": "None", "totalAssets": "31682735000", "longTermDebt": "9205676000", "shortTermDebt": "1545591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575978000", "reportedCurrency": "USD", "retainedEarnings": "3850817000", "totalLiabilities": "24595660000", "otherCurrentAssets": "245627000", "totalCurrentAssets": "1554641000", "currentLongTermDebt": "1357005000", "longTermInvestments": "1848993000", "shortTermInvestments": "3250000", "currentNetReceivables": "734007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30128094000", "currentAccountsPayable": "680203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5299211000", "shortLongTermDebtTotal": "17847997000", "totalShareholderEquity": "7046458000", "capitalLeaseObligations": "3736951000", "otherCurrentLiabilities": "935232000", "totalCurrentLiabilities": "3161026000", "otherNonCurrentLiabilities": "249171000", "totalNonCurrentLiabilities": "21434634000", "cashAndShortTermInvestments": "6604000", "commonStockSharesOutstanding": "121971000", "intangibleAssetsExcludingGoodwill": "575978000", "cashAndCashEquivalentsAtCarryingValue": "6604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15403000", "profitLoss": "None", "dividendPayout": "107329000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26460000", "operatingCashflow": "476780000", "capitalExpenditures": "669516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44499000", "cashflowFromInvestment": "-545560000", "stockBasedCompensation": "6205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128167000, "cost_of_revenue": 922093000, "gross_profit": 206074000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131553000, "depreciation_amortisation": 237972000, "ebitda": 369525000, "interest_expense": 113959000, "interest_income": null, "other_non_operating": null, "pretax_income": 17594000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": 15403000, "net_income_continuing_ops": 17597000, "net_income_to_common": 15403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6604000, "short_term_investments": 3250000, "net_receivables": 734007000, "inventory": 565153000, "other_current_assets": null, "total_current_assets": 1554641000, "net_ppe": null, "goodwill": null, "intangible_assets": 575978000, "goodwill_and_intangibles": 575978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30128094000, "total_assets": 31682735000, "short_term_debt": 1545591000, "accounts_payable": 680203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3161026000, "long_term_debt": 9205676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21434634000, "total_liabilities": 24595660000, "total_debt": 10751267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3850817000, "total_equity": 7046458000, "shares_outstanding": 121971000, "operating_cash_flow": 476780000, "stock_based_compensation": 6205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 669516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545560000, "dividends_paid": 107329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44499000, "free_cash_flow": 1146296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131553000", "ebitda": "369525000", "netIncome": "15403000", "grossProfit": "206074000", "depreciation": "None", "totalRevenue": "1128167000", "costOfRevenue": "922093000", "interestIncome": "3051000", "incomeBeforeTax": "17594000", "interestExpense": "113959000", "operatingIncome": "144978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-110908000", "nonInterestIncome": "None", "operatingExpenses": "61096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237972000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "17597000" }, "balance": { "goodwill": "None", "inventory": "565153000", "commonStock": "3231372000", "currentDebt": "None", "investments": "None", "totalAssets": "31682735000", "longTermDebt": "9205676000", "shortTermDebt": "1545591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "575978000", "reportedCurrency": "USD", "retainedEarnings": "3850817000", "totalLiabilities": "24595660000", "otherCurrentAssets": "245627000", "totalCurrentAssets": "1554641000", "currentLongTermDebt": "1357005000", "longTermInvestments": "1848993000", "shortTermInvestments": "3250000", "currentNetReceivables": "734007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30128094000", "currentAccountsPayable": "680203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5299211000", "shortLongTermDebtTotal": "17847997000", "totalShareholderEquity": "7046458000", "capitalLeaseObligations": "3736951000", "otherCurrentLiabilities": "935232000", "totalCurrentLiabilities": "3161026000", "otherNonCurrentLiabilities": "249171000", "totalNonCurrentLiabilities": "21434634000", "cashAndShortTermInvestments": "6604000", "commonStockSharesOutstanding": "121971000", "intangibleAssetsExcludingGoodwill": "575978000", "cashAndCashEquivalentsAtCarryingValue": "6604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15403000", "profitLoss": "None", "dividendPayout": "107329000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26460000", "operatingCashflow": "476780000", "capitalExpenditures": "669516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44499000", "cashflowFromInvestment": "-545560000", "stockBasedCompensation": "6205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237972000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1820741000, "cost_of_revenue": 1112773000, "gross_profit": 707968000, "ebit": 606608000, "ebitda": 846026000, "pretax_income": 495408000, "tax_provision": 77894000, "net_income": 413208000, "net_income_to_common": 413208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30885000, "total_current_assets": 2000655000, "total_assets": 29892905000, "short_term_debt": 1479440000, "long_term_debt": 9204259000, "total_debt": 10683699000, "total_liabilities": 22681812000, "total_equity": 7168010000, "shares_outstanding": 121956000, "goodwill_and_intangibles": 544356000 }, "cash_flow": { "operating_cash_flow": 664989000, "capital_expenditure": 623034000, "free_cash_flow": 1288023000, "dividends_paid": 105313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316995, "ticker_id": 3184, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606608000", "ebitda": "846026000", "netIncome": "413208000", "grossProfit": "707968000", "depreciation": "None", "totalRevenue": "1820741000", "costOfRevenue": "1112773000", "interestIncome": "4730000", "incomeBeforeTax": "495408000", "interestExpense": "111200000", "operatingIncome": "649214000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "77894000", "reportedCurrency": "USD", "netInterestIncome": "-106470000", "nonInterestIncome": "None", "operatingExpenses": "58754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1112773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239418000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "417514000" }, "balance": { "goodwill": "None", "inventory": "538693000", "commonStock": "3147069000", "currentDebt": "None", "investments": "None", "totalAssets": "29892905000", "longTermDebt": "9204259000", "shortTermDebt": "1479440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "544356000", "reportedCurrency": "USD", "retainedEarnings": "4054355000", "totalLiabilities": "22681812000", "otherCurrentAssets": "416973000", "totalCurrentAssets": "2000655000", "currentLongTermDebt": "1275700000", "longTermInvestments": "1823378000", "shortTermInvestments": "6636000", "currentNetReceivables": "1014104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27892250000", "currentAccountsPayable": "536924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5975243000", "shortLongTermDebtTotal": "14246594000", "totalShareholderEquity": "7168010000", "capitalLeaseObligations": "3766635000", "otherCurrentLiabilities": "887399000", "totalCurrentLiabilities": "2965479000", "otherNonCurrentLiabilities": "232853000", "totalNonCurrentLiabilities": "19716333000", "cashAndShortTermInvestments": "30885000", "commonStockSharesOutstanding": "121956000", "intangibleAssetsExcludingGoodwill": "544356000", "cashAndCashEquivalentsAtCarryingValue": "30885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413208000", "profitLoss": "None", "dividendPayout": "105313000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11754000", "operatingCashflow": "664989000", "capitalExpenditures": "623034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125581000", "cashflowFromInvestment": "-778526000", "stockBasedCompensation": "8896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1820741000, "cost_of_revenue": 1112773000, "gross_profit": 707968000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606608000, "depreciation_amortisation": 239418000, "ebitda": 846026000, "interest_expense": 111200000, "interest_income": null, "other_non_operating": null, "pretax_income": 495408000, "tax_provision": 77894000, "effective_tax_rate": null, "net_income": 413208000, "net_income_continuing_ops": 417514000, "net_income_to_common": 413208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30885000, "short_term_investments": 6636000, "net_receivables": 1014104000, "inventory": 538693000, "other_current_assets": null, "total_current_assets": 2000655000, "net_ppe": null, "goodwill": null, "intangible_assets": 544356000, "goodwill_and_intangibles": 544356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27892250000, "total_assets": 29892905000, "short_term_debt": 1479440000, "accounts_payable": 536924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2965479000, "long_term_debt": 9204259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19716333000, "total_liabilities": 22681812000, "total_debt": 10683699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4054355000, "total_equity": 7168010000, "shares_outstanding": 121956000, "operating_cash_flow": 664989000, "stock_based_compensation": 8896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 623034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -778526000, "dividends_paid": 105313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125581000, "free_cash_flow": 1288023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "606608000", "ebitda": "846026000", "netIncome": "413208000", "grossProfit": "707968000", "depreciation": "None", "totalRevenue": "1820741000", "costOfRevenue": "1112773000", "interestIncome": "4730000", "incomeBeforeTax": "495408000", "interestExpense": "111200000", "operatingIncome": "649214000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "77894000", "reportedCurrency": "USD", "netInterestIncome": "-106470000", "nonInterestIncome": "None", "operatingExpenses": "58754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1112773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239418000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "417514000" }, "balance": { "goodwill": "None", "inventory": "538693000", "commonStock": "3147069000", "currentDebt": "None", "investments": "None", "totalAssets": "29892905000", "longTermDebt": "9204259000", "shortTermDebt": "1479440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "544356000", "reportedCurrency": "USD", "retainedEarnings": "4054355000", "totalLiabilities": "22681812000", "otherCurrentAssets": "416973000", "totalCurrentAssets": "2000655000", "currentLongTermDebt": "1275700000", "longTermInvestments": "1823378000", "shortTermInvestments": "6636000", "currentNetReceivables": "1014104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27892250000", "currentAccountsPayable": "536924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5975243000", "shortLongTermDebtTotal": "14246594000", "totalShareholderEquity": "7168010000", "capitalLeaseObligations": "3766635000", "otherCurrentLiabilities": "887399000", "totalCurrentLiabilities": "2965479000", "otherNonCurrentLiabilities": "232853000", "totalNonCurrentLiabilities": "19716333000", "cashAndShortTermInvestments": "30885000", "commonStockSharesOutstanding": "121956000", "intangibleAssetsExcludingGoodwill": "544356000", "cashAndCashEquivalentsAtCarryingValue": "30885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413208000", "profitLoss": "None", "dividendPayout": "105313000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11754000", "operatingCashflow": "664989000", "capitalExpenditures": "623034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125581000", "cashflowFromInvestment": "-778526000", "stockBasedCompensation": "8896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239418000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1358751000, "cost_of_revenue": 763613000, "gross_profit": 595138000, "ebit": 333856000, "ebitda": 575430000, "pretax_income": 231888000, "tax_provision": 35018000, "net_income": 192564000, "net_income_to_common": 192564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18841000, "total_current_assets": 1787908000, "total_assets": 29235181000, "short_term_debt": 1946628000, "long_term_debt": 8507002000, "total_debt": 10453630000, "total_liabilities": 22407241000, "total_equity": 6726788000, "shares_outstanding": 121865000, "goodwill_and_intangibles": 569047000 }, "cash_flow": { "operating_cash_flow": 261430999, "capital_expenditure": 709516000, "free_cash_flow": 970946999, "dividends_paid": 105216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316996, "ticker_id": 3184, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333856000", "ebitda": "575430000", "netIncome": "192564000", "grossProfit": "595138000", "depreciation": "None", "totalRevenue": "1358751000", "costOfRevenue": "763613000", "interestIncome": "4260000", "incomeBeforeTax": "231888000", "interestExpense": "101968000", "operatingIncome": "307552000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35018000", "reportedCurrency": "USD", "netInterestIncome": "-97708000", "nonInterestIncome": "None", "operatingExpenses": "287586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241574000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "196870000" }, "balance": { "goodwill": "None", "inventory": "526939000", "commonStock": "3119404000", "currentDebt": "None", "investments": "None", "totalAssets": "29235181000", "longTermDebt": "8507002000", "shortTermDebt": "1946628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "569047000", "reportedCurrency": "USD", "retainedEarnings": "3641148000", "totalLiabilities": "22407241000", "otherCurrentAssets": "417594000", "totalCurrentAssets": "1787908000", "currentLongTermDebt": "1755000000", "longTermInvestments": "1761190000", "shortTermInvestments": "10903000", "currentNetReceivables": "824534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27447273000", "currentAccountsPayable": "668664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5726685000", "shortLongTermDebtTotal": "14004524000", "totalShareholderEquity": "6726788000", "capitalLeaseObligations": "3742522000", "otherCurrentLiabilities": "553218000", "totalCurrentLiabilities": "3427242000", "otherNonCurrentLiabilities": "237149000", "totalNonCurrentLiabilities": "18979999000", "cashAndShortTermInvestments": "18841000", "commonStockSharesOutstanding": "121865000", "intangibleAssetsExcludingGoodwill": "569047000", "cashAndCashEquivalentsAtCarryingValue": "18841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192564000", "profitLoss": "None", "dividendPayout": "105216000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22727000", "operatingCashflow": "261430999", "capitalExpenditures": "709516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "414580000", "cashflowFromInvestment": "-667217000", "stockBasedCompensation": "5196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1358751000, "cost_of_revenue": 763613000, "gross_profit": 595138000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333856000, "depreciation_amortisation": 241574000, "ebitda": 575430000, "interest_expense": 101968000, "interest_income": null, "other_non_operating": null, "pretax_income": 231888000, "tax_provision": 35018000, "effective_tax_rate": null, "net_income": 192564000, "net_income_continuing_ops": 196870000, "net_income_to_common": 192564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18841000, "short_term_investments": 10903000, "net_receivables": 824534000, "inventory": 526939000, "other_current_assets": null, "total_current_assets": 1787908000, "net_ppe": null, "goodwill": null, "intangible_assets": 569047000, "goodwill_and_intangibles": 569047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27447273000, "total_assets": 29235181000, "short_term_debt": 1946628000, "accounts_payable": 668664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3427242000, "long_term_debt": 8507002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18979999000, "total_liabilities": 22407241000, "total_debt": 10453630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3641148000, "total_equity": 6726788000, "shares_outstanding": 121865000, "operating_cash_flow": 261430999, "stock_based_compensation": 5196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 709516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -667217000, "dividends_paid": 105216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 414580000, "free_cash_flow": 970946999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333856000", "ebitda": "575430000", "netIncome": "192564000", "grossProfit": "595138000", "depreciation": "None", "totalRevenue": "1358751000", "costOfRevenue": "763613000", "interestIncome": "4260000", "incomeBeforeTax": "231888000", "interestExpense": "101968000", "operatingIncome": "307552000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35018000", "reportedCurrency": "USD", "netInterestIncome": "-97708000", "nonInterestIncome": "None", "operatingExpenses": "287586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241574000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "196870000" }, "balance": { "goodwill": "None", "inventory": "526939000", "commonStock": "3119404000", "currentDebt": "None", "investments": "None", "totalAssets": "29235181000", "longTermDebt": "8507002000", "shortTermDebt": "1946628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "569047000", "reportedCurrency": "USD", "retainedEarnings": "3641148000", "totalLiabilities": "22407241000", "otherCurrentAssets": "417594000", "totalCurrentAssets": "1787908000", "currentLongTermDebt": "1755000000", "longTermInvestments": "1761190000", "shortTermInvestments": "10903000", "currentNetReceivables": "824534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27447273000", "currentAccountsPayable": "668664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5726685000", "shortLongTermDebtTotal": "14004524000", "totalShareholderEquity": "6726788000", "capitalLeaseObligations": "3742522000", "otherCurrentLiabilities": "553218000", "totalCurrentLiabilities": "3427242000", "otherNonCurrentLiabilities": "237149000", "totalNonCurrentLiabilities": "18979999000", "cashAndShortTermInvestments": "18841000", "commonStockSharesOutstanding": "121865000", "intangibleAssetsExcludingGoodwill": "569047000", "cashAndCashEquivalentsAtCarryingValue": "18841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192564000", "profitLoss": "None", "dividendPayout": "105216000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22727000", "operatingCashflow": "261430999", "capitalExpenditures": "709516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "414580000", "cashflowFromInvestment": "-667217000", "stockBasedCompensation": "5196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241574000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1032280000, "cost_of_revenue": 680180000, "gross_profit": 352100000, "ebit": 88320000, "ebitda": 338971000, "pretax_income": -6521000, "tax_provision": -6183000, "net_income": -4644000, "net_income_to_common": -4644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10047000, "total_current_assets": 1589330000, "total_assets": 27236478000, "short_term_debt": 1793126000, "long_term_debt": 8060736000, "total_debt": 9853862000, "total_liabilities": 20390496000, "total_equity": 6738508000, "shares_outstanding": 119594000, "goodwill_and_intangibles": 555462000 }, "cash_flow": { "operating_cash_flow": 401895000, "capital_expenditure": 622552000, "free_cash_flow": 1024447000, "dividends_paid": 104934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316997, "ticker_id": 3184, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88320000", "ebitda": "338971000", "netIncome": "-4644000", "grossProfit": "352100000", "depreciation": "None", "totalRevenue": "1032280000", "costOfRevenue": "680180000", "interestIncome": "5996000", "incomeBeforeTax": "-6521000", "interestExpense": "94841000", "operatingIncome": "57222000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6183000", "reportedCurrency": "USD", "netInterestIncome": "-88845000", "nonInterestIncome": "None", "operatingExpenses": "294878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250651000", "sellingGeneralAndAdministrative": "2958000", "netIncomeFromContinuingOperations": "-338000" }, "balance": { "goodwill": "None", "inventory": "504212000", "commonStock": "3109612000", "currentDebt": "None", "investments": "None", "totalAssets": "27236478000", "longTermDebt": "8060736000", "shortTermDebt": "1793126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "555462000", "reportedCurrency": "USD", "retainedEarnings": "3662313000", "totalLiabilities": "20390496000", "otherCurrentAssets": "490615000", "totalCurrentAssets": "1589330000", "currentLongTermDebt": "1670197000", "longTermInvestments": "1701502000", "shortTermInvestments": "None", "currentNetReceivables": "584456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25647148000", "currentAccountsPayable": "599239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4232774000", "shortLongTermDebtTotal": "12132355000", "totalShareholderEquity": "6738508000", "capitalLeaseObligations": "2401422000", "otherCurrentLiabilities": "497658000", "totalCurrentLiabilities": "3168006000", "otherNonCurrentLiabilities": "247611000", "totalNonCurrentLiabilities": "17222490000", "cashAndShortTermInvestments": "10047000", "commonStockSharesOutstanding": "119594000", "intangibleAssetsExcludingGoodwill": "555462000", "cashAndCashEquivalentsAtCarryingValue": "10047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4585000", "profitLoss": "None", "dividendPayout": "104934000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2770000", "operatingCashflow": "401895000", "capitalExpenditures": "622552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190429000", "cashflowFromInvestment": "-586115000", "stockBasedCompensation": "7160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1032280000, "cost_of_revenue": 680180000, "gross_profit": 352100000, "research_and_development": null, "selling_general_admin": 2958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88320000, "depreciation_amortisation": 250651000, "ebitda": 338971000, "interest_expense": 94841000, "interest_income": null, "other_non_operating": null, "pretax_income": -6521000, "tax_provision": -6183000, "effective_tax_rate": null, "net_income": -4644000, "net_income_continuing_ops": -338000, "net_income_to_common": -4644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10047000, "short_term_investments": null, "net_receivables": 584456000, "inventory": 504212000, "other_current_assets": null, "total_current_assets": 1589330000, "net_ppe": null, "goodwill": null, "intangible_assets": 555462000, "goodwill_and_intangibles": 555462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25647148000, "total_assets": 27236478000, "short_term_debt": 1793126000, "accounts_payable": 599239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3168006000, "long_term_debt": 8060736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17222490000, "total_liabilities": 20390496000, "total_debt": 9853862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3662313000, "total_equity": 6738508000, "shares_outstanding": 119594000, "operating_cash_flow": 401895000, "stock_based_compensation": 7160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 622552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -586115000, "dividends_paid": 104934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190429000, "free_cash_flow": 1024447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88320000", "ebitda": "338971000", "netIncome": "-4644000", "grossProfit": "352100000", "depreciation": "None", "totalRevenue": "1032280000", "costOfRevenue": "680180000", "interestIncome": "5996000", "incomeBeforeTax": "-6521000", "interestExpense": "94841000", "operatingIncome": "57222000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6183000", "reportedCurrency": "USD", "netInterestIncome": "-88845000", "nonInterestIncome": "None", "operatingExpenses": "294878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250651000", "sellingGeneralAndAdministrative": "2958000", "netIncomeFromContinuingOperations": "-338000" }, "balance": { "goodwill": "None", "inventory": "504212000", "commonStock": "3109612000", "currentDebt": "None", "investments": "None", "totalAssets": "27236478000", "longTermDebt": "8060736000", "shortTermDebt": "1793126000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "555462000", "reportedCurrency": "USD", "retainedEarnings": "3662313000", "totalLiabilities": "20390496000", "otherCurrentAssets": "490615000", "totalCurrentAssets": "1589330000", "currentLongTermDebt": "1670197000", "longTermInvestments": "1701502000", "shortTermInvestments": "None", "currentNetReceivables": "584456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25647148000", "currentAccountsPayable": "599239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4232774000", "shortLongTermDebtTotal": "12132355000", "totalShareholderEquity": "6738508000", "capitalLeaseObligations": "2401422000", "otherCurrentLiabilities": "497658000", "totalCurrentLiabilities": "3168006000", "otherNonCurrentLiabilities": "247611000", "totalNonCurrentLiabilities": "17222490000", "cashAndShortTermInvestments": "10047000", "commonStockSharesOutstanding": "119594000", "intangibleAssetsExcludingGoodwill": "555462000", "cashAndCashEquivalentsAtCarryingValue": "10047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4585000", "profitLoss": "None", "dividendPayout": "104934000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2770000", "operatingCashflow": "401895000", "capitalExpenditures": "622552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190429000", "cashflowFromInvestment": "-586115000", "stockBasedCompensation": "7160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250651000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1095408000, "cost_of_revenue": 723399000, "gross_profit": 372009000, "ebit": 92429000, "ebitda": 337026000, "pretax_income": -2531000, "tax_provision": -10000, "net_income": -6827000, "net_income_to_common": -6827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3838000, "total_current_assets": 1689404000, "total_assets": 26102760000, "short_term_debt": 1468817000, "long_term_debt": 8058648000, "total_debt": 9527465000, "total_liabilities": 19245282000, "total_equity": 6754311000, "shares_outstanding": 114337000, "goodwill_and_intangibles": 591310000 }, "cash_flow": { "operating_cash_flow": 439492000, "capital_expenditure": 531624000, "free_cash_flow": 971116000, "dividends_paid": 100074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316998, "ticker_id": 3184, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92429000", "ebitda": "337026000", "netIncome": "-6827000", "grossProfit": "372009000", "depreciation": "None", "totalRevenue": "1095408000", "costOfRevenue": "723399000", "interestIncome": "4998000", "incomeBeforeTax": "-2531000", "interestExpense": "94960000", "operatingIncome": "84538000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-89962000", "nonInterestIncome": "None", "operatingExpenses": "287471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "723399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244597000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2521000" }, "balance": { "goodwill": "None", "inventory": "501442000", "commonStock": "3121617000", "currentDebt": "None", "investments": "None", "totalAssets": "26102760000", "longTermDebt": "8058648000", "shortTermDebt": "1468817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "591310000", "reportedCurrency": "USD", "retainedEarnings": "3666959000", "totalLiabilities": "19245282000", "otherCurrentAssets": "506462000", "totalCurrentAssets": "1689404000", "currentLongTermDebt": "1368450000", "longTermInvestments": "1691202000", "shortTermInvestments": "None", "currentNetReceivables": "677662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24413356000", "currentAccountsPayable": "485426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3198122000", "shortLongTermDebtTotal": "11048342000", "totalShareholderEquity": "6754311000", "capitalLeaseObligations": "1621244000", "otherCurrentLiabilities": "669346000", "totalCurrentLiabilities": "2843797000", "otherNonCurrentLiabilities": "242320000", "totalNonCurrentLiabilities": "16401485000", "cashAndShortTermInvestments": "3838000", "commonStockSharesOutstanding": "114337000", "intangibleAssetsExcludingGoodwill": "591310000", "cashAndCashEquivalentsAtCarryingValue": "3838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2521000", "profitLoss": "None", "dividendPayout": "100074000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26598000", "operatingCashflow": "439492000", "capitalExpenditures": "531624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20518000", "cashflowFromInvestment": "-464307000", "stockBasedCompensation": "6592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095408000, "cost_of_revenue": 723399000, "gross_profit": 372009000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92429000, "depreciation_amortisation": 244597000, "ebitda": 337026000, "interest_expense": 94960000, "interest_income": null, "other_non_operating": null, "pretax_income": -2531000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": -6827000, "net_income_continuing_ops": -2521000, "net_income_to_common": -6827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3838000, "short_term_investments": null, "net_receivables": 677662000, "inventory": 501442000, "other_current_assets": null, "total_current_assets": 1689404000, "net_ppe": null, "goodwill": null, "intangible_assets": 591310000, "goodwill_and_intangibles": 591310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24413356000, "total_assets": 26102760000, "short_term_debt": 1468817000, "accounts_payable": 485426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2843797000, "long_term_debt": 8058648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16401485000, "total_liabilities": 19245282000, "total_debt": 9527465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3666959000, "total_equity": 6754311000, "shares_outstanding": 114337000, "operating_cash_flow": 439492000, "stock_based_compensation": 6592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -464307000, "dividends_paid": 100074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20518000, "free_cash_flow": 971116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92429000", "ebitda": "337026000", "netIncome": "-6827000", "grossProfit": "372009000", "depreciation": "None", "totalRevenue": "1095408000", "costOfRevenue": "723399000", "interestIncome": "4998000", "incomeBeforeTax": "-2531000", "interestExpense": "94960000", "operatingIncome": "84538000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-89962000", "nonInterestIncome": "None", "operatingExpenses": "287471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "723399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244597000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2521000" }, "balance": { "goodwill": "None", "inventory": "501442000", "commonStock": "3121617000", "currentDebt": "None", "investments": "None", "totalAssets": "26102760000", "longTermDebt": "8058648000", "shortTermDebt": "1468817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "591310000", "reportedCurrency": "USD", "retainedEarnings": "3666959000", "totalLiabilities": "19245282000", "otherCurrentAssets": "506462000", "totalCurrentAssets": "1689404000", "currentLongTermDebt": "1368450000", "longTermInvestments": "1691202000", "shortTermInvestments": "None", "currentNetReceivables": "677662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24413356000", "currentAccountsPayable": "485426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3198122000", "shortLongTermDebtTotal": "11048342000", "totalShareholderEquity": "6754311000", "capitalLeaseObligations": "1621244000", "otherCurrentLiabilities": "669346000", "totalCurrentLiabilities": "2843797000", "otherNonCurrentLiabilities": "242320000", "totalNonCurrentLiabilities": "16401485000", "cashAndShortTermInvestments": "3838000", "commonStockSharesOutstanding": "114337000", "intangibleAssetsExcludingGoodwill": "591310000", "cashAndCashEquivalentsAtCarryingValue": "3838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2521000", "profitLoss": "None", "dividendPayout": "100074000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26598000", "operatingCashflow": "439492000", "capitalExpenditures": "531624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20518000", "cashflowFromInvestment": "-464307000", "stockBasedCompensation": "6592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244597000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1768801000, "cost_of_revenue": 939443000, "gross_profit": 829358000, "ebit": 571523000, "ebitda": 817564000, "pretax_income": 473499000, "tax_provision": 74227000, "net_income": 394966000, "net_income_to_common": 394966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49171000, "total_current_assets": 2264566000, "total_assets": 26309554000, "short_term_debt": 1742580000, "long_term_debt": 8056318000, "total_debt": 9798898000, "total_liabilities": 19583484000, "total_equity": 6616581000, "shares_outstanding": 117119000, "goodwill_and_intangibles": 586559000 }, "cash_flow": { "operating_cash_flow": 633193000, "capital_expenditure": 665846000, "free_cash_flow": 1299039000, "dividends_paid": 98293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317000, "ticker_id": 3184, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "571523000", "ebitda": "817564000", "netIncome": "394966000", "grossProfit": "829358000", "depreciation": "None", "totalRevenue": "1768801000", "costOfRevenue": "939443000", "interestIncome": "6368000", "incomeBeforeTax": "473499000", "interestExpense": "98024000", "operatingIncome": "546986000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "74227000", "reportedCurrency": "USD", "netInterestIncome": "-91656000", "nonInterestIncome": "None", "operatingExpenses": "282372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246041000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "399272000" }, "balance": { "goodwill": "None", "inventory": "528040000", "commonStock": "2774505000", "currentDebt": "None", "investments": "None", "totalAssets": "26309554000", "longTermDebt": "8056318000", "shortTermDebt": "1742580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "586559000", "reportedCurrency": "USD", "retainedEarnings": "3882081000", "totalLiabilities": "19583484000", "otherCurrentAssets": "604767000", "totalCurrentAssets": "2264566000", "currentLongTermDebt": "1623500000", "longTermInvestments": "1687511000", "shortTermInvestments": "641000", "currentNetReceivables": "1082588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24044988000", "currentAccountsPayable": "429478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3313179000", "shortLongTermDebtTotal": "11315956000", "totalShareholderEquity": "6616581000", "capitalLeaseObligations": "1636138000", "otherCurrentLiabilities": "641672000", "totalCurrentLiabilities": "3197346000", "otherNonCurrentLiabilities": "232135000", "totalNonCurrentLiabilities": "16386138000", "cashAndShortTermInvestments": "49171000", "commonStockSharesOutstanding": "117119000", "intangibleAssetsExcludingGoodwill": "586559000", "cashAndCashEquivalentsAtCarryingValue": "49171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "399272000", "profitLoss": "None", "dividendPayout": "98293000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "21005000", "operatingCashflow": "633193000", "capitalExpenditures": "665846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5820000", "cashflowFromInvestment": "-582209000", "stockBasedCompensation": "6318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1768801000, "cost_of_revenue": 939443000, "gross_profit": 829358000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 571523000, "depreciation_amortisation": 246041000, "ebitda": 817564000, "interest_expense": 98024000, "interest_income": null, "other_non_operating": null, "pretax_income": 473499000, "tax_provision": 74227000, "effective_tax_rate": null, "net_income": 394966000, "net_income_continuing_ops": 399272000, "net_income_to_common": 394966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49171000, "short_term_investments": 641000, "net_receivables": 1082588000, "inventory": 528040000, "other_current_assets": null, "total_current_assets": 2264566000, "net_ppe": null, "goodwill": null, "intangible_assets": 586559000, "goodwill_and_intangibles": 586559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24044988000, "total_assets": 26309554000, "short_term_debt": 1742580000, "accounts_payable": 429478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3197346000, "long_term_debt": 8056318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16386138000, "total_liabilities": 19583484000, "total_debt": 9798898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3882081000, "total_equity": 6616581000, "shares_outstanding": 117119000, "operating_cash_flow": 633193000, "stock_based_compensation": 6318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 665846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -582209000, "dividends_paid": 98293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5820000, "free_cash_flow": 1299039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "571523000", "ebitda": "817564000", "netIncome": "394966000", "grossProfit": "829358000", "depreciation": "None", "totalRevenue": "1768801000", "costOfRevenue": "939443000", "interestIncome": "6368000", "incomeBeforeTax": "473499000", "interestExpense": "98024000", "operatingIncome": "546986000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "74227000", "reportedCurrency": "USD", "netInterestIncome": "-91656000", "nonInterestIncome": "None", "operatingExpenses": "282372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246041000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "399272000" }, "balance": { "goodwill": "None", "inventory": "528040000", "commonStock": "2774505000", "currentDebt": "None", "investments": "None", "totalAssets": "26309554000", "longTermDebt": "8056318000", "shortTermDebt": "1742580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "586559000", "reportedCurrency": "USD", "retainedEarnings": "3882081000", "totalLiabilities": "19583484000", "otherCurrentAssets": "604767000", "totalCurrentAssets": "2264566000", "currentLongTermDebt": "1623500000", "longTermInvestments": "1687511000", "shortTermInvestments": "641000", "currentNetReceivables": "1082588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24044988000", "currentAccountsPayable": "429478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3313179000", "shortLongTermDebtTotal": "11315956000", "totalShareholderEquity": "6616581000", "capitalLeaseObligations": "1636138000", "otherCurrentLiabilities": "641672000", "totalCurrentLiabilities": "3197346000", "otherNonCurrentLiabilities": "232135000", "totalNonCurrentLiabilities": "16386138000", "cashAndShortTermInvestments": "49171000", "commonStockSharesOutstanding": "117119000", "intangibleAssetsExcludingGoodwill": "586559000", "cashAndCashEquivalentsAtCarryingValue": "49171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "399272000", "profitLoss": "None", "dividendPayout": "98293000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "21005000", "operatingCashflow": "633193000", "capitalExpenditures": "665846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5820000", "cashflowFromInvestment": "-582209000", "stockBasedCompensation": "6318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246041000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1308994000, "cost_of_revenue": 709438000, "gross_profit": 599556000, "ebit": 338387000, "ebitda": 577520000, "pretax_income": 240532000, "tax_provision": 32421000, "net_income": 203805000, "net_income_to_common": 203805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4007000, "total_current_assets": 2048599000, "total_assets": 25701130000, "short_term_debt": 1638682000, "long_term_debt": 8056225000, "total_debt": 9694907000, "total_liabilities": 19384808000, "total_equity": 6211139000, "shares_outstanding": 115803000, "goodwill_and_intangibles": 593017000 }, "cash_flow": { "operating_cash_flow": 189785000, "capital_expenditure": 533969000, "free_cash_flow": 723754000, "dividends_paid": 98214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317001, "ticker_id": 3184, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338387000", "ebitda": "577520000", "netIncome": "203805000", "grossProfit": "599556000", "depreciation": "None", "totalRevenue": "1308994000", "costOfRevenue": "709438000", "interestIncome": "5396000", "incomeBeforeTax": "240532000", "interestExpense": "97855000", "operatingIncome": "313747000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32421000", "reportedCurrency": "USD", "netInterestIncome": "-92459000", "nonInterestIncome": "None", "operatingExpenses": "285809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239133000", "sellingGeneralAndAdministrative": "-12877000", "netIncomeFromContinuingOperations": "208111000" }, "balance": { "goodwill": "None", "inventory": "549045000", "commonStock": "2764511000", "currentDebt": "None", "investments": "None", "totalAssets": "25701130000", "longTermDebt": "8056225000", "shortTermDebt": "1638682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "593017000", "reportedCurrency": "USD", "retainedEarnings": "3487113000", "totalLiabilities": "19384808000", "otherCurrentAssets": "632256000", "totalCurrentAssets": "2048599000", "currentLongTermDebt": "1531450000", "longTermInvestments": "1613397000", "shortTermInvestments": "760000", "currentNetReceivables": "863291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23652531000", "currentAccountsPayable": "548840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11210076000", "totalShareholderEquity": "6211139000", "capitalLeaseObligations": "1622401000", "otherCurrentLiabilities": "681730000", "totalCurrentLiabilities": "3112024000", "otherNonCurrentLiabilities": "221424000", "totalNonCurrentLiabilities": "16272784000", "cashAndShortTermInvestments": "4007000", "commonStockSharesOutstanding": "115803000", "intangibleAssetsExcludingGoodwill": "593017000", "cashAndCashEquivalentsAtCarryingValue": "4007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203805000", "profitLoss": "None", "dividendPayout": "98214000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-59872000", "operatingCashflow": "189785000", "capitalExpenditures": "533969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267610000", "cashflowFromInvestment": "-463022000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1308994000, "cost_of_revenue": 709438000, "gross_profit": 599556000, "research_and_development": null, "selling_general_admin": -12877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338387000, "depreciation_amortisation": 239133000, "ebitda": 577520000, "interest_expense": 97855000, "interest_income": null, "other_non_operating": null, "pretax_income": 240532000, "tax_provision": 32421000, "effective_tax_rate": null, "net_income": 203805000, "net_income_continuing_ops": 208111000, "net_income_to_common": 203805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4007000, "short_term_investments": 760000, "net_receivables": 863291000, "inventory": 549045000, "other_current_assets": null, "total_current_assets": 2048599000, "net_ppe": null, "goodwill": null, "intangible_assets": 593017000, "goodwill_and_intangibles": 593017000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23652531000, "total_assets": 25701130000, "short_term_debt": 1638682000, "accounts_payable": 548840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3112024000, "long_term_debt": 8056225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16272784000, "total_liabilities": 19384808000, "total_debt": 9694907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3487113000, "total_equity": 6211139000, "shares_outstanding": 115803000, "operating_cash_flow": 189785000, "stock_based_compensation": 4687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -463022000, "dividends_paid": 98214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267610000, "free_cash_flow": 723754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "338387000", "ebitda": "577520000", "netIncome": "203805000", "grossProfit": "599556000", "depreciation": "None", "totalRevenue": "1308994000", "costOfRevenue": "709438000", "interestIncome": "5396000", "incomeBeforeTax": "240532000", "interestExpense": "97855000", "operatingIncome": "313747000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32421000", "reportedCurrency": "USD", "netInterestIncome": "-92459000", "nonInterestIncome": "None", "operatingExpenses": "285809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239133000", "sellingGeneralAndAdministrative": "-12877000", "netIncomeFromContinuingOperations": "208111000" }, "balance": { "goodwill": "None", "inventory": "549045000", "commonStock": "2764511000", "currentDebt": "None", "investments": "None", "totalAssets": "25701130000", "longTermDebt": "8056225000", "shortTermDebt": "1638682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "593017000", "reportedCurrency": "USD", "retainedEarnings": "3487113000", "totalLiabilities": "19384808000", "otherCurrentAssets": "632256000", "totalCurrentAssets": "2048599000", "currentLongTermDebt": "1531450000", "longTermInvestments": "1613397000", "shortTermInvestments": "760000", "currentNetReceivables": "863291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23652531000", "currentAccountsPayable": "548840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11210076000", "totalShareholderEquity": "6211139000", "capitalLeaseObligations": "1622401000", "otherCurrentLiabilities": "681730000", "totalCurrentLiabilities": "3112024000", "otherNonCurrentLiabilities": "221424000", "totalNonCurrentLiabilities": "16272784000", "cashAndShortTermInvestments": "4007000", "commonStockSharesOutstanding": "115803000", "intangibleAssetsExcludingGoodwill": "593017000", "cashAndCashEquivalentsAtCarryingValue": "4007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203805000", "profitLoss": "None", "dividendPayout": "98214000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-59872000", "operatingCashflow": "189785000", "capitalExpenditures": "533969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267610000", "cashflowFromInvestment": "-463022000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239133000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 951712000, "cost_of_revenue": 615442000, "gross_profit": 336270000, "ebit": 111692000, "ebitda": 338105000, "pretax_income": 25059000, "tax_provision": 3891000, "net_income": 16862000, "net_income_to_common": 16862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9634000, "total_current_assets": 1781982000, "total_assets": 24847713000, "short_term_debt": 1737602000, "long_term_debt": 7541871000, "total_debt": 9279473000, "total_liabilities": 18537180000, "total_equity": 6199029000, "shares_outstanding": 114227000, "goodwill_and_intangibles": 512874000 }, "cash_flow": { "operating_cash_flow": 347353000, "capital_expenditure": 517756000, "free_cash_flow": 865109000, "dividends_paid": 98082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317002, "ticker_id": 3184, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111692000", "ebitda": "338105000", "netIncome": "16862000", "grossProfit": "336270000", "depreciation": "None", "totalRevenue": "951712000", "costOfRevenue": "615442000", "interestIncome": "7560000", "incomeBeforeTax": "25059000", "interestExpense": "86633000", "operatingIncome": "66792000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3891000", "reportedCurrency": "USD", "netInterestIncome": "-79073000", "nonInterestIncome": "None", "operatingExpenses": "269478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226413000", "sellingGeneralAndAdministrative": "-11568000", "netIncomeFromContinuingOperations": "21168000" }, "balance": { "goodwill": "None", "inventory": "489173000", "commonStock": "2757506000", "currentDebt": "None", "investments": "None", "totalAssets": "24847713000", "longTermDebt": "7541871000", "shortTermDebt": "1737602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "512874000", "reportedCurrency": "USD", "retainedEarnings": "3483178000", "totalLiabilities": "18537180000", "otherCurrentAssets": "710204000", "totalCurrentAssets": "1781982000", "currentLongTermDebt": "1668500000", "longTermInvestments": "1603249000", "shortTermInvestments": "78000", "currentNetReceivables": "572971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23065731000", "currentAccountsPayable": "476629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10504941000", "totalShareholderEquity": "6199029000", "capitalLeaseObligations": "1294570000", "otherCurrentLiabilities": "574728000", "totalCurrentLiabilities": "3055869000", "otherNonCurrentLiabilities": "248815000", "totalNonCurrentLiabilities": "15481311000", "cashAndShortTermInvestments": "9634000", "commonStockSharesOutstanding": "114227000", "intangibleAssetsExcludingGoodwill": "512874000", "cashAndCashEquivalentsAtCarryingValue": "9634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16862000", "profitLoss": "None", "dividendPayout": "98082000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4374000", "operatingCashflow": "347353000", "capitalExpenditures": "517756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81418000", "cashflowFromInvestment": "-424092000", "stockBasedCompensation": "5935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951712000, "cost_of_revenue": 615442000, "gross_profit": 336270000, "research_and_development": null, "selling_general_admin": -11568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111692000, "depreciation_amortisation": 226413000, "ebitda": 338105000, "interest_expense": 86633000, "interest_income": null, "other_non_operating": null, "pretax_income": 25059000, "tax_provision": 3891000, "effective_tax_rate": null, "net_income": 16862000, "net_income_continuing_ops": 21168000, "net_income_to_common": 16862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9634000, "short_term_investments": 78000, "net_receivables": 572971000, "inventory": 489173000, "other_current_assets": null, "total_current_assets": 1781982000, "net_ppe": null, "goodwill": null, "intangible_assets": 512874000, "goodwill_and_intangibles": 512874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23065731000, "total_assets": 24847713000, "short_term_debt": 1737602000, "accounts_payable": 476629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3055869000, "long_term_debt": 7541871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15481311000, "total_liabilities": 18537180000, "total_debt": 9279473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3483178000, "total_equity": 6199029000, "shares_outstanding": 114227000, "operating_cash_flow": 347353000, "stock_based_compensation": 5935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 517756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424092000, "dividends_paid": 98082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81418000, "free_cash_flow": 865109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111692000", "ebitda": "338105000", "netIncome": "16862000", "grossProfit": "336270000", "depreciation": "None", "totalRevenue": "951712000", "costOfRevenue": "615442000", "interestIncome": "7560000", "incomeBeforeTax": "25059000", "interestExpense": "86633000", "operatingIncome": "66792000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3891000", "reportedCurrency": "USD", "netInterestIncome": "-79073000", "nonInterestIncome": "None", "operatingExpenses": "269478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226413000", "sellingGeneralAndAdministrative": "-11568000", "netIncomeFromContinuingOperations": "21168000" }, "balance": { "goodwill": "None", "inventory": "489173000", "commonStock": "2757506000", "currentDebt": "None", "investments": "None", "totalAssets": "24847713000", "longTermDebt": "7541871000", "shortTermDebt": "1737602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "512874000", "reportedCurrency": "USD", "retainedEarnings": "3483178000", "totalLiabilities": "18537180000", "otherCurrentAssets": "710204000", "totalCurrentAssets": "1781982000", "currentLongTermDebt": "1668500000", "longTermInvestments": "1603249000", "shortTermInvestments": "78000", "currentNetReceivables": "572971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23065731000", "currentAccountsPayable": "476629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10504941000", "totalShareholderEquity": "6199029000", "capitalLeaseObligations": "1294570000", "otherCurrentLiabilities": "574728000", "totalCurrentLiabilities": "3055869000", "otherNonCurrentLiabilities": "248815000", "totalNonCurrentLiabilities": "15481311000", "cashAndShortTermInvestments": "9634000", "commonStockSharesOutstanding": "114227000", "intangibleAssetsExcludingGoodwill": "512874000", "cashAndCashEquivalentsAtCarryingValue": "9634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16862000", "profitLoss": "None", "dividendPayout": "98082000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4374000", "operatingCashflow": "347353000", "capitalExpenditures": "517756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81418000", "cashflowFromInvestment": "-424092000", "stockBasedCompensation": "5935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226413000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 991574000, "cost_of_revenue": 657267000, "gross_profit": 334307000, "ebit": 93664000, "ebitda": 311576000, "pretax_income": 7070000, "tax_provision": 2787000, "net_income": -23000, "net_income_to_common": -23000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4955000, "total_current_assets": 1926967000, "total_assets": 24661153000, "short_term_debt": 1552383000, "long_term_debt": 7540622000, "total_debt": 9093005000, "total_liabilities": 18376291000, "total_equity": 6177664000, "shares_outstanding": 114060000, "goodwill_and_intangibles": 267110000 }, "cash_flow": { "operating_cash_flow": 373798000, "capital_expenditure": 531841000, "free_cash_flow": 905639000, "dividends_paid": 98030000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317003, "ticker_id": 3184, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93664000", "ebitda": "311576000", "netIncome": "-23000", "grossProfit": "334307000", "depreciation": "None", "totalRevenue": "991574000", "costOfRevenue": "657267000", "interestIncome": "5296000", "incomeBeforeTax": "7070000", "interestExpense": "86594000", "operatingIncome": "74380000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2787000", "reportedCurrency": "USD", "netInterestIncome": "-81298000", "nonInterestIncome": "None", "operatingExpenses": "259927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217912000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4283000" }, "balance": { "goodwill": "None", "inventory": "493547000", "commonStock": "2752676000", "currentDebt": "None", "investments": "None", "totalAssets": "24661153000", "longTermDebt": "7540622000", "shortTermDebt": "1552383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "267110000", "reportedCurrency": "USD", "retainedEarnings": "3466317000", "totalLiabilities": "18376291000", "otherCurrentAssets": "769121000", "totalCurrentAssets": "1926967000", "currentLongTermDebt": "1484500000", "longTermInvestments": "1564027000", "shortTermInvestments": "38585000", "currentNetReceivables": "659344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22734186000", "currentAccountsPayable": "442455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10303194000", "totalShareholderEquity": "6177664000", "capitalLeaseObligations": "1278072000", "otherCurrentLiabilities": "685639000", "totalCurrentLiabilities": "2889347000", "otherNonCurrentLiabilities": "285330000", "totalNonCurrentLiabilities": "15486944000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "114060000", "intangibleAssetsExcludingGoodwill": "267110000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4283000", "profitLoss": "None", "dividendPayout": "98030000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "373798000", "capitalExpenditures": "531841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74394000", "cashflowFromInvestment": "-458345000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98030000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 991574000, "cost_of_revenue": 657267000, "gross_profit": 334307000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93664000, "depreciation_amortisation": 217912000, "ebitda": 311576000, "interest_expense": 86594000, "interest_income": null, "other_non_operating": null, "pretax_income": 7070000, "tax_provision": 2787000, "effective_tax_rate": null, "net_income": -23000, "net_income_continuing_ops": 4283000, "net_income_to_common": -23000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4955000, "short_term_investments": 38585000, "net_receivables": 659344000, "inventory": 493547000, "other_current_assets": null, "total_current_assets": 1926967000, "net_ppe": null, "goodwill": null, "intangible_assets": 267110000, "goodwill_and_intangibles": 267110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22734186000, "total_assets": 24661153000, "short_term_debt": 1552383000, "accounts_payable": 442455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889347000, "long_term_debt": 7540622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15486944000, "total_liabilities": 18376291000, "total_debt": 9093005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3466317000, "total_equity": 6177664000, "shares_outstanding": 114060000, "operating_cash_flow": 373798000, "stock_based_compensation": 5037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -458345000, "dividends_paid": 98030000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74394000, "free_cash_flow": 905639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93664000", "ebitda": "311576000", "netIncome": "-23000", "grossProfit": "334307000", "depreciation": "None", "totalRevenue": "991574000", "costOfRevenue": "657267000", "interestIncome": "5296000", "incomeBeforeTax": "7070000", "interestExpense": "86594000", "operatingIncome": "74380000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2787000", "reportedCurrency": "USD", "netInterestIncome": "-81298000", "nonInterestIncome": "None", "operatingExpenses": "259927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217912000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4283000" }, "balance": { "goodwill": "None", "inventory": "493547000", "commonStock": "2752676000", "currentDebt": "None", "investments": "None", "totalAssets": "24661153000", "longTermDebt": "7540622000", "shortTermDebt": "1552383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "267110000", "reportedCurrency": "USD", "retainedEarnings": "3466317000", "totalLiabilities": "18376291000", "otherCurrentAssets": "769121000", "totalCurrentAssets": "1926967000", "currentLongTermDebt": "1484500000", "longTermInvestments": "1564027000", "shortTermInvestments": "38585000", "currentNetReceivables": "659344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22734186000", "currentAccountsPayable": "442455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10303194000", "totalShareholderEquity": "6177664000", "capitalLeaseObligations": "1278072000", "otherCurrentLiabilities": "685639000", "totalCurrentLiabilities": "2889347000", "otherNonCurrentLiabilities": "285330000", "totalNonCurrentLiabilities": "15486944000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "114060000", "intangibleAssetsExcludingGoodwill": "267110000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4283000", "profitLoss": "None", "dividendPayout": "98030000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "373798000", "capitalExpenditures": "531841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74394000", "cashflowFromInvestment": "-458345000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98030000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217912000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1637759000, "cost_of_revenue": 864539000, "gross_profit": 773220000, "ebit": 547382000, "ebitda": 766954000, "pretax_income": 459565000, "tax_provision": 57045000, "net_income": 398214000, "net_income_to_common": 398214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15108000, "total_current_assets": 2161938000, "total_assets": 24434426000, "short_term_debt": 764578000, "long_term_debt": 8164372000, "total_debt": 8928950000, "total_liabilities": 17946221000, "total_equity": 6374685000, "shares_outstanding": 113838000, "goodwill_and_intangibles": 249480000 }, "cash_flow": { "operating_cash_flow": 396286000, "capital_expenditure": 396334000, "free_cash_flow": 792620000, "dividends_paid": 96221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317005, "ticker_id": 3184, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "547382000", "ebitda": "766954000", "netIncome": "398214000", "grossProfit": "773220000", "depreciation": "None", "totalRevenue": "1637759000", "costOfRevenue": "864539000", "interestIncome": "9515000", "incomeBeforeTax": "459565000", "interestExpense": "87817000", "operatingIncome": "516263000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57045000", "reportedCurrency": "USD", "netInterestIncome": "-78302000", "nonInterestIncome": "None", "operatingExpenses": "256957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219572000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "402520000" }, "balance": { "goodwill": "None", "inventory": "493829000", "commonStock": "2744501000", "currentDebt": "None", "investments": "None", "totalAssets": "24434426000", "longTermDebt": "8164372000", "shortTermDebt": "764578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "249480000", "reportedCurrency": "USD", "retainedEarnings": "3665946000", "totalLiabilities": "17946221000", "otherCurrentAssets": "781715000", "totalCurrentAssets": "2161938000", "currentLongTermDebt": "674000000", "longTermInvestments": "1488622000", "shortTermInvestments": "11376000", "currentNetReceivables": "871286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22272488000", "currentAccountsPayable": "404971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2843966000", "shortLongTermDebtTotal": "10133589000", "totalShareholderEquity": "6374685000", "capitalLeaseObligations": "1295217000", "otherCurrentLiabilities": "492773000", "totalCurrentLiabilities": "1968342000", "otherNonCurrentLiabilities": "322474000", "totalNonCurrentLiabilities": "15977879000", "cashAndShortTermInvestments": "15108000", "commonStockSharesOutstanding": "113838000", "intangibleAssetsExcludingGoodwill": "249480000", "cashAndCashEquivalentsAtCarryingValue": "15108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402520000", "profitLoss": "None", "dividendPayout": "96221000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1037000", "operatingCashflow": "396286000", "capitalExpenditures": "396334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36703000", "cashflowFromInvestment": "-1235904000", "stockBasedCompensation": "5079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1637759000, "cost_of_revenue": 864539000, "gross_profit": 773220000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 547382000, "depreciation_amortisation": 219572000, "ebitda": 766954000, "interest_expense": 87817000, "interest_income": null, "other_non_operating": null, "pretax_income": 459565000, "tax_provision": 57045000, "effective_tax_rate": null, "net_income": 398214000, "net_income_continuing_ops": 402520000, "net_income_to_common": 398214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15108000, "short_term_investments": 11376000, "net_receivables": 871286000, "inventory": 493829000, "other_current_assets": null, "total_current_assets": 2161938000, "net_ppe": null, "goodwill": null, "intangible_assets": 249480000, "goodwill_and_intangibles": 249480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22272488000, "total_assets": 24434426000, "short_term_debt": 764578000, "accounts_payable": 404971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1968342000, "long_term_debt": 8164372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15977879000, "total_liabilities": 17946221000, "total_debt": 8928950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3665946000, "total_equity": 6374685000, "shares_outstanding": 113838000, "operating_cash_flow": 396286000, "stock_based_compensation": 5079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1235904000, "dividends_paid": 96221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36703000, "free_cash_flow": 792620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "547382000", "ebitda": "766954000", "netIncome": "398214000", "grossProfit": "773220000", "depreciation": "None", "totalRevenue": "1637759000", "costOfRevenue": "864539000", "interestIncome": "9515000", "incomeBeforeTax": "459565000", "interestExpense": "87817000", "operatingIncome": "516263000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57045000", "reportedCurrency": "USD", "netInterestIncome": "-78302000", "nonInterestIncome": "None", "operatingExpenses": "256957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219572000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "402520000" }, "balance": { "goodwill": "None", "inventory": "493829000", "commonStock": "2744501000", "currentDebt": "None", "investments": "None", "totalAssets": "24434426000", "longTermDebt": "8164372000", "shortTermDebt": "764578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "249480000", "reportedCurrency": "USD", "retainedEarnings": "3665946000", "totalLiabilities": "17946221000", "otherCurrentAssets": "781715000", "totalCurrentAssets": "2161938000", "currentLongTermDebt": "674000000", "longTermInvestments": "1488622000", "shortTermInvestments": "11376000", "currentNetReceivables": "871286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22272488000", "currentAccountsPayable": "404971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2843966000", "shortLongTermDebtTotal": "10133589000", "totalShareholderEquity": "6374685000", "capitalLeaseObligations": "1295217000", "otherCurrentLiabilities": "492773000", "totalCurrentLiabilities": "1968342000", "otherNonCurrentLiabilities": "322474000", "totalNonCurrentLiabilities": "15977879000", "cashAndShortTermInvestments": "15108000", "commonStockSharesOutstanding": "113838000", "intangibleAssetsExcludingGoodwill": "249480000", "cashAndCashEquivalentsAtCarryingValue": "15108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "402520000", "profitLoss": "None", "dividendPayout": "96221000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1037000", "operatingCashflow": "396286000", "capitalExpenditures": "396334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36703000", "cashflowFromInvestment": "-1235904000", "stockBasedCompensation": "5079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219572000", "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": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "income_statement": { "revenue": 1121703000, "cost_of_revenue": 684992000, "gross_profit": 436711000, "ebit": 208381000, "ebitda": 416261000, "pretax_income": 126866000, "tax_provision": 15897000, "net_income": 106663000, "net_income_to_common": 106663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7658000, "total_current_assets": 1851737000, "total_assets": 23979342000, "short_term_debt": 714915000, "long_term_debt": 8164315000, "total_debt": 8879230000, "total_liabilities": 17903205000, "total_equity": 5966924000, "shares_outstanding": 113717000, "goodwill_and_intangibles": 255574000 }, "cash_flow": { "operating_cash_flow": 226008000, "capital_expenditure": 473024000, "free_cash_flow": 699032000, "dividends_paid": 96157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317006, "ticker_id": 3184, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:24.503991+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208381000", "ebitda": "416261000", "netIncome": "106663000", "grossProfit": "436711000", "depreciation": "None", "totalRevenue": "1121703000", "costOfRevenue": "684992000", "interestIncome": "6406000", "incomeBeforeTax": "126866000", "interestExpense": "81515000", "operatingIncome": "183280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15897000", "reportedCurrency": "USD", "netInterestIncome": "-75109000", "nonInterestIncome": "None", "operatingExpenses": "253431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25101000", "costofGoodsAndServicesSold": "684992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207880000", "sellingGeneralAndAdministrative": "58330000", "netIncomeFromContinuingOperations": "110969000" }, "balance": { "goodwill": "None", "inventory": "492792000", "commonStock": "2736112000", "currentDebt": "None", "investments": "None", "totalAssets": "23979342000", "longTermDebt": "8164315000", "shortTermDebt": "714915000", "treasuryStock": "-5328000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "255574000", "reportedCurrency": "USD", "retainedEarnings": "3267731000", "totalLiabilities": "17903205000", "otherCurrentAssets": "675565000", "totalCurrentAssets": "1851737000", "currentLongTermDebt": "624257000", "longTermInvestments": "1162397000", "shortTermInvestments": "12105000", "currentNetReceivables": "675722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22127605000", "currentAccountsPayable": "436808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17408173000", "shortLongTermDebtTotal": "10100768000", "totalShareholderEquity": "5966924000", "capitalLeaseObligations": "1312196000", "otherCurrentLiabilities": "575476000", "totalCurrentLiabilities": "1932581000", "otherNonCurrentLiabilities": "7806309000", "totalNonCurrentLiabilities": "15970624000", "cashAndShortTermInvestments": "7658000", "commonStockSharesOutstanding": "113717000", "intangibleAssetsExcludingGoodwill": "255574000", "cashAndCashEquivalentsAtCarryingValue": "7658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110969000", "profitLoss": "None", "dividendPayout": "96157000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-27764000", "operatingCashflow": "226008000", "capitalExpenditures": "473024000", "changeInReceivables": "-27579000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205231000", "cashflowFromInvestment": "-430532000", "stockBasedCompensation": "3590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1121703000, "cost_of_revenue": 684992000, "gross_profit": 436711000, "research_and_development": null, "selling_general_admin": 58330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208381000, "depreciation_amortisation": 207880000, "ebitda": 416261000, "interest_expense": 81515000, "interest_income": null, "other_non_operating": null, "pretax_income": 126866000, "tax_provision": 15897000, "effective_tax_rate": null, "net_income": 106663000, "net_income_continuing_ops": 110969000, "net_income_to_common": 106663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7658000, "short_term_investments": 12105000, "net_receivables": 675722000, "inventory": 492792000, "other_current_assets": null, "total_current_assets": 1851737000, "net_ppe": null, "goodwill": null, "intangible_assets": 255574000, "goodwill_and_intangibles": 255574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22127605000, "total_assets": 23979342000, "short_term_debt": 714915000, "accounts_payable": 436808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1932581000, "long_term_debt": 8164315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15970624000, "total_liabilities": 17903205000, "total_debt": 8879230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3267731000, "total_equity": 5966924000, "shares_outstanding": 113717000, "operating_cash_flow": 226008000, "stock_based_compensation": 3590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 473024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430532000, "dividends_paid": 96157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205231000, "free_cash_flow": 699032000, "net_change_in_cash": 707000 }, "raw_data": { "income": { "ebit": "208381000", "ebitda": "416261000", "netIncome": "106663000", "grossProfit": "436711000", "depreciation": "None", "totalRevenue": "1121703000", "costOfRevenue": "684992000", "interestIncome": "6406000", "incomeBeforeTax": "126866000", "interestExpense": "81515000", "operatingIncome": "183280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15897000", "reportedCurrency": "USD", "netInterestIncome": "-75109000", "nonInterestIncome": "None", "operatingExpenses": "253431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25101000", "costofGoodsAndServicesSold": "684992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207880000", "sellingGeneralAndAdministrative": "58330000", "netIncomeFromContinuingOperations": "110969000" }, "balance": { "goodwill": "None", "inventory": "492792000", "commonStock": "2736112000", "currentDebt": "None", "investments": "None", "totalAssets": "23979342000", "longTermDebt": "8164315000", "shortTermDebt": "714915000", "treasuryStock": "-5328000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "255574000", "reportedCurrency": "USD", "retainedEarnings": "3267731000", "totalLiabilities": "17903205000", "otherCurrentAssets": "675565000", "totalCurrentAssets": "1851737000", "currentLongTermDebt": "624257000", "longTermInvestments": "1162397000", "shortTermInvestments": "12105000", "currentNetReceivables": "675722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22127605000", "currentAccountsPayable": "436808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17408173000", "shortLongTermDebtTotal": "10100768000", "totalShareholderEquity": "5966924000", "capitalLeaseObligations": "1312196000", "otherCurrentLiabilities": "575476000", "totalCurrentLiabilities": "1932581000", "otherNonCurrentLiabilities": "7806309000", "totalNonCurrentLiabilities": "15970624000", "cashAndShortTermInvestments": "7658000", "commonStockSharesOutstanding": "113717000", "intangibleAssetsExcludingGoodwill": "255574000", "cashAndCashEquivalentsAtCarryingValue": "7658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110969000", "profitLoss": "None", "dividendPayout": "96157000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-27764000", "operatingCashflow": "226008000", "capitalExpenditures": "473024000", "changeInReceivables": "-27579000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205231000", "cashflowFromInvestment": "-430532000", "stockBasedCompensation": "3590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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" ] } } }