{ "ticker": { "uuid": "f9bf6f47-e583-44ed-9edf-a80d9e050e72", "symbol": "MDU", "name": "MDU Resources Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/f9bf6f47-e583-44ed-9edf-a80d9e050e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9bf6f47-e583-44ed-9edf-a80d9e050e72/" }, "ticker_metadata": { "id": 2599, "uuid": "f9bf6f47-e583-44ed-9edf-a80d9e050e72", "symbol": "MDU", "name": "MDU Resources Group Inc", "asset_type": "equity", "market_cap": 4405847000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "MDU Resources Group, Inc. is involved in the regulated power supply and construction materials and services businesses in the United States. The company is headquartered in Bismarck, North Dakota.", "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": "f9bf6f47-e583-44ed-9edf-a80d9e050e72", "symbol": "MDU", "name": "MDU Resources Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/f9bf6f47-e583-44ed-9edf-a80d9e050e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9bf6f47-e583-44ed-9edf-a80d9e050e72/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.66, "quality": 0.21, "momentum": 0.78, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 21.36, "market_cap": 4421520000, "pe_ratio": 23.3597, "earnings_yield": 0.0428, "ebitda_to_ev": 0.0756, "shareholder_yield": 0.025, "roe": 0.0652, "piotroski_f_score": 3, "momentum_12_1": 0.3795, "volatility_252d": 0.2364 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:43.044207+00:00", "batch_id": "" }, "size": { "price_close": 21.36, "market_cap": 4421520000, "market_cap_usd": 4421520000, "enterprise_value": 6964221000, "shares_outstanding": 207000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.3597, "pb_ratio": 1.5226, "ptbv_ratio": 1.7283, "ps_ratio": 2.4479, "pcf_ratio": 10.9137, "pfcf_ratio": 3.6953, "ev_ebitda": 13.2345, "ev_ebit": 21.9985, "ev_sales": 3.8555, "ev_fcf": 5.8204, "earnings_yield": 0.0428, "fcf_yield": 0.1718, "price_to_sales": 2.4479, "price_to_book": 1.5226, "price_to_cashflow": 10.9137, "ebitda_to_ev": 0.0756, "sales_yield": 0.2594 }, "yield": { "dividend_yield": 0.025, "buyback_yield": 0, "shareholder_yield": 0.025, "debt_paydown_yield": null, "total_yield": 0.025 }, "quality": { "gross_margin": 0.2816, "operating_margin": 0.1753, "net_margin": 0.1048, "ebitda_margin": 0.2913, "fcf_margin": 0.6624, "roe": 0.0652, "roa": 0.0246, "roic": 0.0537, "roc_greenblatt": null, "asset_turnover": 0.2351, "cash_conversion": 6.3214, "accruals_ratio": -0.0281, "sbc_to_revenue": 0.0038, "piotroski_f_score": 3, "altman_z_score": 1.1127, "earnings_stability_5y": 0.4732, "revenue_stability_5y": 0.5614, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0662, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.646, "net_debt_to_ebitda": 4.832, "debt_to_assets": 0.3378, "interest_coverage": 2.7857, "current_ratio": 0.7789, "quick_ratio": 0.7518, "net_debt": 2542701000, "local_beta": 0.0007, "volatility_252d": 0.2364, "volatility_60d": 0.5721, "max_drawdown_12m": -0.0966, "risk_adjusted_momentum": 1.6054 }, "growth": { "revenue_growth_1y": -0.0207, "revenue_growth_3y_cagr": 0.0238, "revenue_growth_5y_cagr": -0.1946, "eps_growth_1y": -0.278, "eps_growth_3y_cagr": -0.1968, "eps_growth_5y_cagr": -0.1337, "fcf_growth_1y": 0.1357, "book_value_growth_1y": 0.0274, "revenue_growth": -0.0207, "earnings_growth": -0.278 }, "momentum": { "price_return_1m": -0.0502, "price_return_3m": 0.0254, "price_return_6m": 0.1244, "price_return_9m": 0.3499, "price_return_12m": 0.3102, "price_return_12m_ex1m": 0.3795, "momentum_6m": 0.1244, "momentum_12m": 0.3102, "momentum_12_1": 0.3795, "distance_from_52w_high": -0.0549, "distance_from_52w_low": 0.3659, "relative_strength": 0.2103 }, "raw_ttm": { "revenue_ttm": 1806286000, "gross_profit_ttm": 508651000, "ebit_ttm": 316577000, "ebitda_ttm": 526216000, "net_income_ttm": 189280000, "eps_diluted_ttm": 0.9144, "operating_cash_flow_ttm": 405136000, "capital_expenditure_ttm": 791378000, "fcf_ttm": 1196514000, "dividends_paid_ttm": 110347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 113645000, "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_current_liabilities": 718342000, "net_ppe": null, "total_assets": 7684000000, "total_debt": 2595996000, "total_equity": 2904000000, "net_working_capital": 2613000, "book_value_per_share": 14.029, "retained_earnings": 1160843000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2558264000, "tangible_book_per_share": 12.3588 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 55, "rank_pcf": 48, "rank_ev_ebitda": 57, "rank_ev_ebit": 73, "rank_earnings_yield": 60, "rank_fcf_yield": 20, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 56, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 73, "rank_fcf_margin": 10, "rank_piotroski": 91, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 33 }, "composites": { "value_composite": 34, "quality_composite": 79, "momentum_composite": 22, "growth_composite": 99, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.3723, "os_score": 0.68, "value_percentile": 0.66, "quality_percentile": 0.21, "momentum_percentile": 0.78, "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": 22, "small_cap_core_rank": 40, "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": 4483, "ticker_id": 2599, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:43.044207+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.36, "market_cap": 4421520000, "market_cap_usd": 4421520000, "enterprise_value": 6964221000, "shares_outstanding": 207000000, "fx_rate_to_usd": null, "pe_ratio": 23.35967878, "pb_ratio": 1.52256198, "ptbv_ratio": 1.72832827, "ps_ratio": 2.44785156, "pcf_ratio": 10.9136685, "pfcf_ratio": 3.69533495, "ev_ebitda": 13.23452917, "ev_ebit": 21.99850589, "ev_sales": 3.85554724, "ev_fcf": 5.82042584, "earnings_yield": 0.04280881, "fcf_yield": 0.17180873, "dividend_yield": 0.0249568, "buyback_yield": 0, "shareholder_yield": 0.0249568, "debt_paydown_yield": null, "total_yield": 0.0249568, "gross_margin": 0.28160048, "operating_margin": 0.17526405, "net_margin": 0.10478961, "ebitda_margin": 0.29132485, "fcf_margin": 0.66241669, "roe": 0.06517906, "roa": 0.024633, "roic": 0.05367468, "roc_greenblatt": null, "asset_turnover": 0.23507106, "cash_conversion": 6.32139687, "accruals_ratio": -0.02809162, "sbc_to_revenue": 0.00378788, "debt_to_equity": 1.64600551, "net_debt_to_ebitda": 4.83204806, "debt_to_assets": 0.33784435, "interest_coverage": 2.78566589, "current_ratio": 0.77894652, "quick_ratio": 0.75182156, "net_debt": 2542701000, "revenue_growth_1y": -0.02073692, "revenue_growth_3y_cagr": 0.02380949, "revenue_growth_5y_cagr": -0.19459063, "eps_growth_1y": -0.27803948, "eps_growth_3y_cagr": -0.1968299, "eps_growth_5y_cagr": -0.13368702, "fcf_growth_1y": 0.13568123, "book_value_growth_1y": 0.02735632, "piotroski_f_score": 3, "altman_z_score": 1.11273545, "earnings_stability_5y": 0.47316, "revenue_stability_5y": 0.561435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05024455, "price_return_3m": 0.02541946, "price_return_6m": 0.12442357, "price_return_9m": 0.34989098, "price_return_12m": 0.31022046, "price_return_12m_ex1m": 0.37953455, "distance_from_52w_high": -0.05486726, "distance_from_52w_low": 0.36592977, "relative_strength": 0.21025688, "local_beta": 0.0007, "volatility_252d": 0.236413, "volatility_60d": 0.572065, "max_drawdown_12m": -0.09662263, "revenue_ttm": 1806286000, "gross_profit_ttm": 508651000, "ebit_ttm": 316577000, "ebitda_ttm": 526216000, "net_income_ttm": 189280000, "eps_diluted_ttm": 0.91439614, "operating_cash_flow_ttm": 405136000, "capital_expenditure_ttm": 791378000, "fcf_ttm": 1196514000, "dividends_paid_ttm": 110347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 113645000, "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_current_liabilities": 718342000, "net_ppe": null, "total_assets": 7684000000, "total_debt": 2595996000, "total_equity": 2904000000, "net_working_capital": 2613000, "book_value_per_share": 14.02898551, "retained_earnings": 1160843000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2558264000, "tangible_book_per_share": 12.35876329, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 55, "rank_pcf": 48, "rank_ev_ebitda": 57, "rank_ev_ebit": 73, "rank_earnings_yield": 60, "rank_fcf_yield": 20, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 56, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 73, "rank_fcf_margin": 10, "rank_piotroski": 91, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 33, "value_composite": 34, "quality_composite": 79, "momentum_composite": 22, "growth_composite": 99, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 40, "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": 21.36, "os": 0.68, "value": 0.66, "quality": 0.21, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 23.3597, "earnings_yield": 0.0428, "shareholder_yield": 0.025, "roe": 0.0652, "momentum_12_1": 0.3795, "complete_fields": { "id": 4483, "ticker_id": 2599, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:43.044207+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.36, "market_cap": 4421520000, "market_cap_usd": 4421520000, "enterprise_value": 6964221000, "shares_outstanding": 207000000, "fx_rate_to_usd": null, "pe_ratio": 23.35967878, "pb_ratio": 1.52256198, "ptbv_ratio": 1.72832827, "ps_ratio": 2.44785156, "pcf_ratio": 10.9136685, "pfcf_ratio": 3.69533495, "ev_ebitda": 13.23452917, "ev_ebit": 21.99850589, "ev_sales": 3.85554724, "ev_fcf": 5.82042584, "earnings_yield": 0.04280881, "fcf_yield": 0.17180873, "dividend_yield": 0.0249568, "buyback_yield": 0, "shareholder_yield": 0.0249568, "debt_paydown_yield": null, "total_yield": 0.0249568, "gross_margin": 0.28160048, "operating_margin": 0.17526405, "net_margin": 0.10478961, "ebitda_margin": 0.29132485, "fcf_margin": 0.66241669, "roe": 0.06517906, "roa": 0.024633, "roic": 0.05367468, "roc_greenblatt": null, "asset_turnover": 0.23507106, "cash_conversion": 6.32139687, "accruals_ratio": -0.02809162, "sbc_to_revenue": 0.00378788, "debt_to_equity": 1.64600551, "net_debt_to_ebitda": 4.83204806, "debt_to_assets": 0.33784435, "interest_coverage": 2.78566589, "current_ratio": 0.77894652, "quick_ratio": 0.75182156, "net_debt": 2542701000, "revenue_growth_1y": -0.02073692, "revenue_growth_3y_cagr": 0.02380949, "revenue_growth_5y_cagr": -0.19459063, "eps_growth_1y": -0.27803948, "eps_growth_3y_cagr": -0.1968299, "eps_growth_5y_cagr": -0.13368702, "fcf_growth_1y": 0.13568123, "book_value_growth_1y": 0.02735632, "piotroski_f_score": 3, "altman_z_score": 1.11273545, "earnings_stability_5y": 0.47316, "revenue_stability_5y": 0.561435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05024455, "price_return_3m": 0.02541946, "price_return_6m": 0.12442357, "price_return_9m": 0.34989098, "price_return_12m": 0.31022046, "price_return_12m_ex1m": 0.37953455, "distance_from_52w_high": -0.05486726, "distance_from_52w_low": 0.36592977, "relative_strength": 0.21025688, "local_beta": 0.0007, "volatility_252d": 0.236413, "volatility_60d": 0.572065, "max_drawdown_12m": -0.09662263, "revenue_ttm": 1806286000, "gross_profit_ttm": 508651000, "ebit_ttm": 316577000, "ebitda_ttm": 526216000, "net_income_ttm": 189280000, "eps_diluted_ttm": 0.91439614, "operating_cash_flow_ttm": 405136000, "capital_expenditure_ttm": 791378000, "fcf_ttm": 1196514000, "dividends_paid_ttm": 110347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 113645000, "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_current_liabilities": 718342000, "net_ppe": null, "total_assets": 7684000000, "total_debt": 2595996000, "total_equity": 2904000000, "net_working_capital": 2613000, "book_value_per_share": 14.02898551, "retained_earnings": 1160843000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2558264000, "tangible_book_per_share": 12.35876329, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 55, "rank_pcf": 48, "rank_ev_ebitda": 57, "rank_ev_ebit": 73, "rank_earnings_yield": 60, "rank_fcf_yield": 20, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 56, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 73, "rank_fcf_margin": 10, "rank_piotroski": 91, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 33, "value_composite": 34, "quality_composite": 79, "momentum_composite": 22, "growth_composite": 99, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2680959000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294729, "ticker_id": 2599, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318700000", "ebitda": "525400000", "netIncome": "190400000", "grossProfit": "404900000", "depreciation": "None", "totalRevenue": "1875100000", "costOfRevenue": "1470200000", "interestIncome": "107700000", "incomeBeforeTax": "211000000", "interestExpense": "107700000", "operatingIncome": "290400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19600000", "reportedCurrency": "USD", "netInterestIncome": "-107749000", "nonInterestIncome": "None", "operatingExpenses": "114500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "191407000" }, "balance": { "goodwill": "345736000", "inventory": "39052000", "commonStock": "204383000", "currentDebt": "None", "investments": "None", "totalAssets": "7755778000", "longTermDebt": "2532155000", "shortTermDebt": "148804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1108894000", "totalLiabilities": "4982861000", "otherCurrentAssets": "246541000", "totalCurrentAssets": "572436000", "currentLongTermDebt": "144700000", "longTermInvestments": "121177000", "shortTermInvestments": "None", "currentNetReceivables": "258630999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7183342000", "currentAccountsPayable": "148970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148000", "shortLongTermDebtTotal": "2740269000", "totalShareholderEquity": "2772917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "387449000", "totalCurrentLiabilities": "685223000", "otherNonCurrentLiabilities": "290709000", "totalNonCurrentLiabilities": "4297638000", "cashAndShortTermInvestments": "28212000", "commonStockSharesOutstanding": "205300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190400000", "profitLoss": "None", "dividendPayout": "108244000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4342000", "operatingCashflow": "473365000", "capitalExpenditures": "792000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268802000", "cashflowFromInvestment": "-780859000", "stockBasedCompensation": "6556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318700000, "depreciation_amortisation": 206700000, "ebitda": 525400000, "interest_expense": 107700000, "interest_income": null, "other_non_operating": null, "pretax_income": 211000000, "tax_provision": 19600000, "effective_tax_rate": null, "net_income": 190400000, "net_income_continuing_ops": 191407000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28212000, "short_term_investments": null, "net_receivables": 258630999, "inventory": 39052000, "other_current_assets": null, "total_current_assets": 572436000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7183342000, "total_assets": 7755778000, "short_term_debt": 148804000, "accounts_payable": 148970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685223000, "long_term_debt": 2532155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4297638000, "total_liabilities": 4982861000, "total_debt": 2680959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1108894000, "total_equity": 2772917000, "shares_outstanding": 205300000, "operating_cash_flow": 473365000, "stock_based_compensation": 6556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 792000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -780859000, "dividends_paid": 108244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268802000, "free_cash_flow": 1265365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318700000", "ebitda": "525400000", "netIncome": "190400000", "grossProfit": "404900000", "depreciation": "None", "totalRevenue": "1875100000", "costOfRevenue": "1470200000", "interestIncome": "107700000", "incomeBeforeTax": "211000000", "interestExpense": "107700000", "operatingIncome": "290400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19600000", "reportedCurrency": "USD", "netInterestIncome": "-107749000", "nonInterestIncome": "None", "operatingExpenses": "114500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "191407000" }, "balance": { "goodwill": "345736000", "inventory": "39052000", "commonStock": "204383000", "currentDebt": "None", "investments": "None", "totalAssets": "7755778000", "longTermDebt": "2532155000", "shortTermDebt": "148804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1108894000", "totalLiabilities": "4982861000", "otherCurrentAssets": "246541000", "totalCurrentAssets": "572436000", "currentLongTermDebt": "144700000", "longTermInvestments": "121177000", "shortTermInvestments": "None", "currentNetReceivables": "258630999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7183342000", "currentAccountsPayable": "148970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148000", "shortLongTermDebtTotal": "2740269000", "totalShareholderEquity": "2772917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "387449000", "totalCurrentLiabilities": "685223000", "otherNonCurrentLiabilities": "290709000", "totalNonCurrentLiabilities": "4297638000", "cashAndShortTermInvestments": "28212000", "commonStockSharesOutstanding": "205300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190400000", "profitLoss": "None", "dividendPayout": "108244000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4342000", "operatingCashflow": "473365000", "capitalExpenditures": "792000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268802000", "cashflowFromInvestment": "-780859000", "stockBasedCompensation": "6556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1757978000, "cost_of_revenue": 1186042000, "gross_profit": 571936000, "ebit": 307009000, "ebitda": 507087000, "pretax_income": 198662000, "tax_provision": 17589000, "net_income": 281108000, "net_income_to_common": 281108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50204000, "total_current_assets": 666259000, "total_assets": 7038818000, "short_term_debt": 161700000, "long_term_debt": 2130910000, "total_debt": 2292610000, "total_liabilities": 4348244000, "total_equity": 2690574000, "shares_outstanding": 204653000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 502318000, "capital_expenditure": 522824000, "free_cash_flow": 1025142000, "dividends_paid": 102939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294734, "ticker_id": 2599, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307009000", "ebitda": "507087000", "netIncome": "281108000", "grossProfit": "571936000", "depreciation": "None", "totalRevenue": "1757978000", "costOfRevenue": "1186042000", "interestIncome": "102447000", "incomeBeforeTax": "198662000", "interestExpense": "108347000", "operatingIncome": "265642000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17589000", "reportedCurrency": "USD", "netInterestIncome": "-108347000", "nonInterestIncome": "None", "operatingExpenses": "306294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1186042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200078000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "181073000" }, "balance": { "goodwill": "345736000", "inventory": "44940000", "commonStock": "203935000", "currentDebt": "None", "investments": "None", "totalAssets": "7038818000", "longTermDebt": "2130910000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1029699000", "totalLiabilities": "4348244000", "otherCurrentAssets": "296812000", "totalCurrentAssets": "666259000", "currentLongTermDebt": "161700000", "longTermInvestments": "115459000", "shortTermInvestments": "None", "currentNetReceivables": "274303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6372559000", "currentAccountsPayable": "150070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148000", "shortLongTermDebtTotal": "2292610000", "totalShareholderEquity": "2690574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323456000", "totalCurrentLiabilities": "678598000", "otherNonCurrentLiabilities": "691065000", "totalNonCurrentLiabilities": "3669646000", "cashAndShortTermInvestments": "50204000", "commonStockSharesOutstanding": "204653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181073000", "profitLoss": "None", "dividendPayout": "102939000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "246000", "operatingCashflow": "502318000", "capitalExpenditures": "522824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40296000", "cashflowFromInvestment": "-552685000", "stockBasedCompensation": "8423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1757978000, "cost_of_revenue": 1186042000, "gross_profit": 571936000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307009000, "depreciation_amortisation": 200078000, "ebitda": 507087000, "interest_expense": 108347000, "interest_income": null, "other_non_operating": null, "pretax_income": 198662000, "tax_provision": 17589000, "effective_tax_rate": null, "net_income": 281108000, "net_income_continuing_ops": 181073000, "net_income_to_common": 281108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50204000, "short_term_investments": null, "net_receivables": 274303000, "inventory": 44940000, "other_current_assets": null, "total_current_assets": 666259000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6372559000, "total_assets": 7038818000, "short_term_debt": 161700000, "accounts_payable": 150070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678598000, "long_term_debt": 2130910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3669646000, "total_liabilities": 4348244000, "total_debt": 2292610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1029699000, "total_equity": 2690574000, "shares_outstanding": 204653000, "operating_cash_flow": 502318000, "stock_based_compensation": 8423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 522824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -552685000, "dividends_paid": 102939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40296000, "free_cash_flow": 1025142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307009000", "ebitda": "507087000", "netIncome": "281108000", "grossProfit": "571936000", "depreciation": "None", "totalRevenue": "1757978000", "costOfRevenue": "1186042000", "interestIncome": "102447000", "incomeBeforeTax": "198662000", "interestExpense": "108347000", "operatingIncome": "265642000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17589000", "reportedCurrency": "USD", "netInterestIncome": "-108347000", "nonInterestIncome": "None", "operatingExpenses": "306294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1186042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200078000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "181073000" }, "balance": { "goodwill": "345736000", "inventory": "44940000", "commonStock": "203935000", "currentDebt": "None", "investments": "None", "totalAssets": "7038818000", "longTermDebt": "2130910000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1029699000", "totalLiabilities": "4348244000", "otherCurrentAssets": "296812000", "totalCurrentAssets": "666259000", "currentLongTermDebt": "161700000", "longTermInvestments": "115459000", "shortTermInvestments": "None", "currentNetReceivables": "274303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6372559000", "currentAccountsPayable": "150070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4148000", "shortLongTermDebtTotal": "2292610000", "totalShareholderEquity": "2690574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323456000", "totalCurrentLiabilities": "678598000", "otherNonCurrentLiabilities": "691065000", "totalNonCurrentLiabilities": "3669646000", "cashAndShortTermInvestments": "50204000", "commonStockSharesOutstanding": "204653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181073000", "profitLoss": "None", "dividendPayout": "102939000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "246000", "operatingCashflow": "502318000", "capitalExpenditures": "522824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40296000", "cashflowFromInvestment": "-552685000", "stockBasedCompensation": "8423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1803352000, "cost_of_revenue": 1284825000, "gross_profit": 518527000, "ebit": 444954000, "ebitda": 635404000, "pretax_income": 340330000, "tax_provision": 10213000, "net_income": 414707000, "net_income_to_common": 414707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48875000, "total_current_assets": 1363723000, "total_assets": 7833159000, "short_term_debt": 202087000, "long_term_debt": 2236904000, "total_debt": 2438991000, "total_liabilities": 4927926000, "total_equity": 2905233000, "shares_outstanding": 203938000, "goodwill_and_intangibles": 490964000 }, "cash_flow": { "operating_cash_flow": 332627000, "capital_expenditure": 519726000, "free_cash_flow": 852353000, "dividends_paid": 161316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294739, "ticker_id": 2599, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444954000", "ebitda": "635404000", "netIncome": "414707000", "grossProfit": "518527000", "depreciation": "None", "totalRevenue": "1803352000", "costOfRevenue": "1284825000", "interestIncome": "89332000", "incomeBeforeTax": "340330000", "interestExpense": "114308000", "operatingIncome": "224944000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10213000", "reportedCurrency": "USD", "netInterestIncome": "-143539000", "nonInterestIncome": "None", "operatingExpenses": "293583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1284825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190450000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "530105000" }, "balance": { "goodwill": "488960000", "inventory": "87392000", "commonStock": "203689000", "currentDebt": "None", "investments": "None", "totalAssets": "7833159000", "longTermDebt": "2236904000", "shortTermDebt": "202087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "1253693000", "totalLiabilities": "4927926000", "otherCurrentAssets": "284674000", "totalCurrentAssets": "1363723000", "currentLongTermDebt": "156319000", "longTermInvestments": "124235000", "shortTermInvestments": "None", "currentNetReceivables": "942782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6469436000", "currentAccountsPayable": "247610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31654000", "shortLongTermDebtTotal": "2490636000", "totalShareholderEquity": "2905233000", "capitalLeaseObligations": "74529000", "otherCurrentLiabilities": "567926000", "totalCurrentLiabilities": "1075733000", "otherNonCurrentLiabilities": "720725000", "totalNonCurrentLiabilities": "3852193000", "cashAndShortTermInvestments": "48875000", "commonStockSharesOutstanding": "203938000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "48875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414707000", "profitLoss": "None", "dividendPayout": "161316000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27594000", "operatingCashflow": "332627000", "capitalExpenditures": "519726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204622000", "cashflowFromInvestment": "-540791000", "stockBasedCompensation": "6309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1803352000, "cost_of_revenue": 1284825000, "gross_profit": 518527000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444954000, "depreciation_amortisation": 190450000, "ebitda": 635404000, "interest_expense": 114308000, "interest_income": null, "other_non_operating": null, "pretax_income": 340330000, "tax_provision": 10213000, "effective_tax_rate": null, "net_income": 414707000, "net_income_continuing_ops": 530105000, "net_income_to_common": 414707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48875000, "short_term_investments": null, "net_receivables": 942782000, "inventory": 87392000, "other_current_assets": null, "total_current_assets": 1363723000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 2004000, "goodwill_and_intangibles": 490964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6469436000, "total_assets": 7833159000, "short_term_debt": 202087000, "accounts_payable": 247610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075733000, "long_term_debt": 2236904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3852193000, "total_liabilities": 4927926000, "total_debt": 2438991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1253693000, "total_equity": 2905233000, "shares_outstanding": 203938000, "operating_cash_flow": 332627000, "stock_based_compensation": 6309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -540791000, "dividends_paid": 161316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204622000, "free_cash_flow": 852353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444954000", "ebitda": "635404000", "netIncome": "414707000", "grossProfit": "518527000", "depreciation": "None", "totalRevenue": "1803352000", "costOfRevenue": "1284825000", "interestIncome": "89332000", "incomeBeforeTax": "340330000", "interestExpense": "114308000", "operatingIncome": "224944000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10213000", "reportedCurrency": "USD", "netInterestIncome": "-143539000", "nonInterestIncome": "None", "operatingExpenses": "293583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1284825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190450000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "530105000" }, "balance": { "goodwill": "488960000", "inventory": "87392000", "commonStock": "203689000", "currentDebt": "None", "investments": "None", "totalAssets": "7833159000", "longTermDebt": "2236904000", "shortTermDebt": "202087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "1253693000", "totalLiabilities": "4927926000", "otherCurrentAssets": "284674000", "totalCurrentAssets": "1363723000", "currentLongTermDebt": "156319000", "longTermInvestments": "124235000", "shortTermInvestments": "None", "currentNetReceivables": "942782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6469436000", "currentAccountsPayable": "247610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31654000", "shortLongTermDebtTotal": "2490636000", "totalShareholderEquity": "2905233000", "capitalLeaseObligations": "74529000", "otherCurrentLiabilities": "567926000", "totalCurrentLiabilities": "1075733000", "otherNonCurrentLiabilities": "720725000", "totalNonCurrentLiabilities": "3852193000", "cashAndShortTermInvestments": "48875000", "commonStockSharesOutstanding": "203938000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "48875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414707000", "profitLoss": "None", "dividendPayout": "161316000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27594000", "operatingCashflow": "332627000", "capitalExpenditures": "519726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204622000", "cashflowFromInvestment": "-540791000", "stockBasedCompensation": "6309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1747298000, "cost_of_revenue": 1257239000, "gross_profit": 490059000, "ebit": 204130000, "ebitda": 392690000, "pretax_income": 123447000, "tax_provision": 6195000, "net_income": 367489000, "net_income_to_common": 367489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34828000, "total_current_assets": 2011748000, "total_assets": 9660781000, "short_term_debt": 107626000, "long_term_debt": 2763394000, "total_debt": 2871020000, "total_liabilities": 6073652000, "total_equity": 3587129000, "shares_outstanding": 203462000, "goodwill_and_intangibles": 493062000 }, "cash_flow": { "operating_cash_flow": 510000000, "capital_expenditure": 656588000, "free_cash_flow": 1166588000, "dividends_paid": 176915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294744, "ticker_id": 2599, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204130000", "ebitda": "392690000", "netIncome": "367489000", "grossProfit": "490059000", "depreciation": "None", "totalRevenue": "1747298000", "costOfRevenue": "1257239000", "interestIncome": "119300000", "incomeBeforeTax": "123447000", "interestExpense": "80683000", "operatingIncome": "200870000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6195000", "reportedCurrency": "USD", "netInterestIncome": "-119300000", "nonInterestIncome": "None", "operatingExpenses": "289189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7379000", "costofGoodsAndServicesSold": "1257239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188560000", "sellingGeneralAndAdministrative": "5222195000", "netIncomeFromContinuingOperations": "367300000" }, "balance": { "goodwill": "488960000", "inventory": "64248000", "commonStock": "204163000", "currentDebt": "None", "investments": "None", "totalAssets": "9660781000", "longTermDebt": "2763394000", "shortTermDebt": "107626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4102000", "reportedCurrency": "USD", "retainedEarnings": "1951138000", "totalLiabilities": "6073652000", "otherCurrentAssets": "848332000", "totalCurrentAssets": "2011748000", "currentLongTermDebt": "324531000", "longTermInvestments": "161913000", "shortTermInvestments": "0", "currentNetReceivables": "1064340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7649033000", "currentAccountsPayable": "525560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6091545000", "shortLongTermDebtTotal": "2478345000", "totalShareholderEquity": "3587129000", "capitalLeaseObligations": "120050000", "otherCurrentLiabilities": "784109000", "totalCurrentLiabilities": "1479603000", "otherNonCurrentLiabilities": "1199352000", "totalNonCurrentLiabilities": "4594049000", "cashAndShortTermInvestments": "34828000", "commonStockSharesOutstanding": "203462000", "intangibleAssetsExcludingGoodwill": "4102000", "cashAndCashEquivalentsAtCarryingValue": "34828000", "accumulatedDepreciationAmortizationPPE": "-3272493000" }, "cashflow": { "netIncome": "367276000", "profitLoss": "None", "dividendPayout": "176915000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46588000", "operatingCashflow": "510000000", "capitalExpenditures": "656588000", "changeInReceivables": "-363314000", "changeInExchangeRate": "None", "cashflowFromFinancing": "155200000", "cashflowFromInvestment": "-638900000", "stockBasedCompensation": "10254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1747298000, "cost_of_revenue": 1257239000, "gross_profit": 490059000, "research_and_development": null, "selling_general_admin": 5222195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204130000, "depreciation_amortisation": 188560000, "ebitda": 392690000, "interest_expense": 80683000, "interest_income": null, "other_non_operating": null, "pretax_income": 123447000, "tax_provision": 6195000, "effective_tax_rate": null, "net_income": 367489000, "net_income_continuing_ops": 367300000, "net_income_to_common": 367489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34828000, "short_term_investments": 0, "net_receivables": 1064340000, "inventory": 64248000, "other_current_assets": null, "total_current_assets": 2011748000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 4102000, "goodwill_and_intangibles": 493062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7649033000, "total_assets": 9660781000, "short_term_debt": 107626000, "accounts_payable": 525560000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1479603000, "long_term_debt": 2763394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4594049000, "total_liabilities": 6073652000, "total_debt": 2871020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1951138000, "total_equity": 3587129000, "shares_outstanding": 203462000, "operating_cash_flow": 510000000, "stock_based_compensation": 10254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 656588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638900000, "dividends_paid": 176915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155200000, "free_cash_flow": 1166588000, "net_change_in_cash": 26356000 }, "raw_data": { "income": { "ebit": "204130000", "ebitda": "392690000", "netIncome": "367489000", "grossProfit": "490059000", "depreciation": "None", "totalRevenue": "1747298000", "costOfRevenue": "1257239000", "interestIncome": "119300000", "incomeBeforeTax": "123447000", "interestExpense": "80683000", "operatingIncome": "200870000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6195000", "reportedCurrency": "USD", "netInterestIncome": "-119300000", "nonInterestIncome": "None", "operatingExpenses": "289189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7379000", "costofGoodsAndServicesSold": "1257239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188560000", "sellingGeneralAndAdministrative": "5222195000", "netIncomeFromContinuingOperations": "367300000" }, "balance": { "goodwill": "488960000", "inventory": "64248000", "commonStock": "204163000", "currentDebt": "None", "investments": "None", "totalAssets": "9660781000", "longTermDebt": "2763394000", "shortTermDebt": "107626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4102000", "reportedCurrency": "USD", "retainedEarnings": "1951138000", "totalLiabilities": "6073652000", "otherCurrentAssets": "848332000", "totalCurrentAssets": "2011748000", "currentLongTermDebt": "324531000", "longTermInvestments": "161913000", "shortTermInvestments": "0", "currentNetReceivables": "1064340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7649033000", "currentAccountsPayable": "525560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6091545000", "shortLongTermDebtTotal": "2478345000", "totalShareholderEquity": "3587129000", "capitalLeaseObligations": "120050000", "otherCurrentLiabilities": "784109000", "totalCurrentLiabilities": "1479603000", "otherNonCurrentLiabilities": "1199352000", "totalNonCurrentLiabilities": "4594049000", "cashAndShortTermInvestments": "34828000", "commonStockSharesOutstanding": "203462000", "intangibleAssetsExcludingGoodwill": "4102000", "cashAndCashEquivalentsAtCarryingValue": "34828000", "accumulatedDepreciationAmortizationPPE": "-3272493000" }, "cashflow": { "netIncome": "367276000", "profitLoss": "None", "dividendPayout": "176915000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46588000", "operatingCashflow": "510000000", "capitalExpenditures": "656588000", "changeInReceivables": "-363314000", "changeInExchangeRate": "None", "cashflowFromFinancing": "155200000", "cashflowFromInvestment": "-638900000", "stockBasedCompensation": "10254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 3454436000, "cost_of_revenue": 2767154000, "gross_profit": 687282000, "ebit": 356775000, "ebitda": 555015000, "pretax_income": 286066000, "tax_provision": 43544000, "net_income": 378131000, "net_income_to_common": 378131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54161000, "total_current_assets": 1550943000, "total_assets": 8910435000, "short_term_debt": 183421000, "long_term_debt": 2593847000, "total_debt": 2777268000, "total_liabilities": 5527561000, "total_equity": 3382874000, "shares_outstanding": 202383000, "goodwill_and_intangibles": 787964000 }, "cash_flow": { "operating_cash_flow": 495800000, "capital_expenditure": 659425000, "free_cash_flow": 1155225000, "dividends_paid": 171354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294749, "ticker_id": 2599, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356775000", "ebitda": "555015000", "netIncome": "378131000", "grossProfit": "687282000", "depreciation": "None", "totalRevenue": "3454436000", "costOfRevenue": "2767154000", "interestIncome": "94000000", "incomeBeforeTax": "286066000", "interestExpense": "70709000", "operatingIncome": "331051000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43544000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "356231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26416000", "costofGoodsAndServicesSold": "2767154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198240000", "sellingGeneralAndAdministrative": "4290077000", "netIncomeFromContinuingOperations": "377700000" }, "balance": { "goodwill": "765386000", "inventory": "335609000", "commonStock": "203889000", "currentDebt": "None", "investments": "None", "totalAssets": "8910435000", "longTermDebt": "2593847000", "shortTermDebt": "183421000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "22578000", "reportedCurrency": "USD", "retainedEarnings": "1762410000", "totalLiabilities": "5527561000", "otherCurrentAssets": "214432000", "totalCurrentAssets": "1550943000", "currentLongTermDebt": "148053000", "longTermInvestments": "175476000", "shortTermInvestments": "None", "currentNetReceivables": "946741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7359492000", "currentAccountsPayable": "478933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5756388000", "shortLongTermDebtTotal": "2866521000", "totalShareholderEquity": "3382874000", "capitalLeaseObligations": "124621000", "otherCurrentLiabilities": "349514000", "totalCurrentLiabilities": "1092240000", "otherNonCurrentLiabilities": "1249512000", "totalNonCurrentLiabilities": "4435321000", "cashAndShortTermInvestments": "54161000", "commonStockSharesOutstanding": "202383000", "intangibleAssetsExcludingGoodwill": "22578000", "cashAndCashEquivalentsAtCarryingValue": "54161000", "accumulatedDepreciationAmortizationPPE": "-3216461000" }, "cashflow": { "netIncome": "377731000", "profitLoss": "None", "dividendPayout": "171354000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-42302000", "operatingCashflow": "495800000", "capitalExpenditures": "659425000", "changeInReceivables": "-60024000", "changeInExchangeRate": "None", "cashflowFromFinancing": "384700000", "cashflowFromInvestment": "-885900000", "stockBasedCompensation": "14709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3454436000, "cost_of_revenue": 2767154000, "gross_profit": 687282000, "research_and_development": null, "selling_general_admin": 4290077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356775000, "depreciation_amortisation": 198240000, "ebitda": 555015000, "interest_expense": 70709000, "interest_income": null, "other_non_operating": null, "pretax_income": 286066000, "tax_provision": 43544000, "effective_tax_rate": null, "net_income": 378131000, "net_income_continuing_ops": 377700000, "net_income_to_common": 378131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54161000, "short_term_investments": null, "net_receivables": 946741000, "inventory": 335609000, "other_current_assets": null, "total_current_assets": 1550943000, "net_ppe": null, "goodwill": 765386000, "intangible_assets": 22578000, "goodwill_and_intangibles": 787964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7359492000, "total_assets": 8910435000, "short_term_debt": 183421000, "accounts_payable": 478933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1092240000, "long_term_debt": 2593847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4435321000, "total_liabilities": 5527561000, "total_debt": 2777268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1762410000, "total_equity": 3382874000, "shares_outstanding": 202383000, "operating_cash_flow": 495800000, "stock_based_compensation": 14709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 659425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -885900000, "dividends_paid": 171354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 384700000, "free_cash_flow": 1155225000, "net_change_in_cash": -5386000 }, "raw_data": { "income": { "ebit": "356775000", "ebitda": "555015000", "netIncome": "378131000", "grossProfit": "687282000", "depreciation": "None", "totalRevenue": "3454436000", "costOfRevenue": "2767154000", "interestIncome": "94000000", "incomeBeforeTax": "286066000", "interestExpense": "70709000", "operatingIncome": "331051000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43544000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "356231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26416000", "costofGoodsAndServicesSold": "2767154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198240000", "sellingGeneralAndAdministrative": "4290077000", "netIncomeFromContinuingOperations": "377700000" }, "balance": { "goodwill": "765386000", "inventory": "335609000", "commonStock": "203889000", "currentDebt": "None", "investments": "None", "totalAssets": "8910435000", "longTermDebt": "2593847000", "shortTermDebt": "183421000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "22578000", "reportedCurrency": "USD", "retainedEarnings": "1762410000", "totalLiabilities": "5527561000", "otherCurrentAssets": "214432000", "totalCurrentAssets": "1550943000", "currentLongTermDebt": "148053000", "longTermInvestments": "175476000", "shortTermInvestments": "None", "currentNetReceivables": "946741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7359492000", "currentAccountsPayable": "478933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5756388000", "shortLongTermDebtTotal": "2866521000", "totalShareholderEquity": "3382874000", "capitalLeaseObligations": "124621000", "otherCurrentLiabilities": "349514000", "totalCurrentLiabilities": "1092240000", "otherNonCurrentLiabilities": "1249512000", "totalNonCurrentLiabilities": "4435321000", "cashAndShortTermInvestments": "54161000", "commonStockSharesOutstanding": "202383000", "intangibleAssetsExcludingGoodwill": "22578000", "cashAndCashEquivalentsAtCarryingValue": "54161000", "accumulatedDepreciationAmortizationPPE": "-3216461000" }, "cashflow": { "netIncome": "377731000", "profitLoss": "None", "dividendPayout": "171354000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-42302000", "operatingCashflow": "495800000", "capitalExpenditures": "659425000", "changeInReceivables": "-60024000", "changeInExchangeRate": "None", "cashflowFromFinancing": "384700000", "cashflowFromInvestment": "-885900000", "stockBasedCompensation": "14709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 5532750000, "cost_of_revenue": 4485472000, "gross_profit": 1047278000, "ebit": 571636000, "ebitda": 856736000, "pretax_income": 475117000, "tax_provision": 84590000, "net_income": 390205000, "net_income_to_common": 390205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59547000, "total_current_assets": 1337347000, "total_assets": 8053372000, "short_term_debt": 85210000, "long_term_debt": 2211575000, "total_debt": 2296785000, "total_liabilities": 4974267000, "total_equity": 3079105000, "shares_outstanding": 200571000, "goodwill_and_intangibles": 740459000 }, "cash_flow": { "operating_cash_flow": 768400000, "capital_expenditure": 558007000, "free_cash_flow": 1326407000, "dividends_paid": 166405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294754, "ticker_id": 2599, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "571636000", "ebitda": "856736000", "netIncome": "390205000", "grossProfit": "1047278000", "depreciation": "None", "totalRevenue": "5532750000", "costOfRevenue": "4485472000", "interestIncome": "96500000", "incomeBeforeTax": "475117000", "interestExpense": "96519000", "operatingIncome": "544925000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84590000", "reportedCurrency": "USD", "netInterestIncome": "-96500000", "nonInterestIncome": "None", "operatingExpenses": "502353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26711000", "costofGoodsAndServicesSold": "4485472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285100000", "sellingGeneralAndAdministrative": "99000", "netIncomeFromContinuingOperations": "559707000" }, "balance": { "goodwill": "714963000", "inventory": "291167000", "commonStock": "201061000", "currentDebt": "None", "investments": "None", "totalAssets": "8053372000", "longTermDebt": "2211575000", "shortTermDebt": "85210000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25496000", "reportedCurrency": "USD", "retainedEarnings": "1558363000", "totalLiabilities": "4974267000", "otherCurrentAssets": "112647000", "totalCurrentAssets": "1337347000", "currentLongTermDebt": "51555000", "longTermInvestments": "165022000", "shortTermInvestments": "None", "currentNetReceivables": "873986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6716025000", "currentAccountsPayable": "426264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5166939000", "shortLongTermDebtTotal": "2383653000", "totalShareholderEquity": "3079105000", "capitalLeaseObligations": "120523000", "otherCurrentLiabilities": "363204000", "totalCurrentLiabilities": "963522000", "otherNonCurrentLiabilities": "1283072000", "totalNonCurrentLiabilities": "4010745000", "cashAndShortTermInvestments": "59547000", "commonStockSharesOutstanding": "200571000", "intangibleAssetsExcludingGoodwill": "25496000", "cashAndCashEquivalentsAtCarryingValue": "59547000", "accumulatedDepreciationAmortizationPPE": "-3133831000" }, "cashflow": { "netIncome": "390527000", "profitLoss": "None", "dividendPayout": "166405000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7221000", "operatingCashflow": "768400000", "capitalExpenditures": "558007000", "changeInReceivables": "7796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145100000", "cashflowFromInvestment": "-630243000", "stockBasedCompensation": "13096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5532750000, "cost_of_revenue": 4485472000, "gross_profit": 1047278000, "research_and_development": null, "selling_general_admin": 99000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 571636000, "depreciation_amortisation": 285100000, "ebitda": 856736000, "interest_expense": 96519000, "interest_income": null, "other_non_operating": null, "pretax_income": 475117000, "tax_provision": 84590000, "effective_tax_rate": null, "net_income": 390205000, "net_income_continuing_ops": 559707000, "net_income_to_common": 390205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59547000, "short_term_investments": null, "net_receivables": 873986000, "inventory": 291167000, "other_current_assets": null, "total_current_assets": 1337347000, "net_ppe": null, "goodwill": 714963000, "intangible_assets": 25496000, "goodwill_and_intangibles": 740459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6716025000, "total_assets": 8053372000, "short_term_debt": 85210000, "accounts_payable": 426264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963522000, "long_term_debt": 2211575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4010745000, "total_liabilities": 4974267000, "total_debt": 2296785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1558363000, "total_equity": 3079105000, "shares_outstanding": 200571000, "operating_cash_flow": 768400000, "stock_based_compensation": 13096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 558007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -630243000, "dividends_paid": 166405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145100000, "free_cash_flow": 1326407000, "net_change_in_cash": -6912000 }, "raw_data": { "income": { "ebit": "571636000", "ebitda": "856736000", "netIncome": "390205000", "grossProfit": "1047278000", "depreciation": "None", "totalRevenue": "5532750000", "costOfRevenue": "4485472000", "interestIncome": "96500000", "incomeBeforeTax": "475117000", "interestExpense": "96519000", "operatingIncome": "544925000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84590000", "reportedCurrency": "USD", "netInterestIncome": "-96500000", "nonInterestIncome": "None", "operatingExpenses": "502353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26711000", "costofGoodsAndServicesSold": "4485472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285100000", "sellingGeneralAndAdministrative": "99000", "netIncomeFromContinuingOperations": "559707000" }, "balance": { "goodwill": "714963000", "inventory": "291167000", "commonStock": "201061000", "currentDebt": "None", "investments": "None", "totalAssets": "8053372000", "longTermDebt": "2211575000", "shortTermDebt": "85210000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25496000", "reportedCurrency": "USD", "retainedEarnings": "1558363000", "totalLiabilities": "4974267000", "otherCurrentAssets": "112647000", "totalCurrentAssets": "1337347000", "currentLongTermDebt": "51555000", "longTermInvestments": "165022000", "shortTermInvestments": "None", "currentNetReceivables": "873986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6716025000", "currentAccountsPayable": "426264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5166939000", "shortLongTermDebtTotal": "2383653000", "totalShareholderEquity": "3079105000", "capitalLeaseObligations": "120523000", "otherCurrentLiabilities": "363204000", "totalCurrentLiabilities": "963522000", "otherNonCurrentLiabilities": "1283072000", "totalNonCurrentLiabilities": "4010745000", "cashAndShortTermInvestments": "59547000", "commonStockSharesOutstanding": "200571000", "intangibleAssetsExcludingGoodwill": "25496000", "cashAndCashEquivalentsAtCarryingValue": "59547000", "accumulatedDepreciationAmortizationPPE": "-3133831000" }, "cashflow": { "netIncome": "390527000", "profitLoss": "None", "dividendPayout": "166405000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7221000", "operatingCashflow": "768400000", "capitalExpenditures": "558007000", "changeInReceivables": "7796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145100000", "cashflowFromInvestment": "-630243000", "stockBasedCompensation": "13096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 5336776000, "cost_of_revenue": 4403396000, "gross_profit": 933380000, "ebit": 497032000, "ebitda": 753049000, "pretax_income": 398445000, "tax_provision": 63279000, "net_income": 335453000, "net_income_to_common": 335453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66459000, "total_current_assets": 1297701000, "total_assets": 7683059000, "short_term_debt": 48204000, "long_term_debt": 2226567000, "total_debt": 2274771000, "total_liabilities": 4835813000, "total_equity": 2847246000, "shares_outstanding": 198626000, "goodwill_and_intangibles": 696604000 }, "cash_flow": { "operating_cash_flow": 542300000, "capital_expenditure": 576065000, "free_cash_flow": 1118365000, "dividends_paid": 160256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294759, "ticker_id": 2599, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "497032000", "ebitda": "753049000", "netIncome": "335453000", "grossProfit": "933380000", "depreciation": "None", "totalRevenue": "5336776000", "costOfRevenue": "4403396000", "interestIncome": "98587000", "incomeBeforeTax": "398445000", "interestExpense": "98587000", "operatingIncome": "481220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63279000", "reportedCurrency": "USD", "netInterestIncome": "-98587000", "nonInterestIncome": "None", "operatingExpenses": "452160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15812000", "costofGoodsAndServicesSold": "4403396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256017000", "sellingGeneralAndAdministrative": "4091437000", "netIncomeFromContinuingOperations": "461724000" }, "balance": { "goodwill": "681358000", "inventory": "278407000", "commonStock": "200923000", "currentDebt": "None", "investments": "None", "totalAssets": "7683059000", "longTermDebt": "2226567000", "shortTermDebt": "48204000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15246000", "reportedCurrency": "USD", "retainedEarnings": "1336647000", "totalLiabilities": "4835813000", "otherCurrentAssets": "116230000", "totalCurrentAssets": "1297701000", "currentLongTermDebt": "16540000", "longTermInvestments": "148656000", "shortTermInvestments": "None", "currentNetReceivables": "836605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6385358000", "currentAccountsPayable": "403391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4917142000", "shortLongTermDebtTotal": "2358513000", "totalShareholderEquity": "2847246000", "capitalLeaseObligations": "115406000", "otherCurrentLiabilities": "365862000", "totalCurrentLiabilities": "866427000", "otherNonCurrentLiabilities": "1236236000", "totalNonCurrentLiabilities": "3969386000", "cashAndShortTermInvestments": "66459000", "commonStockSharesOutstanding": "198626000", "intangibleAssetsExcludingGoodwill": "15246000", "cashAndCashEquivalentsAtCarryingValue": "66459000", "accumulatedDepreciationAmortizationPPE": "-2991486000" }, "cashflow": { "netIncome": "335166000", "profitLoss": "None", "dividendPayout": "160256000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9331000", "operatingCashflow": "542300000", "capitalExpenditures": "576065000", "changeInReceivables": "-104374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "74100000", "cashflowFromInvestment": "-603861000", "stockBasedCompensation": "7353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5336776000, "cost_of_revenue": 4403396000, "gross_profit": 933380000, "research_and_development": null, "selling_general_admin": 4091437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 497032000, "depreciation_amortisation": 256017000, "ebitda": 753049000, "interest_expense": 98587000, "interest_income": null, "other_non_operating": null, "pretax_income": 398445000, "tax_provision": 63279000, "effective_tax_rate": null, "net_income": 335453000, "net_income_continuing_ops": 461724000, "net_income_to_common": 335453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66459000, "short_term_investments": null, "net_receivables": 836605000, "inventory": 278407000, "other_current_assets": null, "total_current_assets": 1297701000, "net_ppe": null, "goodwill": 681358000, "intangible_assets": 15246000, "goodwill_and_intangibles": 696604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6385358000, "total_assets": 7683059000, "short_term_debt": 48204000, "accounts_payable": 403391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866427000, "long_term_debt": 2226567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3969386000, "total_liabilities": 4835813000, "total_debt": 2274771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1336647000, "total_equity": 2847246000, "shares_outstanding": 198626000, "operating_cash_flow": 542300000, "stock_based_compensation": 7353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 576065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603861000, "dividends_paid": 160256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74100000, "free_cash_flow": 1118365000, "net_change_in_cash": 12511000 }, "raw_data": { "income": { "ebit": "497032000", "ebitda": "753049000", "netIncome": "335453000", "grossProfit": "933380000", "depreciation": "None", "totalRevenue": "5336776000", "costOfRevenue": "4403396000", "interestIncome": "98587000", "incomeBeforeTax": "398445000", "interestExpense": "98587000", "operatingIncome": "481220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63279000", "reportedCurrency": "USD", "netInterestIncome": "-98587000", "nonInterestIncome": "None", "operatingExpenses": "452160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15812000", "costofGoodsAndServicesSold": "4403396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256017000", "sellingGeneralAndAdministrative": "4091437000", "netIncomeFromContinuingOperations": "461724000" }, "balance": { "goodwill": "681358000", "inventory": "278407000", "commonStock": "200923000", "currentDebt": "None", "investments": "None", "totalAssets": "7683059000", "longTermDebt": "2226567000", "shortTermDebt": "48204000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15246000", "reportedCurrency": "USD", "retainedEarnings": "1336647000", "totalLiabilities": "4835813000", "otherCurrentAssets": "116230000", "totalCurrentAssets": "1297701000", "currentLongTermDebt": "16540000", "longTermInvestments": "148656000", "shortTermInvestments": "None", "currentNetReceivables": "836605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6385358000", "currentAccountsPayable": "403391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4917142000", "shortLongTermDebtTotal": "2358513000", "totalShareholderEquity": "2847246000", "capitalLeaseObligations": "115406000", "otherCurrentLiabilities": "365862000", "totalCurrentLiabilities": "866427000", "otherNonCurrentLiabilities": "1236236000", "totalNonCurrentLiabilities": "3969386000", "cashAndShortTermInvestments": "66459000", "commonStockSharesOutstanding": "198626000", "intangibleAssetsExcludingGoodwill": "15246000", "cashAndCashEquivalentsAtCarryingValue": "66459000", "accumulatedDepreciationAmortizationPPE": "-2991486000" }, "cashflow": { "netIncome": "335166000", "profitLoss": "None", "dividendPayout": "160256000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9331000", "operatingCashflow": "542300000", "capitalExpenditures": "576065000", "changeInReceivables": "-104374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "74100000", "cashflowFromInvestment": "-603861000", "stockBasedCompensation": "7353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 4531600000, "cost_of_revenue": 3741000000, "gross_profit": 790600000, "ebit": 400894000, "ebitda": 621099000, "pretax_income": 316900000, "tax_provision": 47500000, "net_income": 272300000, "net_income_to_common": 272300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53948000, "total_current_assets": 1184132000, "total_assets": 6988000000, "short_term_debt": 251854000, "long_term_debt": 1856841000, "total_debt": 2108695000, "total_liabilities": 4421000000, "total_equity": 2567000000, "shares_outstanding": 196200000, "goodwill_and_intangibles": 675737000 }, "cash_flow": { "operating_cash_flow": 499900000, "capital_expenditure": 568230000, "free_cash_flow": 1068130000, "dividends_paid": 154573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294764, "ticker_id": 2599, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400894000", "ebitda": "621099000", "netIncome": "272300000", "grossProfit": "790600000", "depreciation": "None", "totalRevenue": "4531600000", "costOfRevenue": "3741000000", "interestIncome": "84614000", "incomeBeforeTax": "316900000", "interestExpense": "84600000", "operatingIncome": "401700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-84614000", "nonInterestIncome": "None", "operatingExpenses": "388900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-238000", "costofGoodsAndServicesSold": "3741000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220205000", "sellingGeneralAndAdministrative": "3424759000", "netIncomeFromContinuingOperations": "364356000" }, "balance": { "goodwill": "664922000", "inventory": "287309000", "commonStock": "196565000", "currentDebt": "None", "investments": "None", "totalAssets": "6988000000", "longTermDebt": "1856841000", "shortTermDebt": "251854000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10815000", "reportedCurrency": "USD", "retainedEarnings": "1163602000", "totalLiabilities": "4421000000", "otherCurrentAssets": "119930000", "totalCurrentAssets": "1184132000", "currentLongTermDebt": "251854000", "longTermInvestments": "138620000", "shortTermInvestments": "None", "currentNetReceivables": "722945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5803978000", "currentAccountsPayable": "358505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578677000", "shortLongTermDebtTotal": "2108695000", "totalShareholderEquity": "2567000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333762000", "totalCurrentLiabilities": "986050000", "otherNonCurrentLiabilities": "1148359000", "totalNonCurrentLiabilities": "3435285000", "cashAndShortTermInvestments": "53948000", "commonStockSharesOutstanding": "196200000", "intangibleAssetsExcludingGoodwill": "10815000", "cashAndCashEquivalentsAtCarryingValue": "53948000", "accumulatedDepreciationAmortizationPPE": "-2818644000" }, "cashflow": { "netIncome": "269386000", "profitLoss": "None", "dividendPayout": "154573000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46796000", "operatingCashflow": "499900000", "capitalExpenditures": "568230000", "changeInReceivables": "28234000", "changeInExchangeRate": "-1000", "cashflowFromFinancing": "230400000", "cashflowFromInvestment": "-710900000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4531600000, "cost_of_revenue": 3741000000, "gross_profit": 790600000, "research_and_development": null, "selling_general_admin": 3424759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400894000, "depreciation_amortisation": 220205000, "ebitda": 621099000, "interest_expense": 84600000, "interest_income": null, "other_non_operating": null, "pretax_income": 316900000, "tax_provision": 47500000, "effective_tax_rate": null, "net_income": 272300000, "net_income_continuing_ops": 364356000, "net_income_to_common": 272300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53948000, "short_term_investments": null, "net_receivables": 722945000, "inventory": 287309000, "other_current_assets": null, "total_current_assets": 1184132000, "net_ppe": null, "goodwill": 664922000, "intangible_assets": 10815000, "goodwill_and_intangibles": 675737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5803978000, "total_assets": 6988000000, "short_term_debt": 251854000, "accounts_payable": 358505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 986050000, "long_term_debt": 1856841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3435285000, "total_liabilities": 4421000000, "total_debt": 2108695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1163602000, "total_equity": 2567000000, "shares_outstanding": 196200000, "operating_cash_flow": 499900000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 568230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -710900000, "dividends_paid": 154573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 230400000, "free_cash_flow": 1068130000, "net_change_in_cash": 19349000 }, "raw_data": { "income": { "ebit": "400894000", "ebitda": "621099000", "netIncome": "272300000", "grossProfit": "790600000", "depreciation": "None", "totalRevenue": "4531600000", "costOfRevenue": "3741000000", "interestIncome": "84614000", "incomeBeforeTax": "316900000", "interestExpense": "84600000", "operatingIncome": "401700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-84614000", "nonInterestIncome": "None", "operatingExpenses": "388900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-238000", "costofGoodsAndServicesSold": "3741000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220205000", "sellingGeneralAndAdministrative": "3424759000", "netIncomeFromContinuingOperations": "364356000" }, "balance": { "goodwill": "664922000", "inventory": "287309000", "commonStock": "196565000", "currentDebt": "None", "investments": "None", "totalAssets": "6988000000", "longTermDebt": "1856841000", "shortTermDebt": "251854000", "treasuryStock": "-3626000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10815000", "reportedCurrency": "USD", "retainedEarnings": "1163602000", "totalLiabilities": "4421000000", "otherCurrentAssets": "119930000", "totalCurrentAssets": "1184132000", "currentLongTermDebt": "251854000", "longTermInvestments": "138620000", "shortTermInvestments": "None", "currentNetReceivables": "722945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5803978000", "currentAccountsPayable": "358505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578677000", "shortLongTermDebtTotal": "2108695000", "totalShareholderEquity": "2567000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333762000", "totalCurrentLiabilities": "986050000", "otherNonCurrentLiabilities": "1148359000", "totalNonCurrentLiabilities": "3435285000", "cashAndShortTermInvestments": "53948000", "commonStockSharesOutstanding": "196200000", "intangibleAssetsExcludingGoodwill": "10815000", "cashAndCashEquivalentsAtCarryingValue": "53948000", "accumulatedDepreciationAmortizationPPE": "-2818644000" }, "cashflow": { "netIncome": "269386000", "profitLoss": "None", "dividendPayout": "154573000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46796000", "operatingCashflow": "499900000", "capitalExpenditures": "568230000", "changeInReceivables": "28234000", "changeInExchangeRate": "-1000", "cashflowFromFinancing": "230400000", "cashflowFromInvestment": "-710900000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 115700000, "ebitda": 169900000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294727, "ticker_id": 2599, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115700000", "ebitda": "169900000", "netIncome": "80800000", "grossProfit": "151500000", "depreciation": "None", "totalRevenue": "606000000", "costOfRevenue": "454500000", "interestIncome": "None", "incomeBeforeTax": "85600000", "interestExpense": "32700000", "operatingIncome": "115700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4700000", "reportedCurrency": "USD", "netInterestIncome": "-32685000", "nonInterestIncome": "None", "operatingExpenses": "35800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80947000" }, "balance": { "goodwill": "345736000", "inventory": "19485000", "commonStock": "209006000", "currentDebt": "None", "investments": "None", "totalAssets": "7684000000", "longTermDebt": "2381296000", "shortTermDebt": "214700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1160843000", "totalLiabilities": "4780000000", "otherCurrentAssets": "283288000", "totalCurrentAssets": "559550000", "currentLongTermDebt": "214700000", "longTermInvestments": "117920000", "shortTermInvestments": "None", "currentNetReceivables": "222967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7124386000", "currentAccountsPayable": "124377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2596000000", "totalShareholderEquity": "2904000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "379265000", "totalCurrentLiabilities": "718342000", "otherNonCurrentLiabilities": "185377000", "totalNonCurrentLiabilities": "4061956000", "cashAndShortTermInvestments": "53295000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80947000", "profitLoss": "None", "dividendPayout": "28614000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "19303000", "operatingCashflow": "149208000", "capitalExpenditures": "92412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32900000", "cashflowFromInvestment": "-91198000", "stockBasedCompensation": "1932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115700000, "depreciation_amortisation": 54200000, "ebitda": 169900000, "interest_expense": 32700000, "interest_income": null, "other_non_operating": null, "pretax_income": 85600000, "tax_provision": 4700000, "effective_tax_rate": null, "net_income": 80800000, "net_income_continuing_ops": 80947000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53295000, "short_term_investments": null, "net_receivables": 222967000, "inventory": 19485000, "other_current_assets": null, "total_current_assets": 559550000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7124386000, "total_assets": 7684000000, "short_term_debt": 214700000, "accounts_payable": 124377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 718342000, "long_term_debt": 2381296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4061956000, "total_liabilities": 4780000000, "total_debt": 2595996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1160843000, "total_equity": 2904000000, "shares_outstanding": 207000000, "operating_cash_flow": 149208000, "stock_based_compensation": 1932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91198000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32900000, "free_cash_flow": 241620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115700000", "ebitda": "169900000", "netIncome": "80800000", "grossProfit": "151500000", "depreciation": "None", "totalRevenue": "606000000", "costOfRevenue": "454500000", "interestIncome": "None", "incomeBeforeTax": "85600000", "interestExpense": "32700000", "operatingIncome": "115700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4700000", "reportedCurrency": "USD", "netInterestIncome": "-32685000", "nonInterestIncome": "None", "operatingExpenses": "35800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80947000" }, "balance": { "goodwill": "345736000", "inventory": "19485000", "commonStock": "209006000", "currentDebt": "None", "investments": "None", "totalAssets": "7684000000", "longTermDebt": "2381296000", "shortTermDebt": "214700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1160843000", "totalLiabilities": "4780000000", "otherCurrentAssets": "283288000", "totalCurrentAssets": "559550000", "currentLongTermDebt": "214700000", "longTermInvestments": "117920000", "shortTermInvestments": "None", "currentNetReceivables": "222967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7124386000", "currentAccountsPayable": "124377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2596000000", "totalShareholderEquity": "2904000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "379265000", "totalCurrentLiabilities": "718342000", "otherNonCurrentLiabilities": "185377000", "totalNonCurrentLiabilities": "4061956000", "cashAndShortTermInvestments": "53295000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80947000", "profitLoss": "None", "dividendPayout": "28614000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "19303000", "operatingCashflow": "149208000", "capitalExpenditures": "92412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32900000", "cashflowFromInvestment": "-91198000", "stockBasedCompensation": "1932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2680959000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294728, "ticker_id": 2599, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113500000", "ebitda": "165000000", "netIncome": "76300000", "grossProfit": "136200000", "depreciation": "None", "totalRevenue": "534000000", "costOfRevenue": "397800000", "interestIncome": "29100000", "incomeBeforeTax": "84400000", "interestExpense": "29100000", "operatingIncome": "107400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8074000", "reportedCurrency": "USD", "netInterestIncome": "-29065000", "nonInterestIncome": "None", "operatingExpenses": "28800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "76413000" }, "balance": { "goodwill": "345736000", "inventory": "39052000", "commonStock": "204383000", "currentDebt": "None", "investments": "None", "totalAssets": "7755778000", "longTermDebt": "2532155000", "shortTermDebt": "148804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1108894000", "totalLiabilities": "4982861000", "otherCurrentAssets": "246541000", "totalCurrentAssets": "572436000", "currentLongTermDebt": "144700000", "longTermInvestments": "121177000", "shortTermInvestments": "None", "currentNetReceivables": "258630999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7183342000", "currentAccountsPayable": "148970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2740269000", "totalShareholderEquity": "2772917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "387449000", "totalCurrentLiabilities": "685223000", "otherNonCurrentLiabilities": "290709000", "totalNonCurrentLiabilities": "4297638000", "cashAndShortTermInvestments": "28212000", "commonStockSharesOutstanding": "205700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76300000", "profitLoss": "None", "dividendPayout": "28606000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "603000", "operatingCashflow": "80607000", "capitalExpenditures": "438196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292901000", "cashflowFromInvestment": "-421155000", "stockBasedCompensation": "1636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113500000, "depreciation_amortisation": 51500000, "ebitda": 165000000, "interest_expense": 29100000, "interest_income": null, "other_non_operating": null, "pretax_income": 84400000, "tax_provision": 8074000, "effective_tax_rate": null, "net_income": 76300000, "net_income_continuing_ops": 76413000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28212000, "short_term_investments": null, "net_receivables": 258630999, "inventory": 39052000, "other_current_assets": null, "total_current_assets": 572436000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7183342000, "total_assets": 7755778000, "short_term_debt": 148804000, "accounts_payable": 148970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 685223000, "long_term_debt": 2532155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4297638000, "total_liabilities": 4982861000, "total_debt": 2680959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1108894000, "total_equity": 2772917000, "shares_outstanding": 205700000, "operating_cash_flow": 80607000, "stock_based_compensation": 1636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 438196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -421155000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292901000, "free_cash_flow": 518803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113500000", "ebitda": "165000000", "netIncome": "76300000", "grossProfit": "136200000", "depreciation": "None", "totalRevenue": "534000000", "costOfRevenue": "397800000", "interestIncome": "29100000", "incomeBeforeTax": "84400000", "interestExpense": "29100000", "operatingIncome": "107400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8074000", "reportedCurrency": "USD", "netInterestIncome": "-29065000", "nonInterestIncome": "None", "operatingExpenses": "28800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "76413000" }, "balance": { "goodwill": "345736000", "inventory": "39052000", "commonStock": "204383000", "currentDebt": "None", "investments": "None", "totalAssets": "7755778000", "longTermDebt": "2532155000", "shortTermDebt": "148804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1108894000", "totalLiabilities": "4982861000", "otherCurrentAssets": "246541000", "totalCurrentAssets": "572436000", "currentLongTermDebt": "144700000", "longTermInvestments": "121177000", "shortTermInvestments": "None", "currentNetReceivables": "258630999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7183342000", "currentAccountsPayable": "148970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2740269000", "totalShareholderEquity": "2772917000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "387449000", "totalCurrentLiabilities": "685223000", "otherNonCurrentLiabilities": "290709000", "totalNonCurrentLiabilities": "4297638000", "cashAndShortTermInvestments": "28212000", "commonStockSharesOutstanding": "205700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76300000", "profitLoss": "None", "dividendPayout": "28606000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "603000", "operatingCashflow": "80607000", "capitalExpenditures": "438196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292901000", "cashflowFromInvestment": "-421155000", "stockBasedCompensation": "1636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 315100000, "cost_of_revenue": 201500000, "gross_profit": 113600000, "ebit": 47100000, "ebitda": 99186000, "pretax_income": 20700000, "tax_provision": 2300000, "net_income": 18400000, "net_income_to_common": 18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75853000, "total_current_assets": 501367000, "total_assets": 7185740000, "short_term_debt": 164700000, "long_term_debt": 2188485000, "total_debt": 2353185000, "total_liabilities": 4462646000, "total_equity": 2723094000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 57909000, "capital_expenditure": 179822000, "free_cash_flow": 237731000, "dividends_paid": 26563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294730, "ticker_id": 2599, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47100000", "ebitda": "99186000", "netIncome": "18400000", "grossProfit": "113600000", "depreciation": "None", "totalRevenue": "315100000", "costOfRevenue": "201500000", "interestIncome": "24217000", "incomeBeforeTax": "20700000", "interestExpense": "26400000", "operatingIncome": "39800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-26417000", "nonInterestIncome": "None", "operatingExpenses": "73800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52086000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18350000" }, "balance": { "goodwill": "345736000", "inventory": "44272000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "7185740000", "longTermDebt": "2188485000", "shortTermDebt": "164700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1061407000", "totalLiabilities": "4462646000", "otherCurrentAssets": "249002000", "totalCurrentAssets": "501367000", "currentLongTermDebt": "164700000", "longTermInvestments": "118443000", "shortTermInvestments": "None", "currentNetReceivables": "132240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6684373000", "currentAccountsPayable": "122109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353185000", "totalShareholderEquity": "2723094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336412000", "totalCurrentLiabilities": "666549000", "otherNonCurrentLiabilities": "280085000", "totalNonCurrentLiabilities": "3796097000", "cashAndShortTermInvestments": "75853000", "commonStockSharesOutstanding": "205300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18350000", "profitLoss": "None", "dividendPayout": "26563000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25560000", "operatingCashflow": "57909000", "capitalExpenditures": "179822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144471000", "cashflowFromInvestment": "-185328000", "stockBasedCompensation": "1636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315100000, "cost_of_revenue": 201500000, "gross_profit": 113600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47100000, "depreciation_amortisation": 52086000, "ebitda": 99186000, "interest_expense": 26400000, "interest_income": null, "other_non_operating": null, "pretax_income": 20700000, "tax_provision": 2300000, "effective_tax_rate": null, "net_income": 18400000, "net_income_continuing_ops": 18350000, "net_income_to_common": 18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75853000, "short_term_investments": null, "net_receivables": 132240000, "inventory": 44272000, "other_current_assets": null, "total_current_assets": 501367000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6684373000, "total_assets": 7185740000, "short_term_debt": 164700000, "accounts_payable": 122109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666549000, "long_term_debt": 2188485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3796097000, "total_liabilities": 4462646000, "total_debt": 2353185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1061407000, "total_equity": 2723094000, "shares_outstanding": 205300000, "operating_cash_flow": 57909000, "stock_based_compensation": 1636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185328000, "dividends_paid": 26563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144471000, "free_cash_flow": 237731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47100000", "ebitda": "99186000", "netIncome": "18400000", "grossProfit": "113600000", "depreciation": "None", "totalRevenue": "315100000", "costOfRevenue": "201500000", "interestIncome": "24217000", "incomeBeforeTax": "20700000", "interestExpense": "26400000", "operatingIncome": "39800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-26417000", "nonInterestIncome": "None", "operatingExpenses": "73800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52086000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18350000" }, "balance": { "goodwill": "345736000", "inventory": "44272000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "7185740000", "longTermDebt": "2188485000", "shortTermDebt": "164700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1061407000", "totalLiabilities": "4462646000", "otherCurrentAssets": "249002000", "totalCurrentAssets": "501367000", "currentLongTermDebt": "164700000", "longTermInvestments": "118443000", "shortTermInvestments": "None", "currentNetReceivables": "132240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6684373000", "currentAccountsPayable": "122109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353185000", "totalShareholderEquity": "2723094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336412000", "totalCurrentLiabilities": "666549000", "otherNonCurrentLiabilities": "280085000", "totalNonCurrentLiabilities": "3796097000", "cashAndShortTermInvestments": "75853000", "commonStockSharesOutstanding": "205300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18350000", "profitLoss": "None", "dividendPayout": "26563000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25560000", "operatingCashflow": "57909000", "capitalExpenditures": "179822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144471000", "cashflowFromInvestment": "-185328000", "stockBasedCompensation": "1636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 351186000, "cost_of_revenue": 243835000, "gross_profit": 107351000, "ebit": 40277000, "ebitda": 92130000, "pretax_income": 14832000, "tax_provision": 655000, "net_income": 13780000, "net_income_to_common": 13780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58801000, "total_current_assets": 441926000, "total_assets": 6945917000, "short_term_debt": 136700000, "long_term_debt": 2045235000, "total_debt": 2181935000, "total_liabilities": 4214013000, "total_equity": 2731904000, "shares_outstanding": 205211000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 117412000, "capital_expenditure": 80948000, "free_cash_flow": 198360000, "dividends_paid": 26564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294731, "ticker_id": 2599, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40277000", "ebitda": "92130000", "netIncome": "13780000", "grossProfit": "107351000", "depreciation": "None", "totalRevenue": "351186000", "costOfRevenue": "243835000", "interestIncome": "22445000", "incomeBeforeTax": "14832000", "interestExpense": "25445000", "operatingIncome": "30332000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-25445000", "nonInterestIncome": "None", "operatingExpenses": "77019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51853000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14177000" }, "balance": { "goodwill": "345736000", "inventory": "19713000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "6945917000", "longTermDebt": "2045235000", "shortTermDebt": "136700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1071909000", "totalLiabilities": "4214013000", "otherCurrentAssets": "206684000", "totalCurrentAssets": "441926000", "currentLongTermDebt": "136700000", "longTermInvestments": "115784000", "shortTermInvestments": "None", "currentNetReceivables": "156728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6503991000", "currentAccountsPayable": "107178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2181935000", "totalShareholderEquity": "2731904000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297485000", "totalCurrentLiabilities": "594791000", "otherNonCurrentLiabilities": "732294000", "totalNonCurrentLiabilities": "3619222000", "cashAndShortTermInvestments": "58801000", "commonStockSharesOutstanding": "205211000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14177000", "profitLoss": "None", "dividendPayout": "26564000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1633000", "operatingCashflow": "117412000", "capitalExpenditures": "80948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38474000", "cashflowFromInvestment": "-79678000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 351186000, "cost_of_revenue": 243835000, "gross_profit": 107351000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40277000, "depreciation_amortisation": 51853000, "ebitda": 92130000, "interest_expense": 25445000, "interest_income": null, "other_non_operating": null, "pretax_income": 14832000, "tax_provision": 655000, "effective_tax_rate": null, "net_income": 13780000, "net_income_continuing_ops": 14177000, "net_income_to_common": 13780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58801000, "short_term_investments": null, "net_receivables": 156728000, "inventory": 19713000, "other_current_assets": null, "total_current_assets": 441926000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6503991000, "total_assets": 6945917000, "short_term_debt": 136700000, "accounts_payable": 107178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594791000, "long_term_debt": 2045235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3619222000, "total_liabilities": 4214013000, "total_debt": 2181935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1071909000, "total_equity": 2731904000, "shares_outstanding": 205211000, "operating_cash_flow": 117412000, "stock_based_compensation": 1638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79678000, "dividends_paid": 26564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38474000, "free_cash_flow": 198360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40277000", "ebitda": "92130000", "netIncome": "13780000", "grossProfit": "107351000", "depreciation": "None", "totalRevenue": "351186000", "costOfRevenue": "243835000", "interestIncome": "22445000", "incomeBeforeTax": "14832000", "interestExpense": "25445000", "operatingIncome": "30332000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-25445000", "nonInterestIncome": "None", "operatingExpenses": "77019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51853000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14177000" }, "balance": { "goodwill": "345736000", "inventory": "19713000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "6945917000", "longTermDebt": "2045235000", "shortTermDebt": "136700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1071909000", "totalLiabilities": "4214013000", "otherCurrentAssets": "206684000", "totalCurrentAssets": "441926000", "currentLongTermDebt": "136700000", "longTermInvestments": "115784000", "shortTermInvestments": "None", "currentNetReceivables": "156728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6503991000", "currentAccountsPayable": "107178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2181935000", "totalShareholderEquity": "2731904000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297485000", "totalCurrentLiabilities": "594791000", "otherNonCurrentLiabilities": "732294000", "totalNonCurrentLiabilities": "3619222000", "cashAndShortTermInvestments": "58801000", "commonStockSharesOutstanding": "205211000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14177000", "profitLoss": "None", "dividendPayout": "26564000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1633000", "operatingCashflow": "117412000", "capitalExpenditures": "80948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38474000", "cashflowFromInvestment": "-79678000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 674833000, "cost_of_revenue": 471952000, "gross_profit": 202881000, "ebit": 117860000, "ebitda": 169121000, "pretax_income": 91038000, "tax_provision": 8571000, "net_income": 81965000, "net_income_to_common": 81965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59541000, "total_current_assets": 541551000, "total_assets": 6961474000, "short_term_debt": 161700000, "long_term_debt": 2031976000, "total_debt": 2193676000, "total_liabilities": 4218338000, "total_equity": 2743136000, "shares_outstanding": 204959000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 217472000, "capital_expenditure": 93034000, "free_cash_flow": 310506000, "dividends_paid": 26511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294732, "ticker_id": 2599, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117860000", "ebitda": "169121000", "netIncome": "81965000", "grossProfit": "202881000", "depreciation": "None", "totalRevenue": "674833000", "costOfRevenue": "471952000", "interestIncome": "26352000", "incomeBeforeTax": "91038000", "interestExpense": "26822000", "operatingIncome": "112863000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8571000", "reportedCurrency": "USD", "netInterestIncome": "-26822000", "nonInterestIncome": "None", "operatingExpenses": "90018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51261000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "82467000" }, "balance": { "goodwill": "345736000", "inventory": "18457000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "6961474000", "longTermDebt": "2031976000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1084899000", "totalLiabilities": "4218338000", "otherCurrentAssets": "194307000", "totalCurrentAssets": "541551000", "currentLongTermDebt": "161700000", "longTermInvestments": "117599000", "shortTermInvestments": "None", "currentNetReceivables": "269246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6419923000", "currentAccountsPayable": "109133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2193676000", "totalShareholderEquity": "2743136000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "298525000", "totalCurrentLiabilities": "634576000", "otherNonCurrentLiabilities": "711246000", "totalNonCurrentLiabilities": "3583762000", "cashAndShortTermInvestments": "59541000", "commonStockSharesOutstanding": "204959000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82467000", "profitLoss": "None", "dividendPayout": "26511000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26590000", "operatingCashflow": "217472000", "capitalExpenditures": "93034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130096000", "cashflowFromInvestment": "-94739000", "stockBasedCompensation": "1646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674833000, "cost_of_revenue": 471952000, "gross_profit": 202881000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117860000, "depreciation_amortisation": 51261000, "ebitda": 169121000, "interest_expense": 26822000, "interest_income": null, "other_non_operating": null, "pretax_income": 91038000, "tax_provision": 8571000, "effective_tax_rate": null, "net_income": 81965000, "net_income_continuing_ops": 82467000, "net_income_to_common": 81965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59541000, "short_term_investments": null, "net_receivables": 269246000, "inventory": 18457000, "other_current_assets": null, "total_current_assets": 541551000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6419923000, "total_assets": 6961474000, "short_term_debt": 161700000, "accounts_payable": 109133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634576000, "long_term_debt": 2031976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3583762000, "total_liabilities": 4218338000, "total_debt": 2193676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084899000, "total_equity": 2743136000, "shares_outstanding": 204959000, "operating_cash_flow": 217472000, "stock_based_compensation": 1646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94739000, "dividends_paid": 26511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130096000, "free_cash_flow": 310506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117860000", "ebitda": "169121000", "netIncome": "81965000", "grossProfit": "202881000", "depreciation": "None", "totalRevenue": "674833000", "costOfRevenue": "471952000", "interestIncome": "26352000", "incomeBeforeTax": "91038000", "interestExpense": "26822000", "operatingIncome": "112863000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8571000", "reportedCurrency": "USD", "netInterestIncome": "-26822000", "nonInterestIncome": "None", "operatingExpenses": "90018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51261000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "82467000" }, "balance": { "goodwill": "345736000", "inventory": "18457000", "commonStock": "204331000", "currentDebt": "None", "investments": "None", "totalAssets": "6961474000", "longTermDebt": "2031976000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1084899000", "totalLiabilities": "4218338000", "otherCurrentAssets": "194307000", "totalCurrentAssets": "541551000", "currentLongTermDebt": "161700000", "longTermInvestments": "117599000", "shortTermInvestments": "None", "currentNetReceivables": "269246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6419923000", "currentAccountsPayable": "109133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2193676000", "totalShareholderEquity": "2743136000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "298525000", "totalCurrentLiabilities": "634576000", "otherNonCurrentLiabilities": "711246000", "totalNonCurrentLiabilities": "3583762000", "cashAndShortTermInvestments": "59541000", "commonStockSharesOutstanding": "204959000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82467000", "profitLoss": "None", "dividendPayout": "26511000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26590000", "operatingCashflow": "217472000", "capitalExpenditures": "93034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130096000", "cashflowFromInvestment": "-94739000", "stockBasedCompensation": "1646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 535538000, "cost_of_revenue": 361701000, "gross_profit": 173837000, "ebit": 104691000, "ebitda": 155477000, "pretax_income": 76692000, "tax_provision": 6199000, "net_income": 55159000, "net_income_to_common": 55159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50204000, "total_current_assets": 666259000, "total_assets": 7038818000, "short_term_debt": 161700000, "long_term_debt": 2130910000, "total_debt": 2292610000, "total_liabilities": 4348244000, "total_equity": 2690574000, "shares_outstanding": 204653000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 60532000, "capital_expenditure": 121835000, "free_cash_flow": 182367000, "dividends_paid": 26024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294733, "ticker_id": 2599, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104691000", "ebitda": "155477000", "netIncome": "55159000", "grossProfit": "173837000", "depreciation": "None", "totalRevenue": "535538000", "costOfRevenue": "361701000", "interestIncome": "None", "incomeBeforeTax": "76692000", "interestExpense": "23695000", "operatingIncome": "94566000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6199000", "reportedCurrency": "USD", "netInterestIncome": "-21567000", "nonInterestIncome": "None", "operatingExpenses": "79271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50786000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-42558000" }, "balance": { "goodwill": "345736000", "inventory": "44940000", "commonStock": "203935000", "currentDebt": "None", "investments": "None", "totalAssets": "7038818000", "longTermDebt": "2130910000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1029699000", "totalLiabilities": "4348244000", "otherCurrentAssets": "296812000", "totalCurrentAssets": "666259000", "currentLongTermDebt": "161700000", "longTermInvestments": "115459000", "shortTermInvestments": "None", "currentNetReceivables": "274303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6372559000", "currentAccountsPayable": "150070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2292610000", "totalShareholderEquity": "2690574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323456000", "totalCurrentLiabilities": "678598000", "otherNonCurrentLiabilities": "691065000", "totalNonCurrentLiabilities": "3669646000", "cashAndShortTermInvestments": "50204000", "commonStockSharesOutstanding": "204653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70500000", "profitLoss": "None", "dividendPayout": "26024000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6553000", "operatingCashflow": "60532000", "capitalExpenditures": "121835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62631000", "cashflowFromInvestment": "-160275000", "stockBasedCompensation": "1356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535538000, "cost_of_revenue": 361701000, "gross_profit": 173837000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104691000, "depreciation_amortisation": 50786000, "ebitda": 155477000, "interest_expense": 23695000, "interest_income": null, "other_non_operating": null, "pretax_income": 76692000, "tax_provision": 6199000, "effective_tax_rate": null, "net_income": 55159000, "net_income_continuing_ops": -42558000, "net_income_to_common": 55159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50204000, "short_term_investments": null, "net_receivables": 274303000, "inventory": 44940000, "other_current_assets": null, "total_current_assets": 666259000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": null, "goodwill_and_intangibles": 345736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6372559000, "total_assets": 7038818000, "short_term_debt": 161700000, "accounts_payable": 150070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678598000, "long_term_debt": 2130910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3669646000, "total_liabilities": 4348244000, "total_debt": 2292610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1029699000, "total_equity": 2690574000, "shares_outstanding": 204653000, "operating_cash_flow": 60532000, "stock_based_compensation": 1356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160275000, "dividends_paid": 26024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62631000, "free_cash_flow": 182367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104691000", "ebitda": "155477000", "netIncome": "55159000", "grossProfit": "173837000", "depreciation": "None", "totalRevenue": "535538000", "costOfRevenue": "361701000", "interestIncome": "None", "incomeBeforeTax": "76692000", "interestExpense": "23695000", "operatingIncome": "94566000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6199000", "reportedCurrency": "USD", "netInterestIncome": "-21567000", "nonInterestIncome": "None", "operatingExpenses": "79271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50786000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-42558000" }, "balance": { "goodwill": "345736000", "inventory": "44940000", "commonStock": "203935000", "currentDebt": "None", "investments": "None", "totalAssets": "7038818000", "longTermDebt": "2130910000", "shortTermDebt": "161700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1029699000", "totalLiabilities": "4348244000", "otherCurrentAssets": "296812000", "totalCurrentAssets": "666259000", "currentLongTermDebt": "161700000", "longTermInvestments": "115459000", "shortTermInvestments": "None", "currentNetReceivables": "274303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6372559000", "currentAccountsPayable": "150070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2292610000", "totalShareholderEquity": "2690574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323456000", "totalCurrentLiabilities": "678598000", "otherNonCurrentLiabilities": "691065000", "totalNonCurrentLiabilities": "3669646000", "cashAndShortTermInvestments": "50204000", "commonStockSharesOutstanding": "204653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70500000", "profitLoss": "None", "dividendPayout": "26024000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6553000", "operatingCashflow": "60532000", "capitalExpenditures": "121835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62631000", "cashflowFromInvestment": "-160275000", "stockBasedCompensation": "1356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 289694000, "cost_of_revenue": 187164000, "gross_profit": 102530000, "ebit": 43816000, "ebitda": 93651000, "pretax_income": 16479000, "tax_provision": 876000, "net_income": 64615000, "net_income_to_common": 64615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104016000, "total_current_assets": 1467820000, "total_assets": 8172649000, "short_term_debt": 246910000, "long_term_debt": 2233520000, "total_debt": 2480430000, "total_liabilities": 5114664000, "total_equity": 3057985000, "shares_outstanding": 204678000, "goodwill_and_intangibles": 489426000 }, "cash_flow": { "operating_cash_flow": 140217000, "capital_expenditure": 174050000, "free_cash_flow": 314267000, "dividends_paid": 25510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294735, "ticker_id": 2599, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43816000", "ebitda": "93651000", "netIncome": "64615000", "grossProfit": "102530000", "depreciation": "None", "totalRevenue": "289694000", "costOfRevenue": "187164000", "interestIncome": "29466000", "incomeBeforeTax": "16479000", "interestExpense": "27337000", "operatingIncome": "34846000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "876000", "reportedCurrency": "USD", "netInterestIncome": "-29466000", "nonInterestIncome": "None", "operatingExpenses": "67684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49835000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "62159000" }, "balance": { "goodwill": "488960000", "inventory": "91889000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "8172649000", "longTermDebt": "2233520000", "shortTermDebt": "246910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "1401555000", "totalLiabilities": "5114664000", "otherCurrentAssets": "337442000", "totalCurrentAssets": "1467820000", "currentLongTermDebt": "218777000", "longTermInvestments": "130602000", "shortTermInvestments": "0", "currentNetReceivables": "934473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6704829000", "currentAccountsPayable": "489100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90439000", "shortLongTermDebtTotal": "2542999000", "totalShareholderEquity": "3057985000", "capitalLeaseObligations": "90702000", "otherCurrentLiabilities": "483486000", "totalCurrentLiabilities": "1281375000", "otherNonCurrentLiabilities": "686093000", "totalNonCurrentLiabilities": "3833289000", "cashAndShortTermInvestments": "104016000", "commonStockSharesOutstanding": "204678000", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "104016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128654000", "profitLoss": "None", "dividendPayout": "25510000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29016000", "operatingCashflow": "140217000", "capitalExpenditures": "174050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25807000", "cashflowFromInvestment": "-156446000", "stockBasedCompensation": "2636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289694000, "cost_of_revenue": 187164000, "gross_profit": 102530000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43816000, "depreciation_amortisation": 49835000, "ebitda": 93651000, "interest_expense": 27337000, "interest_income": null, "other_non_operating": null, "pretax_income": 16479000, "tax_provision": 876000, "effective_tax_rate": null, "net_income": 64615000, "net_income_continuing_ops": 62159000, "net_income_to_common": 64615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104016000, "short_term_investments": 0, "net_receivables": 934473000, "inventory": 91889000, "other_current_assets": null, "total_current_assets": 1467820000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 466000, "goodwill_and_intangibles": 489426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6704829000, "total_assets": 8172649000, "short_term_debt": 246910000, "accounts_payable": 489100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1281375000, "long_term_debt": 2233520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3833289000, "total_liabilities": 5114664000, "total_debt": 2480430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1401555000, "total_equity": 3057985000, "shares_outstanding": 204678000, "operating_cash_flow": 140217000, "stock_based_compensation": 2636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156446000, "dividends_paid": 25510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25807000, "free_cash_flow": 314267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43816000", "ebitda": "93651000", "netIncome": "64615000", "grossProfit": "102530000", "depreciation": "None", "totalRevenue": "289694000", "costOfRevenue": "187164000", "interestIncome": "29466000", "incomeBeforeTax": "16479000", "interestExpense": "27337000", "operatingIncome": "34846000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "876000", "reportedCurrency": "USD", "netInterestIncome": "-29466000", "nonInterestIncome": "None", "operatingExpenses": "67684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49835000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "62159000" }, "balance": { "goodwill": "488960000", "inventory": "91889000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "8172649000", "longTermDebt": "2233520000", "shortTermDebt": "246910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "1401555000", "totalLiabilities": "5114664000", "otherCurrentAssets": "337442000", "totalCurrentAssets": "1467820000", "currentLongTermDebt": "218777000", "longTermInvestments": "130602000", "shortTermInvestments": "0", "currentNetReceivables": "934473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6704829000", "currentAccountsPayable": "489100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90439000", "shortLongTermDebtTotal": "2542999000", "totalShareholderEquity": "3057985000", "capitalLeaseObligations": "90702000", "otherCurrentLiabilities": "483486000", "totalCurrentLiabilities": "1281375000", "otherNonCurrentLiabilities": "686093000", "totalNonCurrentLiabilities": "3833289000", "cashAndShortTermInvestments": "104016000", "commonStockSharesOutstanding": "204678000", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "104016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128654000", "profitLoss": "None", "dividendPayout": "25510000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29016000", "operatingCashflow": "140217000", "capitalExpenditures": "174050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25807000", "cashflowFromInvestment": "-156446000", "stockBasedCompensation": "2636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 344471000, "cost_of_revenue": 231238000, "gross_profit": 113233000, "ebit": 49937000, "ebitda": 99627000, "pretax_income": 23437000, "tax_provision": 3195000, "net_income": 60436000, "net_income_to_common": 60436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94438000, "total_current_assets": 1397039000, "total_assets": 7960336000, "short_term_debt": 218205000, "long_term_debt": 2207009000, "total_debt": 2425214000, "total_liabilities": 4942532000, "total_equity": 3017804000, "shares_outstanding": 204582000, "goodwill_and_intangibles": 489920000 }, "cash_flow": { "operating_cash_flow": 136472000, "capital_expenditure": 109953000, "free_cash_flow": 246425000, "dividends_paid": 25501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294736, "ticker_id": 2599, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49937000", "ebitda": "99627000", "netIncome": "60436000", "grossProfit": "113233000", "depreciation": "None", "totalRevenue": "344471000", "costOfRevenue": "231238000", "interestIncome": "28609000", "incomeBeforeTax": "23437000", "interestExpense": "28609000", "operatingIncome": "39574000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3195000", "reportedCurrency": "USD", "netInterestIncome": "-28609000", "nonInterestIncome": "None", "operatingExpenses": "73659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49690000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "60574000" }, "balance": { "goodwill": "488960000", "inventory": "69736000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "7960336000", "longTermDebt": "2207009000", "shortTermDebt": "218205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "960000", "reportedCurrency": "USD", "retainedEarnings": "1363604000", "totalLiabilities": "4942532000", "otherCurrentAssets": "306061000", "totalCurrentAssets": "1397039000", "currentLongTermDebt": "193608000", "longTermInvestments": "123391000", "shortTermInvestments": "0", "currentNetReceivables": "926804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563297000", "currentAccountsPayable": "442568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484040000", "totalShareholderEquity": "3017804000", "capitalLeaseObligations": "83423000", "otherCurrentLiabilities": "426057000", "totalCurrentLiabilities": "1149859000", "otherNonCurrentLiabilities": "678269000", "totalNonCurrentLiabilities": "3792673000", "cashAndShortTermInvestments": "94438000", "commonStockSharesOutstanding": "204582000", "intangibleAssetsExcludingGoodwill": "960000", "cashAndCashEquivalentsAtCarryingValue": "94438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20242000", "profitLoss": "None", "dividendPayout": "25501000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6354000", "operatingCashflow": "136472000", "capitalExpenditures": "109953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12630000", "cashflowFromInvestment": "-118700000", "stockBasedCompensation": "1947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344471000, "cost_of_revenue": 231238000, "gross_profit": 113233000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49937000, "depreciation_amortisation": 49690000, "ebitda": 99627000, "interest_expense": 28609000, "interest_income": null, "other_non_operating": null, "pretax_income": 23437000, "tax_provision": 3195000, "effective_tax_rate": null, "net_income": 60436000, "net_income_continuing_ops": 60574000, "net_income_to_common": 60436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94438000, "short_term_investments": 0, "net_receivables": 926804000, "inventory": 69736000, "other_current_assets": null, "total_current_assets": 1397039000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 960000, "goodwill_and_intangibles": 489920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6563297000, "total_assets": 7960336000, "short_term_debt": 218205000, "accounts_payable": 442568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149859000, "long_term_debt": 2207009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3792673000, "total_liabilities": 4942532000, "total_debt": 2425214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1363604000, "total_equity": 3017804000, "shares_outstanding": 204582000, "operating_cash_flow": 136472000, "stock_based_compensation": 1947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109953000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118700000, "dividends_paid": 25501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12630000, "free_cash_flow": 246425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49937000", "ebitda": "99627000", "netIncome": "60436000", "grossProfit": "113233000", "depreciation": "None", "totalRevenue": "344471000", "costOfRevenue": "231238000", "interestIncome": "28609000", "incomeBeforeTax": "23437000", "interestExpense": "28609000", "operatingIncome": "39574000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3195000", "reportedCurrency": "USD", "netInterestIncome": "-28609000", "nonInterestIncome": "None", "operatingExpenses": "73659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49690000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "60574000" }, "balance": { "goodwill": "488960000", "inventory": "69736000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "7960336000", "longTermDebt": "2207009000", "shortTermDebt": "218205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "960000", "reportedCurrency": "USD", "retainedEarnings": "1363604000", "totalLiabilities": "4942532000", "otherCurrentAssets": "306061000", "totalCurrentAssets": "1397039000", "currentLongTermDebt": "193608000", "longTermInvestments": "123391000", "shortTermInvestments": "0", "currentNetReceivables": "926804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6563297000", "currentAccountsPayable": "442568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484040000", "totalShareholderEquity": "3017804000", "capitalLeaseObligations": "83423000", "otherCurrentLiabilities": "426057000", "totalCurrentLiabilities": "1149859000", "otherNonCurrentLiabilities": "678269000", "totalNonCurrentLiabilities": "3792673000", "cashAndShortTermInvestments": "94438000", "commonStockSharesOutstanding": "204582000", "intangibleAssetsExcludingGoodwill": "960000", "cashAndCashEquivalentsAtCarryingValue": "94438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20242000", "profitLoss": "None", "dividendPayout": "25501000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6354000", "operatingCashflow": "136472000", "capitalExpenditures": "109953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12630000", "cashflowFromInvestment": "-118700000", "stockBasedCompensation": "1947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 588275000, "cost_of_revenue": 405939000, "gross_profit": 182336000, "ebit": 108565000, "ebitda": 158332000, "pretax_income": 82054000, "tax_provision": 7319000, "net_income": 100898000, "net_income_to_common": 100898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89296000, "total_current_assets": 1319944000, "total_assets": 7839871000, "short_term_debt": 83834000, "long_term_debt": 2325697000, "total_debt": 2409531000, "total_liabilities": 4858930000, "total_equity": 2980941000, "shares_outstanding": 204187000, "goodwill_and_intangibles": 490442000 }, "cash_flow": { "operating_cash_flow": 165097000, "capital_expenditure": 116986000, "free_cash_flow": 282083000, "dividends_paid": 25904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294737, "ticker_id": 2599, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108565000", "ebitda": "158332000", "netIncome": "100898000", "grossProfit": "182336000", "depreciation": "None", "totalRevenue": "588275000", "costOfRevenue": "405939000", "interestIncome": "None", "incomeBeforeTax": "82054000", "interestExpense": "28706000", "operatingIncome": "96656000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7319000", "reportedCurrency": "USD", "netInterestIncome": "-28706000", "nonInterestIncome": "None", "operatingExpenses": "85680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49767000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "100898000" }, "balance": { "goodwill": "488960000", "inventory": "57429000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "7839871000", "longTermDebt": "2325697000", "shortTermDebt": "83834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1482000", "reportedCurrency": "USD", "retainedEarnings": "1328812000", "totalLiabilities": "4858930000", "otherCurrentAssets": "241073000", "totalCurrentAssets": "1319944000", "currentLongTermDebt": "60700000", "longTermInvestments": "119396000", "shortTermInvestments": "None", "currentNetReceivables": "932146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6519927000", "currentAccountsPayable": "420168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2462735000", "totalShareholderEquity": "2980941000", "capitalLeaseObligations": "76338000", "otherCurrentLiabilities": "336849000", "totalCurrentLiabilities": "922823000", "otherNonCurrentLiabilities": "706947000", "totalNonCurrentLiabilities": "3936107000", "cashAndShortTermInvestments": "89296000", "commonStockSharesOutstanding": "204187000", "intangibleAssetsExcludingGoodwill": "1482000", "cashAndCashEquivalentsAtCarryingValue": "89296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74735000", "profitLoss": "None", "dividendPayout": "25904000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "29063000", "operatingCashflow": "165097000", "capitalExpenditures": "116986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35512000", "cashflowFromInvestment": "-117264000", "stockBasedCompensation": "3173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588275000, "cost_of_revenue": 405939000, "gross_profit": 182336000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108565000, "depreciation_amortisation": 49767000, "ebitda": 158332000, "interest_expense": 28706000, "interest_income": null, "other_non_operating": null, "pretax_income": 82054000, "tax_provision": 7319000, "effective_tax_rate": null, "net_income": 100898000, "net_income_continuing_ops": 100898000, "net_income_to_common": 100898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89296000, "short_term_investments": null, "net_receivables": 932146000, "inventory": 57429000, "other_current_assets": null, "total_current_assets": 1319944000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 1482000, "goodwill_and_intangibles": 490442000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6519927000, "total_assets": 7839871000, "short_term_debt": 83834000, "accounts_payable": 420168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 922823000, "long_term_debt": 2325697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3936107000, "total_liabilities": 4858930000, "total_debt": 2409531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1328812000, "total_equity": 2980941000, "shares_outstanding": 204187000, "operating_cash_flow": 165097000, "stock_based_compensation": 3173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117264000, "dividends_paid": 25904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35512000, "free_cash_flow": 282083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108565000", "ebitda": "158332000", "netIncome": "100898000", "grossProfit": "182336000", "depreciation": "None", "totalRevenue": "588275000", "costOfRevenue": "405939000", "interestIncome": "None", "incomeBeforeTax": "82054000", "interestExpense": "28706000", "operatingIncome": "96656000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7319000", "reportedCurrency": "USD", "netInterestIncome": "-28706000", "nonInterestIncome": "None", "operatingExpenses": "85680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49767000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "100898000" }, "balance": { "goodwill": "488960000", "inventory": "57429000", "commonStock": "203888000", "currentDebt": "None", "investments": "None", "totalAssets": "7839871000", "longTermDebt": "2325697000", "shortTermDebt": "83834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1482000", "reportedCurrency": "USD", "retainedEarnings": "1328812000", "totalLiabilities": "4858930000", "otherCurrentAssets": "241073000", "totalCurrentAssets": "1319944000", "currentLongTermDebt": "60700000", "longTermInvestments": "119396000", "shortTermInvestments": "None", "currentNetReceivables": "932146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6519927000", "currentAccountsPayable": "420168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2462735000", "totalShareholderEquity": "2980941000", "capitalLeaseObligations": "76338000", "otherCurrentLiabilities": "336849000", "totalCurrentLiabilities": "922823000", "otherNonCurrentLiabilities": "706947000", "totalNonCurrentLiabilities": "3936107000", "cashAndShortTermInvestments": "89296000", "commonStockSharesOutstanding": "204187000", "intangibleAssetsExcludingGoodwill": "1482000", "cashAndCashEquivalentsAtCarryingValue": "89296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74735000", "profitLoss": "None", "dividendPayout": "25904000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "29063000", "operatingCashflow": "165097000", "capitalExpenditures": "116986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35512000", "cashflowFromInvestment": "-117264000", "stockBasedCompensation": "3173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1135320000, "cost_of_revenue": 900319000, "gross_profit": 235001000, "ebit": 169628000, "ebitda": 224349000, "pretax_income": 137861000, "tax_provision": -32838000, "net_income": 170733000, "net_income_to_common": 170733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60473000, "total_current_assets": 1363723000, "total_assets": 7938274000, "short_term_debt": 156319000, "long_term_debt": 2236904000, "total_debt": 2393223000, "total_liabilities": 5033041000, "total_equity": 2905233000, "shares_outstanding": 204100000, "goodwill_and_intangibles": 347740000 }, "cash_flow": { "operating_cash_flow": 157713000, "capital_expenditure": 113551000, "free_cash_flow": 271264000, "dividends_paid": 25455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294738, "ticker_id": 2599, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169628000", "ebitda": "224349000", "netIncome": "170733000", "grossProfit": "235001000", "depreciation": "None", "totalRevenue": "1135320000", "costOfRevenue": "900319000", "interestIncome": "None", "incomeBeforeTax": "137861000", "interestExpense": "31767000", "operatingIncome": "140821000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32838000", "reportedCurrency": "USD", "netInterestIncome": "-31767000", "nonInterestIncome": "None", "operatingExpenses": "94180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "900319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54721000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "170699000" }, "balance": { "goodwill": "345736000", "inventory": "44684000", "commonStock": "203689000", "currentDebt": "None", "investments": "None", "totalAssets": "7938274000", "longTermDebt": "2236904000", "shortTermDebt": "156319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "1253693000", "totalLiabilities": "5033041000", "otherCurrentAssets": "1008413000", "totalCurrentAssets": "1363723000", "currentLongTermDebt": "156319000", "longTermInvestments": "124235000", "shortTermInvestments": "None", "currentNetReceivables": "250153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574551000", "currentAccountsPayable": "159975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261223000", "totalShareholderEquity": "2905233000", "capitalLeaseObligations": "74529000", "otherCurrentLiabilities": "499185000", "totalCurrentLiabilities": "1075733000", "otherNonCurrentLiabilities": "720725000", "totalNonCurrentLiabilities": "3957308000", "cashAndShortTermInvestments": "60473000", "commonStockSharesOutstanding": "204100000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "60473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136200000", "profitLoss": "None", "dividendPayout": "25455000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2035000", "operatingCashflow": "157713000", "capitalExpenditures": "113551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11863000", "cashflowFromInvestment": "-125093000", "stockBasedCompensation": "2366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135320000, "cost_of_revenue": 900319000, "gross_profit": 235001000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169628000, "depreciation_amortisation": 54721000, "ebitda": 224349000, "interest_expense": 31767000, "interest_income": null, "other_non_operating": null, "pretax_income": 137861000, "tax_provision": -32838000, "effective_tax_rate": null, "net_income": 170733000, "net_income_continuing_ops": 170699000, "net_income_to_common": 170733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60473000, "short_term_investments": null, "net_receivables": 250153000, "inventory": 44684000, "other_current_assets": null, "total_current_assets": 1363723000, "net_ppe": null, "goodwill": 345736000, "intangible_assets": 2004000, "goodwill_and_intangibles": 347740000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6574551000, "total_assets": 7938274000, "short_term_debt": 156319000, "accounts_payable": 159975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075733000, "long_term_debt": 2236904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3957308000, "total_liabilities": 5033041000, "total_debt": 2393223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1253693000, "total_equity": 2905233000, "shares_outstanding": 204100000, "operating_cash_flow": 157713000, "stock_based_compensation": 2366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125093000, "dividends_paid": 25455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11863000, "free_cash_flow": 271264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169628000", "ebitda": "224349000", "netIncome": "170733000", "grossProfit": "235001000", "depreciation": "None", "totalRevenue": "1135320000", "costOfRevenue": "900319000", "interestIncome": "None", "incomeBeforeTax": "137861000", "interestExpense": "31767000", "operatingIncome": "140821000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32838000", "reportedCurrency": "USD", "netInterestIncome": "-31767000", "nonInterestIncome": "None", "operatingExpenses": "94180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "900319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54721000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "170699000" }, "balance": { "goodwill": "345736000", "inventory": "44684000", "commonStock": "203689000", "currentDebt": "None", "investments": "None", "totalAssets": "7938274000", "longTermDebt": "2236904000", "shortTermDebt": "156319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "1253693000", "totalLiabilities": "5033041000", "otherCurrentAssets": "1008413000", "totalCurrentAssets": "1363723000", "currentLongTermDebt": "156319000", "longTermInvestments": "124235000", "shortTermInvestments": "None", "currentNetReceivables": "250153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574551000", "currentAccountsPayable": "159975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261223000", "totalShareholderEquity": "2905233000", "capitalLeaseObligations": "74529000", "otherCurrentLiabilities": "499185000", "totalCurrentLiabilities": "1075733000", "otherNonCurrentLiabilities": "720725000", "totalNonCurrentLiabilities": "3957308000", "cashAndShortTermInvestments": "60473000", "commonStockSharesOutstanding": "204100000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "60473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136200000", "profitLoss": "None", "dividendPayout": "25455000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2035000", "operatingCashflow": "157713000", "capitalExpenditures": "113551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11863000", "cashflowFromInvestment": "-125093000", "stockBasedCompensation": "2366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1000795000, "cost_of_revenue": 823591000, "gross_profit": 177204000, "ebit": 123672000, "ebitda": 176819000, "pretax_income": 91543000, "tax_provision": 13325000, "net_income": 74929000, "net_income_to_common": 74929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32493000, "total_current_assets": 1515013000, "total_assets": 7869149000, "short_term_debt": 390831000, "long_term_debt": 2279828000, "total_debt": 2670659000, "total_liabilities": 5111715000, "total_equity": 2757434000, "shares_outstanding": 203886000, "goodwill_and_intangibles": 491486000 }, "cash_flow": { "operating_cash_flow": 101813000, "capital_expenditure": 138448000, "free_cash_flow": 240261000, "dividends_paid": 45309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294740, "ticker_id": 2599, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123672000", "ebitda": "176819000", "netIncome": "74929000", "grossProfit": "177204000", "depreciation": "None", "totalRevenue": "1000795000", "costOfRevenue": "823591000", "interestIncome": "1900000", "incomeBeforeTax": "91543000", "interestExpense": "32129000", "operatingIncome": "84604000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13325000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "92600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53147000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78200000" }, "balance": { "goodwill": "488960000", "inventory": "80235000", "commonStock": "203638000", "currentDebt": "None", "investments": "None", "totalAssets": "7869149000", "longTermDebt": "2279828000", "shortTermDebt": "390831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2526000", "reportedCurrency": "USD", "retainedEarnings": "1108616000", "totalLiabilities": "5111715000", "otherCurrentAssets": "233053000", "totalCurrentAssets": "1515013000", "currentLongTermDebt": "367719000", "longTermInvestments": "139327000", "shortTermInvestments": "276213000", "currentNetReceivables": "893019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354136000", "currentAccountsPayable": "414479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5095895000", "shortLongTermDebtTotal": "2723567000", "totalShareholderEquity": "2757434000", "capitalLeaseObligations": "76020000", "otherCurrentLiabilities": "318845000", "totalCurrentLiabilities": "1173655000", "otherNonCurrentLiabilities": "694587000", "totalNonCurrentLiabilities": "3938060000", "cashAndShortTermInvestments": "32493000", "commonStockSharesOutstanding": "203886000", "intangibleAssetsExcludingGoodwill": "2526000", "cashAndCashEquivalentsAtCarryingValue": "32493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74929000", "profitLoss": "None", "dividendPayout": "45309000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-21121000", "operatingCashflow": "101813000", "capitalExpenditures": "138448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8917000", "cashflowFromInvestment": "-139107000", "stockBasedCompensation": "2203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1000795000, "cost_of_revenue": 823591000, "gross_profit": 177204000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123672000, "depreciation_amortisation": 53147000, "ebitda": 176819000, "interest_expense": 32129000, "interest_income": null, "other_non_operating": null, "pretax_income": 91543000, "tax_provision": 13325000, "effective_tax_rate": null, "net_income": 74929000, "net_income_continuing_ops": 78200000, "net_income_to_common": 74929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32493000, "short_term_investments": 276213000, "net_receivables": 893019000, "inventory": 80235000, "other_current_assets": null, "total_current_assets": 1515013000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 2526000, "goodwill_and_intangibles": 491486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6354136000, "total_assets": 7869149000, "short_term_debt": 390831000, "accounts_payable": 414479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173655000, "long_term_debt": 2279828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3938060000, "total_liabilities": 5111715000, "total_debt": 2670659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1108616000, "total_equity": 2757434000, "shares_outstanding": 203886000, "operating_cash_flow": 101813000, "stock_based_compensation": 2203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139107000, "dividends_paid": 45309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8917000, "free_cash_flow": 240261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123672000", "ebitda": "176819000", "netIncome": "74929000", "grossProfit": "177204000", "depreciation": "None", "totalRevenue": "1000795000", "costOfRevenue": "823591000", "interestIncome": "1900000", "incomeBeforeTax": "91543000", "interestExpense": "32129000", "operatingIncome": "84604000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13325000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "92600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53147000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78200000" }, "balance": { "goodwill": "488960000", "inventory": "80235000", "commonStock": "203638000", "currentDebt": "None", "investments": "None", "totalAssets": "7869149000", "longTermDebt": "2279828000", "shortTermDebt": "390831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2526000", "reportedCurrency": "USD", "retainedEarnings": "1108616000", "totalLiabilities": "5111715000", "otherCurrentAssets": "233053000", "totalCurrentAssets": "1515013000", "currentLongTermDebt": "367719000", "longTermInvestments": "139327000", "shortTermInvestments": "276213000", "currentNetReceivables": "893019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354136000", "currentAccountsPayable": "414479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5095895000", "shortLongTermDebtTotal": "2723567000", "totalShareholderEquity": "2757434000", "capitalLeaseObligations": "76020000", "otherCurrentLiabilities": "318845000", "totalCurrentLiabilities": "1173655000", "otherNonCurrentLiabilities": "694587000", "totalNonCurrentLiabilities": "3938060000", "cashAndShortTermInvestments": "32493000", "commonStockSharesOutstanding": "203886000", "intangibleAssetsExcludingGoodwill": "2526000", "cashAndCashEquivalentsAtCarryingValue": "32493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74929000", "profitLoss": "None", "dividendPayout": "45309000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-21121000", "operatingCashflow": "101813000", "capitalExpenditures": "138448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8917000", "cashflowFromInvestment": "-139107000", "stockBasedCompensation": "2203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "income_statement": { "revenue": 1091126000, "cost_of_revenue": 905891000, "gross_profit": 185235000, "ebit": 82724000, "ebitda": 136221000, "pretax_income": 205551000, "tax_provision": 57918000, "net_income": 130692000, "net_income_to_common": 130692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50780000, "total_current_assets": 1544834000, "total_assets": 7684850000, "short_term_debt": 368985000, "long_term_debt": 2246103000, "total_debt": 2615088000, "total_liabilities": 4978657000, "total_equity": 2706193000, "shares_outstanding": 203877000, "goodwill_and_intangibles": 492009000 }, "cash_flow": { "operating_cash_flow": 116748000, "capital_expenditure": 78088000, "free_cash_flow": 194836000, "dividends_paid": 45306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294741, "ticker_id": 2599, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:39.801676+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82724000", "ebitda": "136221000", "netIncome": "130692000", "grossProfit": "185235000", "depreciation": "None", "totalRevenue": "1091126000", "costOfRevenue": "905891000", "interestIncome": "113561000", "incomeBeforeTax": "205551000", "interestExpense": "26459000", "operatingIncome": "82031000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57918000", "reportedCurrency": "USD", "netInterestIncome": "-26500000", "nonInterestIncome": "None", "operatingExpenses": "103204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9959000", "costofGoodsAndServicesSold": "905891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53497000", "sellingGeneralAndAdministrative": "819299000", "netIncomeFromContinuingOperations": "147633000" }, "balance": { "goodwill": "488960000", "inventory": "60154000", "commonStock": "203638000", "currentDebt": "None", "investments": "None", "totalAssets": "7684850000", "longTermDebt": "2246103000", "shortTermDebt": "368985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3049000", "reportedCurrency": "USD", "retainedEarnings": "1059517000", "totalLiabilities": "4978657000", "otherCurrentAssets": "253664000", "totalCurrentAssets": "1544834000", "currentLongTermDebt": "346319000", "longTermInvestments": "139569000", "shortTermInvestments": "246063000", "currentNetReceivables": "934173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140016000", "currentAccountsPayable": "399339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4922790000", "shortLongTermDebtTotal": "2667416000", "totalShareholderEquity": "2706193000", "capitalLeaseObligations": "74994000", "otherCurrentLiabilities": "303157000", "totalCurrentLiabilities": "1131765000", "otherNonCurrentLiabilities": "1085128000", "totalNonCurrentLiabilities": "3846892000", "cashAndShortTermInvestments": "50780000", "commonStockSharesOutstanding": "203877000", "intangibleAssetsExcludingGoodwill": "3049000", "cashAndCashEquivalentsAtCarryingValue": "50780000", "accumulatedDepreciationAmortizationPPE": "-2160439000" }, "cashflow": { "netIncome": "193165000", "profitLoss": "None", "dividendPayout": "45306000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "42312000", "operatingCashflow": "116748000", "capitalExpenditures": "78088000", "changeInReceivables": "109337000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23544000", "cashflowFromInvestment": "-125567000", "stockBasedCompensation": "-1368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-274584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1091126000, "cost_of_revenue": 905891000, "gross_profit": 185235000, "research_and_development": null, "selling_general_admin": 819299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82724000, "depreciation_amortisation": 53497000, "ebitda": 136221000, "interest_expense": 26459000, "interest_income": null, "other_non_operating": null, "pretax_income": 205551000, "tax_provision": 57918000, "effective_tax_rate": null, "net_income": 130692000, "net_income_continuing_ops": 147633000, "net_income_to_common": 130692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50780000, "short_term_investments": 246063000, "net_receivables": 934173000, "inventory": 60154000, "other_current_assets": null, "total_current_assets": 1544834000, "net_ppe": null, "goodwill": 488960000, "intangible_assets": 3049000, "goodwill_and_intangibles": 492009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6140016000, "total_assets": 7684850000, "short_term_debt": 368985000, "accounts_payable": 399339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1131765000, "long_term_debt": 2246103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3846892000, "total_liabilities": 4978657000, "total_debt": 2615088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1059517000, "total_equity": 2706193000, "shares_outstanding": 203877000, "operating_cash_flow": 116748000, "stock_based_compensation": -1368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125567000, "dividends_paid": 45306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23544000, "free_cash_flow": 194836000, "net_change_in_cash": -32320000 }, "raw_data": { "income": { "ebit": "82724000", "ebitda": "136221000", "netIncome": "130692000", "grossProfit": "185235000", "depreciation": "None", "totalRevenue": "1091126000", "costOfRevenue": "905891000", "interestIncome": "113561000", "incomeBeforeTax": "205551000", "interestExpense": "26459000", "operatingIncome": "82031000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57918000", "reportedCurrency": "USD", "netInterestIncome": "-26500000", "nonInterestIncome": "None", "operatingExpenses": "103204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9959000", "costofGoodsAndServicesSold": "905891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53497000", "sellingGeneralAndAdministrative": "819299000", "netIncomeFromContinuingOperations": "147633000" }, "balance": { "goodwill": "488960000", "inventory": "60154000", "commonStock": "203638000", "currentDebt": "None", "investments": "None", "totalAssets": "7684850000", "longTermDebt": "2246103000", "shortTermDebt": "368985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3049000", "reportedCurrency": "USD", "retainedEarnings": "1059517000", "totalLiabilities": "4978657000", "otherCurrentAssets": "253664000", "totalCurrentAssets": "1544834000", "currentLongTermDebt": "346319000", "longTermInvestments": "139569000", "shortTermInvestments": "246063000", "currentNetReceivables": "934173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6140016000", "currentAccountsPayable": "399339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4922790000", "shortLongTermDebtTotal": "2667416000", "totalShareholderEquity": "2706193000", "capitalLeaseObligations": "74994000", "otherCurrentLiabilities": "303157000", "totalCurrentLiabilities": "1131765000", "otherNonCurrentLiabilities": "1085128000", "totalNonCurrentLiabilities": "3846892000", "cashAndShortTermInvestments": "50780000", "commonStockSharesOutstanding": "203877000", "intangibleAssetsExcludingGoodwill": "3049000", "cashAndCashEquivalentsAtCarryingValue": "50780000", "accumulatedDepreciationAmortizationPPE": "-2160439000" }, "cashflow": { "netIncome": "193165000", "profitLoss": "None", "dividendPayout": "45306000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "42312000", "operatingCashflow": "116748000", "capitalExpenditures": "78088000", "changeInReceivables": "109337000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23544000", "cashflowFromInvestment": "-125567000", "stockBasedCompensation": "-1368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-274584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }