{ "ticker": { "uuid": "fe5d4a12-cf63-4e82-9c8e-bbe18058e110", "symbol": "STNG", "name": "Scorpio Tankers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/fe5d4a12-cf63-4e82-9c8e-bbe18058e110/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe5d4a12-cf63-4e82-9c8e-bbe18058e110/" }, "ticker_metadata": { "id": 3812, "uuid": "fe5d4a12-cf63-4e82-9c8e-bbe18058e110", "symbol": "STNG", "name": "Scorpio Tankers Inc", "asset_type": "equity", "market_cap": 3867016000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Scorpio Tankers Inc., is engaged in the shipping of refined petroleum products in shipping markets around the world. The company is headquartered in Monaco.", "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": "fe5d4a12-cf63-4e82-9c8e-bbe18058e110", "symbol": "STNG", "name": "Scorpio Tankers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/fe5d4a12-cf63-4e82-9c8e-bbe18058e110/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe5d4a12-cf63-4e82-9c8e-bbe18058e110/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.94, "quality": 0.84, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 75.96, "market_cap": 3799964705.4, "pe_ratio": 7.5645, "earnings_yield": 0.1322, "ebitda_to_ev": 0.1737, "shareholder_yield": 0.0226, "roe": 0.1473, "piotroski_f_score": 6, "momentum_12_1": 1.1734, "volatility_252d": 0.3868 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.465987+00:00", "batch_id": "" }, "size": { "price_close": 75.96, "market_cap": 3799964705.4, "market_cap_usd": 3799964705.4, "enterprise_value": 3396866705.4, "shares_outstanding": 50025865, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.5645, "pb_ratio": 1.1143, "ptbv_ratio": 1.117, "ps_ratio": 3.664, "pcf_ratio": 6.4124, "pfcf_ratio": 5.2837, "ev_ebitda": 5.7569, "ev_ebit": 8.2268, "ev_sales": 3.2754, "ev_fcf": 4.7232, "earnings_yield": 0.1322, "fcf_yield": 0.2117, "price_to_sales": 3.664, "price_to_book": 1.1143, "price_to_cashflow": 6.4124, "ebitda_to_ev": 0.1737, "sales_yield": 0.3053 }, "yield": { "dividend_yield": 0.0226, "buyback_yield": 0, "shareholder_yield": 0.0226, "debt_paydown_yield": null, "total_yield": 0.0226 }, "quality": { "gross_margin": 0.5177, "operating_margin": 0.3981, "net_margin": 0.4844, "ebitda_margin": 0.5689, "fcf_margin": 0.6935, "roe": 0.1473, "roa": 0.1232, "roic": 0.103, "roc_greenblatt": null, "asset_turnover": 0.2544, "cash_conversion": 1.4317, "accruals_ratio": -0.0221, "sbc_to_revenue": 0.0701, "piotroski_f_score": 6, "altman_z_score": 4.9658, "earnings_stability_5y": 0.5316, "revenue_stability_5y": 0.3512, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1317, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1953, "net_debt_to_ebitda": -0.6832, "debt_to_assets": 0.1426, "interest_coverage": 5.6764, "current_ratio": 13.9804, "quick_ratio": 13.8749, "net_debt": -403098000, "local_beta": 0.0005, "volatility_252d": 0.3868, "volatility_60d": 0.8596, "max_drawdown_12m": -0.218, "risk_adjusted_momentum": 3.0334 }, "growth": { "revenue_growth_1y": -0.0277, "revenue_growth_3y_cagr": -0.1564, "revenue_growth_5y_cagr": 0.0048, "eps_growth_1y": -0.0204, "eps_growth_3y_cagr": -0.1855, "eps_growth_5y_cagr": 0.2961, "fcf_growth_1y": -0.0707, "book_value_growth_1y": 0.1601, "revenue_growth": -0.0277, "earnings_growth": -0.0204 }, "momentum": { "price_return_1m": -0.0947, "price_return_3m": -0.0056, "price_return_6m": 0.3753, "price_return_9m": 0.4588, "price_return_12m": 0.9676, "price_return_12m_ex1m": 1.1734, "momentum_6m": 0.3753, "momentum_12m": 0.9676, "momentum_12_1": 1.1734, "distance_from_52w_high": -0.0947, "distance_from_52w_low": 0.9326, "relative_strength": 0.8677 }, "raw_ttm": { "revenue_ttm": 1037098000, "gross_profit_ttm": 536912000, "ebit_ttm": 412903000, "ebitda_ttm": 590056000, "net_income_ttm": 502343000, "eps_diluted_ttm": 10.0417, "operating_cash_flow_ttm": 592597000, "capital_expenditure_ttm": 126583000, "fcf_ttm": 719180000, "dividends_paid_ttm": 85848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72740000, "cash_and_equivalents": 984321000, "total_current_assets": 1444691000, "total_current_liabilities": 103337000, "net_ppe": null, "total_assets": 4076153000, "total_debt": 581223000, "total_equity": 3410137000, "net_working_capital": 378313000, "book_value_per_share": 68.1675, "retained_earnings": 1627132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3401940001, "tangible_book_per_share": 68.0036 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 70, "rank_pcf": 24, "rank_ev_ebitda": 15, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 15, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 43, "rank_fcf_margin": 9, "rank_piotroski": 45, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 12 }, "composites": { "value_composite": 6, "quality_composite": 16, "momentum_composite": 7, "growth_composite": 73, "yield_composite": 22, "svqf_composite": 6, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 10, "overall_composite": 2, "quality_value_composite": 0.8886, "os_score": 0.98, "value_percentile": 0.94, "quality_percentile": 0.84, "momentum_percentile": 0.93, "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": 32, "small_cap_core_rank": 13, "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": 10, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4908, "ticker_id": 3812, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.465987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 75.96, "market_cap": 3799964705.4, "market_cap_usd": 3799964705.4, "enterprise_value": 3396866705.4, "shares_outstanding": 50025865, "fx_rate_to_usd": null, "pe_ratio": 7.56448225, "pb_ratio": 1.11431438, "ptbv_ratio": 1.11699933, "ps_ratio": 3.66403629, "pcf_ratio": 6.41239275, "pfcf_ratio": 5.28374636, "ev_ebitda": 5.75685478, "ev_ebit": 8.22679105, "ev_sales": 3.27535749, "ev_fcf": 4.72324968, "earnings_yield": 0.13219675, "fcf_yield": 0.21171864, "dividend_yield": 0.02259179, "buyback_yield": 0, "shareholder_yield": 0.02259179, "debt_paydown_yield": null, "total_yield": 0.02259179, "gross_margin": 0.51770614, "operating_margin": 0.39813306, "net_margin": 0.4843737, "ebitda_margin": 0.56894913, "fcf_margin": 0.69345423, "roe": 0.14730874, "roa": 0.12323949, "roic": 0.10298411, "roc_greenblatt": null, "asset_turnover": 0.25443059, "cash_conversion": 1.43165128, "accruals_ratio": -0.02214196, "sbc_to_revenue": 0.0701467, "debt_to_equity": 0.19530476, "net_debt_to_ebitda": -0.68315211, "debt_to_assets": 0.14259107, "interest_coverage": 5.67642288, "current_ratio": 13.98038457, "quick_ratio": 13.87493347, "net_debt": -403098000, "revenue_growth_1y": -0.02765894, "revenue_growth_3y_cagr": -0.15641799, "revenue_growth_5y_cagr": 0.00482925, "eps_growth_1y": -0.02038432, "eps_growth_3y_cagr": -0.18553555, "eps_growth_5y_cagr": 0.2961203, "fcf_growth_1y": -0.07074403, "book_value_growth_1y": 0.16012089, "piotroski_f_score": 6, "altman_z_score": 4.96576559, "earnings_stability_5y": 0.531645, "revenue_stability_5y": 0.351194, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09467208, "price_return_3m": -0.00561209, "price_return_6m": 0.3753121, "price_return_9m": 0.45877744, "price_return_12m": 0.96764116, "price_return_12m_ex1m": 1.17340162, "distance_from_52w_high": -0.09467208, "distance_from_52w_low": 0.93257364, "relative_strength": 0.86767758, "local_beta": 0.0005, "volatility_252d": 0.386828, "volatility_60d": 0.859649, "max_drawdown_12m": -0.21795399, "revenue_ttm": 1037098000, "gross_profit_ttm": 536912000, "ebit_ttm": 412903000, "ebitda_ttm": 590056000, "net_income_ttm": 502343000, "eps_diluted_ttm": 10.04166545, "operating_cash_flow_ttm": 592597000, "capital_expenditure_ttm": 126583000, "fcf_ttm": 719180000, "dividends_paid_ttm": 85848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72740000, "cash_and_equivalents": 984321000, "total_current_assets": 1444691000, "total_current_liabilities": 103337000, "net_ppe": null, "total_assets": 4076153000, "total_debt": 581223000, "total_equity": 3410137000, "net_working_capital": 378313000, "book_value_per_share": 68.16747696, "retained_earnings": 1627132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3401940001, "tangible_book_per_share": 68.00362175, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 70, "rank_pcf": 24, "rank_ev_ebitda": 15, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 15, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 43, "rank_fcf_margin": 9, "rank_piotroski": 45, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 12, "value_composite": 6, "quality_composite": 16, "momentum_composite": 7, "growth_composite": 73, "yield_composite": 22, "svqf_composite": 6, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 10, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 13, "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": 75.96, "os": 0.98, "value": 0.94, "quality": 0.84, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 7.5645, "earnings_yield": 0.1322, "shareholder_yield": 0.0226, "roe": 0.1473, "momentum_12_1": 1.1734, "complete_fields": { "id": 4908, "ticker_id": 3812, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.465987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 75.96, "market_cap": 3799964705.4, "market_cap_usd": 3799964705.4, "enterprise_value": 3396866705.4, "shares_outstanding": 50025865, "fx_rate_to_usd": null, "pe_ratio": 7.56448225, "pb_ratio": 1.11431438, "ptbv_ratio": 1.11699933, "ps_ratio": 3.66403629, "pcf_ratio": 6.41239275, "pfcf_ratio": 5.28374636, "ev_ebitda": 5.75685478, "ev_ebit": 8.22679105, "ev_sales": 3.27535749, "ev_fcf": 4.72324968, "earnings_yield": 0.13219675, "fcf_yield": 0.21171864, "dividend_yield": 0.02259179, "buyback_yield": 0, "shareholder_yield": 0.02259179, "debt_paydown_yield": null, "total_yield": 0.02259179, "gross_margin": 0.51770614, "operating_margin": 0.39813306, "net_margin": 0.4843737, "ebitda_margin": 0.56894913, "fcf_margin": 0.69345423, "roe": 0.14730874, "roa": 0.12323949, "roic": 0.10298411, "roc_greenblatt": null, "asset_turnover": 0.25443059, "cash_conversion": 1.43165128, "accruals_ratio": -0.02214196, "sbc_to_revenue": 0.0701467, "debt_to_equity": 0.19530476, "net_debt_to_ebitda": -0.68315211, "debt_to_assets": 0.14259107, "interest_coverage": 5.67642288, "current_ratio": 13.98038457, "quick_ratio": 13.87493347, "net_debt": -403098000, "revenue_growth_1y": -0.02765894, "revenue_growth_3y_cagr": -0.15641799, "revenue_growth_5y_cagr": 0.00482925, "eps_growth_1y": -0.02038432, "eps_growth_3y_cagr": -0.18553555, "eps_growth_5y_cagr": 0.2961203, "fcf_growth_1y": -0.07074403, "book_value_growth_1y": 0.16012089, "piotroski_f_score": 6, "altman_z_score": 4.96576559, "earnings_stability_5y": 0.531645, "revenue_stability_5y": 0.351194, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09467208, "price_return_3m": -0.00561209, "price_return_6m": 0.3753121, "price_return_9m": 0.45877744, "price_return_12m": 0.96764116, "price_return_12m_ex1m": 1.17340162, "distance_from_52w_high": -0.09467208, "distance_from_52w_low": 0.93257364, "relative_strength": 0.86767758, "local_beta": 0.0005, "volatility_252d": 0.386828, "volatility_60d": 0.859649, "max_drawdown_12m": -0.21795399, "revenue_ttm": 1037098000, "gross_profit_ttm": 536912000, "ebit_ttm": 412903000, "ebitda_ttm": 590056000, "net_income_ttm": 502343000, "eps_diluted_ttm": 10.04166545, "operating_cash_flow_ttm": 592597000, "capital_expenditure_ttm": 126583000, "fcf_ttm": 719180000, "dividends_paid_ttm": 85848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72740000, "cash_and_equivalents": 984321000, "total_current_assets": 1444691000, "total_current_liabilities": 103337000, "net_ppe": null, "total_assets": 4076153000, "total_debt": 581223000, "total_equity": 3410137000, "net_working_capital": 378313000, "book_value_per_share": 68.16747696, "retained_earnings": 1627132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3401940001, "tangible_book_per_share": 68.00362175, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 12, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 70, "rank_pcf": 24, "rank_ev_ebitda": 15, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 15, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 43, "rank_fcf_margin": 9, "rank_piotroski": 45, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 17, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 12, "value_composite": 6, "quality_composite": 16, "momentum_composite": 7, "growth_composite": 73, "yield_composite": 22, "svqf_composite": 6, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 10, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 938222000, "cost_of_revenue": 505118000, "gross_profit": 433104000, "ebit": 411538000, "ebitda": 591873000, "pretax_income": 344292000, "tax_provision": null, "net_income": 344292000, "net_income_to_common": 344292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751955000, "total_current_assets": 1108369000, "total_assets": 3917840000, "short_term_debt": 19121000, "long_term_debt": 600083000, "total_debt": 619204000, "total_liabilities": 718842000, "total_equity": 3198998000, "shares_outstanding": 48949522, "goodwill_and_intangibles": 8196999 }, "cash_flow": { "operating_cash_flow": 491226000, "capital_expenditure": 74383000, "free_cash_flow": 565609000, "dividends_paid": 82520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335003, "ticker_id": 3812, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411538000", "ebitda": "591873000", "netIncome": "344292000", "grossProfit": "433104000", "depreciation": "None", "totalRevenue": "938222000", "costOfRevenue": "505118000", "interestIncome": "21891000", "incomeBeforeTax": "344292000", "interestExpense": "80131000", "operatingIncome": "309698000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52341000", "nonInterestIncome": "None", "operatingExpenses": "123406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180335000", "sellingGeneralAndAdministrative": "123406000", "netIncomeFromContinuingOperations": "344292000" }, "balance": { "goodwill": "8196999", "inventory": "11919000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "3917840000", "longTermDebt": "600083000", "shortTermDebt": "19121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1434163000", "totalLiabilities": "718842000", "otherCurrentAssets": "163694000", "totalCurrentAssets": "1108369000", "currentLongTermDebt": "None", "longTermInvestments": "13023000", "shortTermInvestments": "0", "currentNetReceivables": "180801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809471000", "currentAccountsPayable": "34029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619204000", "totalShareholderEquity": "3198998000", "capitalLeaseObligations": "19121000", "otherCurrentLiabilities": "65608999", "totalCurrentLiabilities": "118759000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600083000", "cashAndShortTermInvestments": "751955000", "commonStockSharesOutstanding": "48949522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "751955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344292000", "profitLoss": "None", "dividendPayout": "82520000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1746000", "operatingCashflow": "491226000", "capitalExpenditures": "74383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344100000", "cashflowFromInvestment": "272249000", "stockBasedCompensation": "71654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938222000, "cost_of_revenue": 505118000, "gross_profit": 433104000, "research_and_development": null, "selling_general_admin": 123406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411538000, "depreciation_amortisation": 180335000, "ebitda": 591873000, "interest_expense": 80131000, "interest_income": null, "other_non_operating": null, "pretax_income": 344292000, "tax_provision": null, "effective_tax_rate": null, "net_income": 344292000, "net_income_continuing_ops": 344292000, "net_income_to_common": 344292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751955000, "short_term_investments": 0, "net_receivables": 180801000, "inventory": 11919000, "other_current_assets": null, "total_current_assets": 1108369000, "net_ppe": null, "goodwill": 8196999, "intangible_assets": null, "goodwill_and_intangibles": 8196999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2809471000, "total_assets": 3917840000, "short_term_debt": 19121000, "accounts_payable": 34029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118759000, "long_term_debt": 600083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600083000, "total_liabilities": 718842000, "total_debt": 619204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1434163000, "total_equity": 3198998000, "shares_outstanding": 48949522, "operating_cash_flow": 491226000, "stock_based_compensation": 71654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 272249000, "dividends_paid": 82520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -344100000, "free_cash_flow": 565609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411538000", "ebitda": "591873000", "netIncome": "344292000", "grossProfit": "433104000", "depreciation": "None", "totalRevenue": "938222000", "costOfRevenue": "505118000", "interestIncome": "21891000", "incomeBeforeTax": "344292000", "interestExpense": "80131000", "operatingIncome": "309698000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-52341000", "nonInterestIncome": "None", "operatingExpenses": "123406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180335000", "sellingGeneralAndAdministrative": "123406000", "netIncomeFromContinuingOperations": "344292000" }, "balance": { "goodwill": "8196999", "inventory": "11919000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "3917840000", "longTermDebt": "600083000", "shortTermDebt": "19121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1434163000", "totalLiabilities": "718842000", "otherCurrentAssets": "163694000", "totalCurrentAssets": "1108369000", "currentLongTermDebt": "None", "longTermInvestments": "13023000", "shortTermInvestments": "0", "currentNetReceivables": "180801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809471000", "currentAccountsPayable": "34029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619204000", "totalShareholderEquity": "3198998000", "capitalLeaseObligations": "19121000", "otherCurrentLiabilities": "65608999", "totalCurrentLiabilities": "118759000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600083000", "cashAndShortTermInvestments": "751955000", "commonStockSharesOutstanding": "48949522", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "751955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344292000", "profitLoss": "None", "dividendPayout": "82520000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1746000", "operatingCashflow": "491226000", "capitalExpenditures": "74383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344100000", "cashflowFromInvestment": "272249000", "stockBasedCompensation": "71654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 1243951000, "cost_of_revenue": 534837000, "gross_profit": 709114000, "ebit": 760552000, "ebitda": 945871000, "pretax_income": 668774000, "tax_provision": null, "net_income": 668774000, "net_income_to_common": 668774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332580000, "total_current_assets": 576323000, "total_assets": 3833652000, "short_term_debt": 131389000, "long_term_debt": 665887000, "total_debt": 797276000, "total_liabilities": 967771000, "total_equity": 2865881000, "shares_outstanding": 50874000, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 825180000, "capital_expenditure": 93367000, "free_cash_flow": 918547000, "dividends_paid": 83515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335008, "ticker_id": 3812, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "760552000", "ebitda": "945871000", "netIncome": "668774000", "grossProfit": "709114000", "depreciation": "None", "totalRevenue": "1243951000", "costOfRevenue": "534837000", "interestIncome": "15947000", "incomeBeforeTax": "668774000", "interestExpense": "101014000", "operatingIncome": "764603000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-85067000", "nonInterestIncome": "None", "operatingExpenses": "-55489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185319000", "sellingGeneralAndAdministrative": "121048000", "netIncomeFromContinuingOperations": "668774000" }, "balance": { "goodwill": "8197000", "inventory": "10173000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3833652000", "longTermDebt": "665887000", "shortTermDebt": "131389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1172391000", "totalLiabilities": "967771000", "otherCurrentAssets": "9230000", "totalCurrentAssets": "576323000", "currentLongTermDebt": "122797000", "longTermInvestments": "12551000", "shortTermInvestments": "74157000", "currentNetReceivables": "150183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3257329000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861967000", "totalShareholderEquity": "2865881000", "capitalLeaseObligations": "73283000", "otherCurrentLiabilities": "62905000", "totalCurrentLiabilities": "237193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "730578000", "cashAndShortTermInvestments": "332580000", "commonStockSharesOutstanding": "50874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "668774000", "profitLoss": "None", "dividendPayout": "83515000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2035000", "operatingCashflow": "825180000", "capitalExpenditures": "93367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1156142000", "cashflowFromInvestment": "307991000", "stockBasedCompensation": "62509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1243951000, "cost_of_revenue": 534837000, "gross_profit": 709114000, "research_and_development": null, "selling_general_admin": 121048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 760552000, "depreciation_amortisation": 185319000, "ebitda": 945871000, "interest_expense": 101014000, "interest_income": null, "other_non_operating": null, "pretax_income": 668774000, "tax_provision": null, "effective_tax_rate": null, "net_income": 668774000, "net_income_continuing_ops": 668774000, "net_income_to_common": 668774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332580000, "short_term_investments": 74157000, "net_receivables": 150183000, "inventory": 10173000, "other_current_assets": null, "total_current_assets": 576323000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3257329000, "total_assets": 3833652000, "short_term_debt": 131389000, "accounts_payable": 32213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237193000, "long_term_debt": 665887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 730578000, "total_liabilities": 967771000, "total_debt": 797276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1172391000, "total_equity": 2865881000, "shares_outstanding": 50874000, "operating_cash_flow": 825180000, "stock_based_compensation": 62509000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 307991000, "dividends_paid": 83515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1156142000, "free_cash_flow": 918547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "760552000", "ebitda": "945871000", "netIncome": "668774000", "grossProfit": "709114000", "depreciation": "None", "totalRevenue": "1243951000", "costOfRevenue": "534837000", "interestIncome": "15947000", "incomeBeforeTax": "668774000", "interestExpense": "101014000", "operatingIncome": "764603000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-85067000", "nonInterestIncome": "None", "operatingExpenses": "-55489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185319000", "sellingGeneralAndAdministrative": "121048000", "netIncomeFromContinuingOperations": "668774000" }, "balance": { "goodwill": "8197000", "inventory": "10173000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3833652000", "longTermDebt": "665887000", "shortTermDebt": "131389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1172391000", "totalLiabilities": "967771000", "otherCurrentAssets": "9230000", "totalCurrentAssets": "576323000", "currentLongTermDebt": "122797000", "longTermInvestments": "12551000", "shortTermInvestments": "74157000", "currentNetReceivables": "150183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3257329000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861967000", "totalShareholderEquity": "2865881000", "capitalLeaseObligations": "73283000", "otherCurrentLiabilities": "62905000", "totalCurrentLiabilities": "237193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "730578000", "cashAndShortTermInvestments": "332580000", "commonStockSharesOutstanding": "50874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "668774000", "profitLoss": "None", "dividendPayout": "83515000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2035000", "operatingCashflow": "825180000", "capitalExpenditures": "93367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1156142000", "cashflowFromInvestment": "307991000", "stockBasedCompensation": "62509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 1341222000, "cost_of_revenue": 531328000, "gross_profit": 809894000, "ebit": 706312000, "ebitda": 908815000, "pretax_income": 546898000, "tax_provision": -19112000, "net_income": 546898000, "net_income_to_common": 546898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355551000, "total_current_assets": 577080000, "total_assets": 4228652000, "short_term_debt": 427722000, "long_term_debt": 939188000, "total_debt": 1366910000, "total_liabilities": 1674946000, "total_equity": 2553706000, "shares_outstanding": 54527747, "goodwill_and_intangibles": 8196999 }, "cash_flow": { "operating_cash_flow": 865492000, "capital_expenditure": 23089000, "free_cash_flow": 888581000, "dividends_paid": 57660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335013, "ticker_id": 3812, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "706312000", "ebitda": "908815000", "netIncome": "546898000", "grossProfit": "809894000", "depreciation": "None", "totalRevenue": "1341222000", "costOfRevenue": "531328000", "interestIncome": "18292000", "incomeBeforeTax": "546898000", "interestExpense": "166706000", "operatingIncome": "705150000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19112000", "reportedCurrency": "USD", "netInterestIncome": "-167441000", "nonInterestIncome": "None", "operatingExpenses": "106255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202503000", "sellingGeneralAndAdministrative": "106255000", "netIncomeFromContinuingOperations": "690411000" }, "balance": { "goodwill": "8197000", "inventory": "7816000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4228652000", "longTermDebt": "939188000", "shortTermDebt": "427722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-1", "reportedCurrency": "USD", "retainedEarnings": "587132000", "totalLiabilities": "1674946000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "577080000", "currentLongTermDebt": "220965000", "longTermInvestments": "11800000", "shortTermInvestments": "0", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3651572000", "currentAccountsPayable": "10004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588290000", "totalShareholderEquity": "2553706000", "capitalLeaseObligations": "428137000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "510404000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1164542000", "cashAndShortTermInvestments": "355551000", "commonStockSharesOutstanding": "54527747", "intangibleAssetsExcludingGoodwill": "-1", "cashAndCashEquivalentsAtCarryingValue": "355551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546898000", "profitLoss": "None", "dividendPayout": "57660000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7804000", "operatingCashflow": "865492000", "capitalExpenditures": "23089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-930422000", "cashflowFromInvestment": "43611000", "stockBasedCompensation": "47340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1341222000, "cost_of_revenue": 531328000, "gross_profit": 809894000, "research_and_development": null, "selling_general_admin": 106255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 706312000, "depreciation_amortisation": 202503000, "ebitda": 908815000, "interest_expense": 166706000, "interest_income": null, "other_non_operating": null, "pretax_income": 546898000, "tax_provision": -19112000, "effective_tax_rate": null, "net_income": 546898000, "net_income_continuing_ops": 690411000, "net_income_to_common": 546898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355551000, "short_term_investments": 0, "net_receivables": 203500000, "inventory": 7816000, "other_current_assets": null, "total_current_assets": 577080000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": -1, "goodwill_and_intangibles": 8196999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3651572000, "total_assets": 4228652000, "short_term_debt": 427722000, "accounts_payable": 10004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510404000, "long_term_debt": 939188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164542000, "total_liabilities": 1674946000, "total_debt": 1366910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 587132000, "total_equity": 2553706000, "shares_outstanding": 54527747, "operating_cash_flow": 865492000, "stock_based_compensation": 47340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43611000, "dividends_paid": 57660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -930422000, "free_cash_flow": 888581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "706312000", "ebitda": "908815000", "netIncome": "546898000", "grossProfit": "809894000", "depreciation": "None", "totalRevenue": "1341222000", "costOfRevenue": "531328000", "interestIncome": "18292000", "incomeBeforeTax": "546898000", "interestExpense": "166706000", "operatingIncome": "705150000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19112000", "reportedCurrency": "USD", "netInterestIncome": "-167441000", "nonInterestIncome": "None", "operatingExpenses": "106255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202503000", "sellingGeneralAndAdministrative": "106255000", "netIncomeFromContinuingOperations": "690411000" }, "balance": { "goodwill": "8197000", "inventory": "7816000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4228652000", "longTermDebt": "939188000", "shortTermDebt": "427722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-1", "reportedCurrency": "USD", "retainedEarnings": "587132000", "totalLiabilities": "1674946000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "577080000", "currentLongTermDebt": "220965000", "longTermInvestments": "11800000", "shortTermInvestments": "0", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3651572000", "currentAccountsPayable": "10004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588290000", "totalShareholderEquity": "2553706000", "capitalLeaseObligations": "428137000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "510404000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1164542000", "cashAndShortTermInvestments": "355551000", "commonStockSharesOutstanding": "54527747", "intangibleAssetsExcludingGoodwill": "-1", "cashAndCashEquivalentsAtCarryingValue": "355551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546898000", "profitLoss": "None", "dividendPayout": "57660000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7804000", "operatingCashflow": "865492000", "capitalExpenditures": "23089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-930422000", "cashflowFromInvestment": "43611000", "stockBasedCompensation": "47340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 1562873000, "cost_of_revenue": 623258000, "gross_profit": 939615000, "ebit": 851484000, "ebitda": 1058319000, "pretax_income": 637251000, "tax_provision": 53778000, "net_income": 637251000, "net_income_to_common": 637251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376870000, "total_current_assets": 687349000, "total_assets": 4559163000, "short_term_debt": 352995000, "long_term_debt": 264106000, "total_debt": 617101000, "total_liabilities": 2052355000, "total_equity": 2506808000, "shares_outstanding": 63511276, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 769333000, "capital_expenditure": 34480000, "free_cash_flow": 803813000, "dividends_paid": 23313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335018, "ticker_id": 3812, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "851484000", "ebitda": "1058319000", "netIncome": "637251000", "grossProfit": "939615000", "depreciation": "None", "totalRevenue": "1562873000", "costOfRevenue": "623258000", "interestIncome": "7365000", "incomeBeforeTax": "637251000", "interestExpense": "158332000", "operatingIncome": "797706000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53778000", "reportedCurrency": "USD", "netInterestIncome": "-162430000", "nonInterestIncome": "None", "operatingExpenses": "141909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206835000", "sellingGeneralAndAdministrative": "88131000", "netIncomeFromContinuingOperations": "637251000" }, "balance": { "goodwill": "8197000", "inventory": "15620000", "commonStock": "727000", "currentDebt": "None", "investments": "None", "totalAssets": "4559163000", "longTermDebt": "264106000", "shortTermDebt": "352995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "97894000", "totalLiabilities": "2052355000", "otherCurrentAssets": "18159000", "totalCurrentAssets": "687349000", "currentLongTermDebt": "31504000", "longTermInvestments": "9423000", "shortTermInvestments": "None", "currentNetReceivables": "276700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871814000", "currentAccountsPayable": "28748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3779080000", "shortLongTermDebtTotal": "1932099000", "totalShareholderEquity": "2506808000", "capitalLeaseObligations": "1636489000", "otherCurrentLiabilities": "80545000", "totalCurrentLiabilities": "473251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579104000", "cashAndShortTermInvestments": "376870000", "commonStockSharesOutstanding": "63511276", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "376870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "637251000", "profitLoss": "None", "dividendPayout": "23313000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7522000", "operatingCashflow": "769333000", "capitalExpenditures": "34480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1194834000", "cashflowFromInvestment": "571956000", "stockBasedCompensation": "20397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1562873000, "cost_of_revenue": 623258000, "gross_profit": 939615000, "research_and_development": null, "selling_general_admin": 88131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 851484000, "depreciation_amortisation": 206835000, "ebitda": 1058319000, "interest_expense": 158332000, "interest_income": null, "other_non_operating": null, "pretax_income": 637251000, "tax_provision": 53778000, "effective_tax_rate": null, "net_income": 637251000, "net_income_continuing_ops": 637251000, "net_income_to_common": 637251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376870000, "short_term_investments": null, "net_receivables": 276700000, "inventory": 15620000, "other_current_assets": null, "total_current_assets": 687349000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3871814000, "total_assets": 4559163000, "short_term_debt": 352995000, "accounts_payable": 28748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473251000, "long_term_debt": 264106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579104000, "total_liabilities": 2052355000, "total_debt": 617101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97894000, "total_equity": 2506808000, "shares_outstanding": 63511276, "operating_cash_flow": 769333000, "stock_based_compensation": 20397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 571956000, "dividends_paid": 23313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1194834000, "free_cash_flow": 803813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "851484000", "ebitda": "1058319000", "netIncome": "637251000", "grossProfit": "939615000", "depreciation": "None", "totalRevenue": "1562873000", "costOfRevenue": "623258000", "interestIncome": "7365000", "incomeBeforeTax": "637251000", "interestExpense": "158332000", "operatingIncome": "797706000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53778000", "reportedCurrency": "USD", "netInterestIncome": "-162430000", "nonInterestIncome": "None", "operatingExpenses": "141909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206835000", "sellingGeneralAndAdministrative": "88131000", "netIncomeFromContinuingOperations": "637251000" }, "balance": { "goodwill": "8197000", "inventory": "15620000", "commonStock": "727000", "currentDebt": "None", "investments": "None", "totalAssets": "4559163000", "longTermDebt": "264106000", "shortTermDebt": "352995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "97894000", "totalLiabilities": "2052355000", "otherCurrentAssets": "18159000", "totalCurrentAssets": "687349000", "currentLongTermDebt": "31504000", "longTermInvestments": "9423000", "shortTermInvestments": "None", "currentNetReceivables": "276700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871814000", "currentAccountsPayable": "28748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3779080000", "shortLongTermDebtTotal": "1932099000", "totalShareholderEquity": "2506808000", "capitalLeaseObligations": "1636489000", "otherCurrentLiabilities": "80545000", "totalCurrentLiabilities": "473251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579104000", "cashAndShortTermInvestments": "376870000", "commonStockSharesOutstanding": "63511276", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "376870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "637251000", "profitLoss": "None", "dividendPayout": "23313000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7522000", "operatingCashflow": "769333000", "capitalExpenditures": "34480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1194834000", "cashflowFromInvestment": "571956000", "stockBasedCompensation": "20397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 540786000, "cost_of_revenue": 578548000, "gross_profit": -37762000, "ebit": -93935000, "ebitda": 146318000, "pretax_income": -234435000, "tax_provision": 146162000, "net_income": -234435000, "net_income_to_common": -234435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230415000, "total_current_assets": 289227000, "total_assets": 5013969000, "short_term_debt": 467855000, "long_term_debt": 666409000, "total_debt": 1134264000, "total_liabilities": 3177041000, "total_equity": 1836928000, "shares_outstanding": 54718709, "goodwill_and_intangibles": 8900000 }, "cash_flow": { "operating_cash_flow": 73300000, "capital_expenditure": 47102000, "free_cash_flow": 120402000, "dividends_paid": 23320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335023, "ticker_id": 3812, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93935000", "ebitda": "146318000", "netIncome": "-234435000", "grossProfit": "-37762000", "depreciation": "None", "totalRevenue": "540786000", "costOfRevenue": "578548000", "interestIncome": "3623000", "incomeBeforeTax": "-234435000", "interestExpense": "140500000", "operatingIncome": "-90508000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146162000", "reportedCurrency": "USD", "netInterestIncome": "-140481000", "nonInterestIncome": "None", "operatingExpenses": "52746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240253000", "sellingGeneralAndAdministrative": "52746000", "netIncomeFromContinuingOperations": "-234435000" }, "balance": { "goodwill": "8900000", "inventory": "8781000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "5013969000", "longTermDebt": "666409000", "shortTermDebt": "467855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539357000", "totalLiabilities": "3177041000", "otherCurrentAssets": "11962000", "totalCurrentAssets": "289227000", "currentLongTermDebt": "235278000", "longTermInvestments": "7487000", "shortTermInvestments": "None", "currentNetReceivables": "38069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728750000", "currentAccountsPayable": "35080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4606096000", "shortLongTermDebtTotal": "3117055000", "totalShareholderEquity": "1836928000", "capitalLeaseObligations": "2215368000", "otherCurrentLiabilities": "9713000", "totalCurrentLiabilities": "527841000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2649200000", "cashAndShortTermInvestments": "230415000", "commonStockSharesOutstanding": "54718709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "230415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234435000", "profitLoss": "None", "dividendPayout": "23320000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "480000", "operatingCashflow": "73300000", "capitalExpenditures": "47102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21882000", "cashflowFromInvestment": "-52278000", "stockBasedCompensation": "22931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540786000, "cost_of_revenue": 578548000, "gross_profit": -37762000, "research_and_development": null, "selling_general_admin": 52746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93935000, "depreciation_amortisation": 240253000, "ebitda": 146318000, "interest_expense": 140500000, "interest_income": null, "other_non_operating": null, "pretax_income": -234435000, "tax_provision": 146162000, "effective_tax_rate": null, "net_income": -234435000, "net_income_continuing_ops": -234435000, "net_income_to_common": -234435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230415000, "short_term_investments": null, "net_receivables": 38069000, "inventory": 8781000, "other_current_assets": null, "total_current_assets": 289227000, "net_ppe": null, "goodwill": 8900000, "intangible_assets": null, "goodwill_and_intangibles": 8900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4728750000, "total_assets": 5013969000, "short_term_debt": 467855000, "accounts_payable": 35080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527841000, "long_term_debt": 666409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2649200000, "total_liabilities": 3177041000, "total_debt": 1134264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -539357000, "total_equity": 1836928000, "shares_outstanding": 54718709, "operating_cash_flow": 73300000, "stock_based_compensation": 22931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52278000, "dividends_paid": 23320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21882000, "free_cash_flow": 120402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93935000", "ebitda": "146318000", "netIncome": "-234435000", "grossProfit": "-37762000", "depreciation": "None", "totalRevenue": "540786000", "costOfRevenue": "578548000", "interestIncome": "3623000", "incomeBeforeTax": "-234435000", "interestExpense": "140500000", "operatingIncome": "-90508000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146162000", "reportedCurrency": "USD", "netInterestIncome": "-140481000", "nonInterestIncome": "None", "operatingExpenses": "52746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240253000", "sellingGeneralAndAdministrative": "52746000", "netIncomeFromContinuingOperations": "-234435000" }, "balance": { "goodwill": "8900000", "inventory": "8781000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "5013969000", "longTermDebt": "666409000", "shortTermDebt": "467855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539357000", "totalLiabilities": "3177041000", "otherCurrentAssets": "11962000", "totalCurrentAssets": "289227000", "currentLongTermDebt": "235278000", "longTermInvestments": "7487000", "shortTermInvestments": "None", "currentNetReceivables": "38069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4728750000", "currentAccountsPayable": "35080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4606096000", "shortLongTermDebtTotal": "3117055000", "totalShareholderEquity": "1836928000", "capitalLeaseObligations": "2215368000", "otherCurrentLiabilities": "9713000", "totalCurrentLiabilities": "527841000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2649200000", "cashAndShortTermInvestments": "230415000", "commonStockSharesOutstanding": "54718709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "230415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234435000", "profitLoss": "None", "dividendPayout": "23320000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "480000", "operatingCashflow": "73300000", "capitalExpenditures": "47102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21882000", "cashflowFromInvestment": "-52278000", "stockBasedCompensation": "22931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 915892000, "cost_of_revenue": 587525000, "gross_profit": 328367000, "ebit": 262180000, "ebitda": 507998000, "pretax_income": 94124000, "tax_provision": 156470000, "net_income": 94124000, "net_income_to_common": 94124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187511000, "total_current_assets": 242219000, "total_assets": 5158624000, "short_term_debt": 361119000, "long_term_debt": 971172000, "total_debt": 1332291000, "total_liabilities": 3092856000, "total_equity": 2065768000, "shares_outstanding": 56392311, "goodwill_and_intangibles": 8900000 }, "cash_flow": { "operating_cash_flow": 419381000, "capital_expenditure": 174477000, "free_cash_flow": 593858000, "dividends_paid": 23302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335028, "ticker_id": 3812, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262180000", "ebitda": "507998000", "netIncome": "94124000", "grossProfit": "328367000", "depreciation": "None", "totalRevenue": "915892000", "costOfRevenue": "587525000", "interestIncome": "1249000", "incomeBeforeTax": "94124000", "interestExpense": "154971000", "operatingIncome": "245334000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "156470000", "reportedCurrency": "USD", "netInterestIncome": "-153722000", "nonInterestIncome": "None", "operatingExpenses": "83033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245818000", "sellingGeneralAndAdministrative": "66187000", "netIncomeFromContinuingOperations": "94124000" }, "balance": { "goodwill": "8900000", "inventory": "9261000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "5158624000", "longTermDebt": "971172000", "shortTermDebt": "361119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-304922000", "totalLiabilities": "3092856000", "otherCurrentAssets": "12430000", "totalCurrentAssets": "242219000", "currentLongTermDebt": "172705000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "33017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4891205000", "currentAccountsPayable": "12863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4810067000", "shortLongTermDebtTotal": "3047800000", "totalShareholderEquity": "2065768000", "capitalLeaseObligations": "1903923000", "otherCurrentLiabilities": "32193000", "totalCurrentLiabilities": "406175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2686681000", "cashAndShortTermInvestments": "187511000", "commonStockSharesOutstanding": "56392311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94124000", "profitLoss": "None", "dividendPayout": "23302000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-615000", "operatingCashflow": "419381000", "capitalExpenditures": "174477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259696000", "cashflowFromInvestment": "-174477000", "stockBasedCompensation": "28506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915892000, "cost_of_revenue": 587525000, "gross_profit": 328367000, "research_and_development": null, "selling_general_admin": 66187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262180000, "depreciation_amortisation": 245818000, "ebitda": 507998000, "interest_expense": 154971000, "interest_income": null, "other_non_operating": null, "pretax_income": 94124000, "tax_provision": 156470000, "effective_tax_rate": null, "net_income": 94124000, "net_income_continuing_ops": 94124000, "net_income_to_common": 94124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187511000, "short_term_investments": null, "net_receivables": 33017000, "inventory": 9261000, "other_current_assets": null, "total_current_assets": 242219000, "net_ppe": null, "goodwill": 8900000, "intangible_assets": null, "goodwill_and_intangibles": 8900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4891205000, "total_assets": 5158624000, "short_term_debt": 361119000, "accounts_payable": 12863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406175000, "long_term_debt": 971172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2686681000, "total_liabilities": 3092856000, "total_debt": 1332291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304922000, "total_equity": 2065768000, "shares_outstanding": 56392311, "operating_cash_flow": 419381000, "stock_based_compensation": 28506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174477000, "dividends_paid": 23302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259696000, "free_cash_flow": 593858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262180000", "ebitda": "507998000", "netIncome": "94124000", "grossProfit": "328367000", "depreciation": "None", "totalRevenue": "915892000", "costOfRevenue": "587525000", "interestIncome": "1249000", "incomeBeforeTax": "94124000", "interestExpense": "154971000", "operatingIncome": "245334000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "156470000", "reportedCurrency": "USD", "netInterestIncome": "-153722000", "nonInterestIncome": "None", "operatingExpenses": "83033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245818000", "sellingGeneralAndAdministrative": "66187000", "netIncomeFromContinuingOperations": "94124000" }, "balance": { "goodwill": "8900000", "inventory": "9261000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "5158624000", "longTermDebt": "971172000", "shortTermDebt": "361119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-304922000", "totalLiabilities": "3092856000", "otherCurrentAssets": "12430000", "totalCurrentAssets": "242219000", "currentLongTermDebt": "172705000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "33017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4891205000", "currentAccountsPayable": "12863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4810067000", "shortLongTermDebtTotal": "3047800000", "totalShareholderEquity": "2065768000", "capitalLeaseObligations": "1903923000", "otherCurrentLiabilities": "32193000", "totalCurrentLiabilities": "406175000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2686681000", "cashAndShortTermInvestments": "187511000", "commonStockSharesOutstanding": "56392311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94124000", "profitLoss": "None", "dividendPayout": "23302000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-615000", "operatingCashflow": "419381000", "capitalExpenditures": "174477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259696000", "cashflowFromInvestment": "-174477000", "stockBasedCompensation": "28506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 704325000, "cost_of_revenue": 512058000, "gross_profit": 192267000, "ebit": 129238000, "ebitda": 336206000, "pretax_income": -48490000, "tax_provision": 185826000, "net_income": -48490000, "net_income_to_common": -48490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202303000, "total_current_assets": 302978000, "total_assets": 5164010000, "short_term_debt": 421657000, "long_term_debt": 999268000, "total_debt": 1420925000, "total_liabilities": 3187021000, "total_equity": 1976989000, "shares_outstanding": 49857998, "goodwill_and_intangibles": 11539000 }, "cash_flow": { "operating_cash_flow": 209512000, "capital_expenditure": 206973000, "free_cash_flow": 416485000, "dividends_paid": 21278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335033, "ticker_id": 3812, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129238000", "ebitda": "336206000", "netIncome": "-48490000", "grossProfit": "192267000", "depreciation": "None", "totalRevenue": "704325000", "costOfRevenue": "512058000", "interestIncome": "8182000", "incomeBeforeTax": "-48490000", "interestExpense": "186235000", "operatingIncome": "129972000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "185826000", "reportedCurrency": "USD", "netInterestIncome": "-165212000", "nonInterestIncome": "None", "operatingExpenses": "62295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206968000", "sellingGeneralAndAdministrative": "62295000", "netIncomeFromContinuingOperations": "-48490000" }, "balance": { "goodwill": "11539000", "inventory": "8646000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "5164010000", "longTermDebt": "999268000", "shortTermDebt": "421657000", "treasuryStock": "-467057000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-399046000", "totalLiabilities": "3187021000", "otherCurrentAssets": "13855000", "totalCurrentAssets": "302978000", "currentLongTermDebt": "235482000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "78174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861032000", "currentAccountsPayable": "23122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4706061000", "shortLongTermDebtTotal": "3122447000", "totalShareholderEquity": "1976989000", "capitalLeaseObligations": "1887697000", "otherCurrentLiabilities": "19282000", "totalCurrentLiabilities": "486231000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2700790000", "cashAndShortTermInvestments": "202303000", "commonStockSharesOutstanding": "49857998", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "202303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48490000", "profitLoss": "None", "dividendPayout": "21278000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-346000", "operatingCashflow": "209512000", "capitalExpenditures": "206973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393888000", "cashflowFromInvestment": "-206973000", "stockBasedCompensation": "27421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704325000, "cost_of_revenue": 512058000, "gross_profit": 192267000, "research_and_development": null, "selling_general_admin": 62295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129238000, "depreciation_amortisation": 206968000, "ebitda": 336206000, "interest_expense": 186235000, "interest_income": null, "other_non_operating": null, "pretax_income": -48490000, "tax_provision": 185826000, "effective_tax_rate": null, "net_income": -48490000, "net_income_continuing_ops": -48490000, "net_income_to_common": -48490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202303000, "short_term_investments": null, "net_receivables": 78174000, "inventory": 8646000, "other_current_assets": null, "total_current_assets": 302978000, "net_ppe": null, "goodwill": 11539000, "intangible_assets": null, "goodwill_and_intangibles": 11539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4861032000, "total_assets": 5164010000, "short_term_debt": 421657000, "accounts_payable": 23122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486231000, "long_term_debt": 999268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2700790000, "total_liabilities": 3187021000, "total_debt": 1420925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399046000, "total_equity": 1976989000, "shares_outstanding": 49857998, "operating_cash_flow": 209512000, "stock_based_compensation": 27421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206973000, "dividends_paid": 21278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -393888000, "free_cash_flow": 416485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129238000", "ebitda": "336206000", "netIncome": "-48490000", "grossProfit": "192267000", "depreciation": "None", "totalRevenue": "704325000", "costOfRevenue": "512058000", "interestIncome": "8182000", "incomeBeforeTax": "-48490000", "interestExpense": "186235000", "operatingIncome": "129972000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "185826000", "reportedCurrency": "USD", "netInterestIncome": "-165212000", "nonInterestIncome": "None", "operatingExpenses": "62295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206968000", "sellingGeneralAndAdministrative": "62295000", "netIncomeFromContinuingOperations": "-48490000" }, "balance": { "goodwill": "11539000", "inventory": "8646000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "5164010000", "longTermDebt": "999268000", "shortTermDebt": "421657000", "treasuryStock": "-467057000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-399046000", "totalLiabilities": "3187021000", "otherCurrentAssets": "13855000", "totalCurrentAssets": "302978000", "currentLongTermDebt": "235482000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "78174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861032000", "currentAccountsPayable": "23122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4706061000", "shortLongTermDebtTotal": "3122447000", "totalShareholderEquity": "1976989000", "capitalLeaseObligations": "1887697000", "otherCurrentLiabilities": "19282000", "totalCurrentLiabilities": "486231000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2700790000", "cashAndShortTermInvestments": "202303000", "commonStockSharesOutstanding": "49857998", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "202303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48490000", "profitLoss": "None", "dividendPayout": "21278000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-346000", "operatingCashflow": "209512000", "capitalExpenditures": "206973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393888000", "cashflowFromInvestment": "-206973000", "stockBasedCompensation": "27421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 585047000, "cost_of_revenue": 521961000, "gross_profit": 63086000, "ebit": -27196000, "ebitda": 149527000, "pretax_income": -190071000, "tax_provision": -37738000, "net_income": -190071000, "net_income_to_common": -190071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 593652000, "total_current_assets": 687341000, "total_assets": 4784164000, "short_term_debt": 412363000, "long_term_debt": 1192000000, "total_debt": 1604363000, "total_liabilities": 2945153000, "total_equity": 1839011000, "shares_outstanding": 34824311, "goodwill_and_intangibles": 11539000 }, "cash_flow": { "operating_cash_flow": 57790000, "capital_expenditure": 52737000, "free_cash_flow": 110527000, "dividends_paid": 15127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335038, "ticker_id": 3812, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27196000", "ebitda": "149527000", "netIncome": "-190071000", "grossProfit": "63086000", "depreciation": "None", "totalRevenue": "585047000", "costOfRevenue": "521961000", "interestIncome": "4458000", "incomeBeforeTax": "-190071000", "interestExpense": "186628000", "operatingIncome": "10542000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-37738000", "reportedCurrency": "USD", "netInterestIncome": "-155733000", "nonInterestIncome": "None", "operatingExpenses": "52272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176723000", "sellingGeneralAndAdministrative": "52272000", "netIncomeFromContinuingOperations": "-190071000" }, "balance": { "goodwill": "11539000", "inventory": "8300000", "commonStock": "5776000", "currentDebt": "None", "investments": "None", "totalAssets": "4784164000", "longTermDebt": "1192000000", "shortTermDebt": "412363000", "treasuryStock": "-467056000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-348308000", "totalLiabilities": "2945153000", "otherCurrentAssets": "15671000", "totalCurrentAssets": "687341000", "currentLongTermDebt": "297934000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "69718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096823000", "currentAccountsPayable": "11865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3997789000", "shortLongTermDebtTotal": "2910315000", "totalShareholderEquity": "1839011000", "capitalLeaseObligations": "1420381000", "otherCurrentLiabilities": "22973000", "totalCurrentLiabilities": "447201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2497952000", "cashAndShortTermInvestments": "593652000", "commonStockSharesOutstanding": "34824311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "593652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190071000", "profitLoss": "None", "dividendPayout": "15127000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1535000", "operatingCashflow": "57790000", "capitalExpenditures": "52737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402137000", "cashflowFromInvestment": "-52737000", "stockBasedCompensation": "25547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585047000, "cost_of_revenue": 521961000, "gross_profit": 63086000, "research_and_development": null, "selling_general_admin": 52272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27196000, "depreciation_amortisation": 176723000, "ebitda": 149527000, "interest_expense": 186628000, "interest_income": null, "other_non_operating": null, "pretax_income": -190071000, "tax_provision": -37738000, "effective_tax_rate": null, "net_income": -190071000, "net_income_continuing_ops": -190071000, "net_income_to_common": -190071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 593652000, "short_term_investments": null, "net_receivables": 69718000, "inventory": 8300000, "other_current_assets": null, "total_current_assets": 687341000, "net_ppe": null, "goodwill": 11539000, "intangible_assets": null, "goodwill_and_intangibles": 11539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4096823000, "total_assets": 4784164000, "short_term_debt": 412363000, "accounts_payable": 11865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447201000, "long_term_debt": 1192000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2497952000, "total_liabilities": 2945153000, "total_debt": 1604363000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348308000, "total_equity": 1839011000, "shares_outstanding": 34824311, "operating_cash_flow": 57790000, "stock_based_compensation": 25547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52737000, "dividends_paid": 15127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 402137000, "free_cash_flow": 110527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27196000", "ebitda": "149527000", "netIncome": "-190071000", "grossProfit": "63086000", "depreciation": "None", "totalRevenue": "585047000", "costOfRevenue": "521961000", "interestIncome": "4458000", "incomeBeforeTax": "-190071000", "interestExpense": "186628000", "operatingIncome": "10542000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-37738000", "reportedCurrency": "USD", "netInterestIncome": "-155733000", "nonInterestIncome": "None", "operatingExpenses": "52272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176723000", "sellingGeneralAndAdministrative": "52272000", "netIncomeFromContinuingOperations": "-190071000" }, "balance": { "goodwill": "11539000", "inventory": "8300000", "commonStock": "5776000", "currentDebt": "None", "investments": "None", "totalAssets": "4784164000", "longTermDebt": "1192000000", "shortTermDebt": "412363000", "treasuryStock": "-467056000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-348308000", "totalLiabilities": "2945153000", "otherCurrentAssets": "15671000", "totalCurrentAssets": "687341000", "currentLongTermDebt": "297934000", "longTermInvestments": "1751000", "shortTermInvestments": "None", "currentNetReceivables": "69718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4096823000", "currentAccountsPayable": "11865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3997789000", "shortLongTermDebtTotal": "2910315000", "totalShareholderEquity": "1839011000", "capitalLeaseObligations": "1420381000", "otherCurrentLiabilities": "22973000", "totalCurrentLiabilities": "447201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2497952000", "cashAndShortTermInvestments": "593652000", "commonStockSharesOutstanding": "34824311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "593652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190071000", "profitLoss": "None", "dividendPayout": "15127000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1535000", "operatingCashflow": "57790000", "capitalExpenditures": "52737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "402137000", "cashflowFromInvestment": "-52737000", "stockBasedCompensation": "25547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 312860000, "cost_of_revenue": 120127000, "gross_profit": 192733000, "ebit": 153585000, "ebitda": 195074000, "pretax_income": 216264000, "tax_provision": null, "net_income": 216264000, "net_income_to_common": 216264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 984321000, "total_current_assets": 1444691000, "total_assets": 4076153000, "short_term_debt": 21280000, "long_term_debt": 559943000, "total_debt": 581223000, "total_liabilities": 666016000, "total_equity": 3410137000, "shares_outstanding": 50025865, "goodwill_and_intangibles": 8196999 }, "cash_flow": { "operating_cash_flow": 163158000, "capital_expenditure": 76863000, "free_cash_flow": 240021000, "dividends_paid": 23295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335001, "ticker_id": 3812, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153585000", "ebitda": "195074000", "netIncome": "216264000", "grossProfit": "192733000", "depreciation": "None", "totalRevenue": "312860000", "costOfRevenue": "120127000", "interestIncome": "8093000", "incomeBeforeTax": "216264000", "interestExpense": "12228000", "operatingIncome": "153585000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4135000", "nonInterestIncome": "None", "operatingExpenses": "39148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41489000", "sellingGeneralAndAdministrative": "39148000", "netIncomeFromContinuingOperations": "216264000" }, "balance": { "goodwill": "8196999", "inventory": "10897000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "4076153000", "longTermDebt": "559943000", "shortTermDebt": "21280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1627132000", "totalLiabilities": "666016000", "otherCurrentAssets": "224228000", "totalCurrentAssets": "1444691000", "currentLongTermDebt": "21280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2631461999", "currentAccountsPayable": "37454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581223000", "totalShareholderEquity": "3410137000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "44603000", "totalCurrentLiabilities": "103337000", "otherNonCurrentLiabilities": "2736000", "totalNonCurrentLiabilities": "562679000", "cashAndShortTermInvestments": "984321000", "commonStockSharesOutstanding": "50025865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "984321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216264000", "profitLoss": "None", "dividendPayout": "23295000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1022000", "operatingCashflow": "163158000", "capitalExpenditures": "76863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62596000", "cashflowFromInvestment": "131804000", "stockBasedCompensation": "18170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312860000, "cost_of_revenue": 120127000, "gross_profit": 192733000, "research_and_development": null, "selling_general_admin": 39148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153585000, "depreciation_amortisation": 41489000, "ebitda": 195074000, "interest_expense": 12228000, "interest_income": null, "other_non_operating": null, "pretax_income": 216264000, "tax_provision": null, "effective_tax_rate": null, "net_income": 216264000, "net_income_continuing_ops": 216264000, "net_income_to_common": 216264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 984321000, "short_term_investments": null, "net_receivables": 225245000, "inventory": 10897000, "other_current_assets": null, "total_current_assets": 1444691000, "net_ppe": null, "goodwill": 8196999, "intangible_assets": null, "goodwill_and_intangibles": 8196999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2631461999, "total_assets": 4076153000, "short_term_debt": 21280000, "accounts_payable": 37454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103337000, "long_term_debt": 559943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562679000, "total_liabilities": 666016000, "total_debt": 581223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1627132000, "total_equity": 3410137000, "shares_outstanding": 50025865, "operating_cash_flow": 163158000, "stock_based_compensation": 18170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 131804000, "dividends_paid": 23295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62596000, "free_cash_flow": 240021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153585000", "ebitda": "195074000", "netIncome": "216264000", "grossProfit": "192733000", "depreciation": "None", "totalRevenue": "312860000", "costOfRevenue": "120127000", "interestIncome": "8093000", "incomeBeforeTax": "216264000", "interestExpense": "12228000", "operatingIncome": "153585000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4135000", "nonInterestIncome": "None", "operatingExpenses": "39148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41489000", "sellingGeneralAndAdministrative": "39148000", "netIncomeFromContinuingOperations": "216264000" }, "balance": { "goodwill": "8196999", "inventory": "10897000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "4076153000", "longTermDebt": "559943000", "shortTermDebt": "21280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1627132000", "totalLiabilities": "666016000", "otherCurrentAssets": "224228000", "totalCurrentAssets": "1444691000", "currentLongTermDebt": "21280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2631461999", "currentAccountsPayable": "37454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581223000", "totalShareholderEquity": "3410137000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "44603000", "totalCurrentLiabilities": "103337000", "otherNonCurrentLiabilities": "2736000", "totalNonCurrentLiabilities": "562679000", "cashAndShortTermInvestments": "984321000", "commonStockSharesOutstanding": "50025865", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "984321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216264000", "profitLoss": "None", "dividendPayout": "23295000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1022000", "operatingCashflow": "163158000", "capitalExpenditures": "76863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62596000", "cashflowFromInvestment": "131804000", "stockBasedCompensation": "18170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 252652000, "cost_of_revenue": 129394000, "gross_profit": 123258000, "ebit": 87569000, "ebitda": 131547000, "pretax_income": 128118000, "tax_provision": null, "net_income": 128118000, "net_income_to_common": 128118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751955000, "total_current_assets": 1108369000, "total_assets": 3917840000, "short_term_debt": 19121000, "long_term_debt": 600083000, "total_debt": 619204000, "total_liabilities": 718842000, "total_equity": 3198998000, "shares_outstanding": 49422642, "goodwill_and_intangibles": 8196999 }, "cash_flow": { "operating_cash_flow": 164775000, "capital_expenditure": 9220000, "free_cash_flow": 173995000, "dividends_paid": 21740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335002, "ticker_id": 3812, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87569000", "ebitda": "131547000", "netIncome": "128118000", "grossProfit": "123258000", "depreciation": "None", "totalRevenue": "252652000", "costOfRevenue": "129394000", "interestIncome": "7016000", "incomeBeforeTax": "128118000", "interestExpense": "19247000", "operatingIncome": "87569000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6332000", "nonInterestIncome": "None", "operatingExpenses": "35689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43978000", "sellingGeneralAndAdministrative": "35689000", "netIncomeFromContinuingOperations": "128118000" }, "balance": { "goodwill": "8196999", "inventory": "11919000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "3917840000", "longTermDebt": "600083000", "shortTermDebt": "19121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1434163000", "totalLiabilities": "718842000", "otherCurrentAssets": "163694000", "totalCurrentAssets": "1108369000", "currentLongTermDebt": "None", "longTermInvestments": "13023000", "shortTermInvestments": "0", "currentNetReceivables": "180801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809471000", "currentAccountsPayable": "34029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619204000", "totalShareholderEquity": "3198998000", "capitalLeaseObligations": "19121000", "otherCurrentLiabilities": "65608999", "totalCurrentLiabilities": "118759000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600083000", "cashAndShortTermInvestments": "751955000", "commonStockSharesOutstanding": "49422642", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "751955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128118000", "profitLoss": "None", "dividendPayout": "21740000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-354000", "operatingCashflow": "164775000", "capitalExpenditures": "9220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289728000", "cashflowFromInvestment": "273703000", "stockBasedCompensation": "18422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252652000, "cost_of_revenue": 129394000, "gross_profit": 123258000, "research_and_development": null, "selling_general_admin": 35689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87569000, "depreciation_amortisation": 43978000, "ebitda": 131547000, "interest_expense": 19247000, "interest_income": null, "other_non_operating": null, "pretax_income": 128118000, "tax_provision": null, "effective_tax_rate": null, "net_income": 128118000, "net_income_continuing_ops": 128118000, "net_income_to_common": 128118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751955000, "short_term_investments": 0, "net_receivables": 180801000, "inventory": 11919000, "other_current_assets": null, "total_current_assets": 1108369000, "net_ppe": null, "goodwill": 8196999, "intangible_assets": null, "goodwill_and_intangibles": 8196999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2809471000, "total_assets": 3917840000, "short_term_debt": 19121000, "accounts_payable": 34029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118759000, "long_term_debt": 600083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600083000, "total_liabilities": 718842000, "total_debt": 619204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1434163000, "total_equity": 3198998000, "shares_outstanding": 49422642, "operating_cash_flow": 164775000, "stock_based_compensation": 18422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 273703000, "dividends_paid": 21740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289728000, "free_cash_flow": 173995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87569000", "ebitda": "131547000", "netIncome": "128118000", "grossProfit": "123258000", "depreciation": "None", "totalRevenue": "252652000", "costOfRevenue": "129394000", "interestIncome": "7016000", "incomeBeforeTax": "128118000", "interestExpense": "19247000", "operatingIncome": "87569000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6332000", "nonInterestIncome": "None", "operatingExpenses": "35689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43978000", "sellingGeneralAndAdministrative": "35689000", "netIncomeFromContinuingOperations": "128118000" }, "balance": { "goodwill": "8196999", "inventory": "11919000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "3917840000", "longTermDebt": "600083000", "shortTermDebt": "19121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1434163000", "totalLiabilities": "718842000", "otherCurrentAssets": "163694000", "totalCurrentAssets": "1108369000", "currentLongTermDebt": "None", "longTermInvestments": "13023000", "shortTermInvestments": "0", "currentNetReceivables": "180801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809471000", "currentAccountsPayable": "34029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619204000", "totalShareholderEquity": "3198998000", "capitalLeaseObligations": "19121000", "otherCurrentLiabilities": "65608999", "totalCurrentLiabilities": "118759000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600083000", "cashAndShortTermInvestments": "751955000", "commonStockSharesOutstanding": "49422642", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "751955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128118000", "profitLoss": "None", "dividendPayout": "21740000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-354000", "operatingCashflow": "164775000", "capitalExpenditures": "9220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289728000", "cashflowFromInvestment": "273703000", "stockBasedCompensation": "18422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 241361000, "cost_of_revenue": 129133000, "gross_profit": 112228000, "ebit": 82637000, "ebitda": 128987000, "pretax_income": 84452000, "tax_provision": null, "net_income": 84452000, "net_income_to_common": 84452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603205000, "total_current_assets": 967914000, "total_assets": 4029271000, "short_term_debt": 130726000, "long_term_debt": 753677000, "total_debt": 884403000, "total_liabilities": 955073000, "total_equity": 3074198000, "shares_outstanding": 48818293, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 136713000, "capital_expenditure": 16780000, "free_cash_flow": 153493000, "dividends_paid": 20406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335004, "ticker_id": 3812, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82637000", "ebitda": "128987000", "netIncome": "84452000", "grossProfit": "112228000", "depreciation": "None", "totalRevenue": "241361000", "costOfRevenue": "129133000", "interestIncome": "5661000", "incomeBeforeTax": "84452000", "interestExpense": "19958000", "operatingIncome": "82637000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-14297000", "nonInterestIncome": "None", "operatingExpenses": "29591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46350000", "sellingGeneralAndAdministrative": "29591000", "netIncomeFromContinuingOperations": "84452000" }, "balance": { "goodwill": "8197000", "inventory": "11564000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "4029271000", "longTermDebt": "753677000", "shortTermDebt": "130726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1327785000", "totalLiabilities": "955073000", "otherCurrentAssets": "132406000", "totalCurrentAssets": "967914000", "currentLongTermDebt": "61991000", "longTermInvestments": "None", "shortTermInvestments": "48451000", "currentNetReceivables": "172288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3061357000", "currentAccountsPayable": "28861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "884403000", "totalShareholderEquity": "3074198000", "capitalLeaseObligations": "68735000", "otherCurrentLiabilities": "41809000", "totalCurrentLiabilities": "201396000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "753677000", "cashAndShortTermInvestments": "603205000", "commonStockSharesOutstanding": "48818293", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "603205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84452000", "profitLoss": "None", "dividendPayout": "20406000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7628000", "operatingCashflow": "136713000", "capitalExpenditures": "16780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48247000", "cashflowFromInvestment": "43677000", "stockBasedCompensation": "17840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241361000, "cost_of_revenue": 129133000, "gross_profit": 112228000, "research_and_development": null, "selling_general_admin": 29591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82637000, "depreciation_amortisation": 46350000, "ebitda": 128987000, "interest_expense": 19958000, "interest_income": null, "other_non_operating": null, "pretax_income": 84452000, "tax_provision": null, "effective_tax_rate": null, "net_income": 84452000, "net_income_continuing_ops": 84452000, "net_income_to_common": 84452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 603205000, "short_term_investments": 48451000, "net_receivables": 172288000, "inventory": 11564000, "other_current_assets": null, "total_current_assets": 967914000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3061357000, "total_assets": 4029271000, "short_term_debt": 130726000, "accounts_payable": 28861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201396000, "long_term_debt": 753677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753677000, "total_liabilities": 955073000, "total_debt": 884403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1327785000, "total_equity": 3074198000, "shares_outstanding": 48818293, "operating_cash_flow": 136713000, "stock_based_compensation": 17840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43677000, "dividends_paid": 20406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48247000, "free_cash_flow": 153493000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82637000", "ebitda": "128987000", "netIncome": "84452000", "grossProfit": "112228000", "depreciation": "None", "totalRevenue": "241361000", "costOfRevenue": "129133000", "interestIncome": "5661000", "incomeBeforeTax": "84452000", "interestExpense": "19958000", "operatingIncome": "82637000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-14297000", "nonInterestIncome": "None", "operatingExpenses": "29591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46350000", "sellingGeneralAndAdministrative": "29591000", "netIncomeFromContinuingOperations": "84452000" }, "balance": { "goodwill": "8197000", "inventory": "11564000", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "4029271000", "longTermDebt": "753677000", "shortTermDebt": "130726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1327785000", "totalLiabilities": "955073000", "otherCurrentAssets": "132406000", "totalCurrentAssets": "967914000", "currentLongTermDebt": "61991000", "longTermInvestments": "None", "shortTermInvestments": "48451000", "currentNetReceivables": "172288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3061357000", "currentAccountsPayable": "28861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "884403000", "totalShareholderEquity": "3074198000", "capitalLeaseObligations": "68735000", "otherCurrentLiabilities": "41809000", "totalCurrentLiabilities": "201396000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "753677000", "cashAndShortTermInvestments": "603205000", "commonStockSharesOutstanding": "48818293", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "603205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84452000", "profitLoss": "None", "dividendPayout": "20406000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7628000", "operatingCashflow": "136713000", "capitalExpenditures": "16780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48247000", "cashflowFromInvestment": "43677000", "stockBasedCompensation": "17840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 230225000, "cost_of_revenue": 121532000, "gross_profit": 108693000, "ebit": 89112000, "ebitda": 134448000, "pretax_income": 73509000, "tax_provision": null, "net_income": 73509000, "net_income_to_common": 73509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471062000, "total_current_assets": 763345000, "total_assets": 3978995000, "short_term_debt": 84180000, "long_term_debt": 808189000, "total_debt": 892369000, "total_liabilities": 986683000, "total_equity": 2992312000, "shares_outstanding": 48006580, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 127951000, "capital_expenditure": 23720000, "free_cash_flow": 151671000, "dividends_paid": 20407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335005, "ticker_id": 3812, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89112000", "ebitda": "134448000", "netIncome": "73509000", "grossProfit": "108693000", "depreciation": "None", "totalRevenue": "230225000", "costOfRevenue": "121532000", "interestIncome": "4691000", "incomeBeforeTax": "73509000", "interestExpense": "21307000", "operatingIncome": "79079000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16616000", "nonInterestIncome": "None", "operatingExpenses": "29614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45336000", "sellingGeneralAndAdministrative": "29614000", "netIncomeFromContinuingOperations": "73508000" }, "balance": { "goodwill": "8197000", "inventory": "19193000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "3978995000", "longTermDebt": "808189000", "shortTermDebt": "84180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1263739000", "totalLiabilities": "986683000", "otherCurrentAssets": "10283000", "totalCurrentAssets": "763345000", "currentLongTermDebt": "30890000", "longTermInvestments": "12527000", "shortTermInvestments": "95479000", "currentNetReceivables": "167328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3215650000", "currentAccountsPayable": "24809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "909894000", "totalShareholderEquity": "2992312000", "capitalLeaseObligations": "70815000", "otherCurrentLiabilities": "43560000", "totalCurrentLiabilities": "154185000", "otherNonCurrentLiabilities": "6784000", "totalNonCurrentLiabilities": "832498000", "cashAndShortTermInvestments": "471062000", "commonStockSharesOutstanding": "48006580", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73509000", "profitLoss": "None", "dividendPayout": "20407000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6168000", "operatingCashflow": "127951000", "capitalExpenditures": "23720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85211000", "cashflowFromInvestment": "8391000", "stockBasedCompensation": "18317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230225000, "cost_of_revenue": 121532000, "gross_profit": 108693000, "research_and_development": null, "selling_general_admin": 29614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89112000, "depreciation_amortisation": 45336000, "ebitda": 134448000, "interest_expense": 21307000, "interest_income": null, "other_non_operating": null, "pretax_income": 73509000, "tax_provision": null, "effective_tax_rate": null, "net_income": 73509000, "net_income_continuing_ops": 73508000, "net_income_to_common": 73509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471062000, "short_term_investments": 95479000, "net_receivables": 167328000, "inventory": 19193000, "other_current_assets": null, "total_current_assets": 763345000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3215650000, "total_assets": 3978995000, "short_term_debt": 84180000, "accounts_payable": 24809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154185000, "long_term_debt": 808189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 832498000, "total_liabilities": 986683000, "total_debt": 892369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1263739000, "total_equity": 2992312000, "shares_outstanding": 48006580, "operating_cash_flow": 127951000, "stock_based_compensation": 18317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8391000, "dividends_paid": 20407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85211000, "free_cash_flow": 151671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89112000", "ebitda": "134448000", "netIncome": "73509000", "grossProfit": "108693000", "depreciation": "None", "totalRevenue": "230225000", "costOfRevenue": "121532000", "interestIncome": "4691000", "incomeBeforeTax": "73509000", "interestExpense": "21307000", "operatingIncome": "79079000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16616000", "nonInterestIncome": "None", "operatingExpenses": "29614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45336000", "sellingGeneralAndAdministrative": "29614000", "netIncomeFromContinuingOperations": "73508000" }, "balance": { "goodwill": "8197000", "inventory": "19193000", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "3978995000", "longTermDebt": "808189000", "shortTermDebt": "84180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1263739000", "totalLiabilities": "986683000", "otherCurrentAssets": "10283000", "totalCurrentAssets": "763345000", "currentLongTermDebt": "30890000", "longTermInvestments": "12527000", "shortTermInvestments": "95479000", "currentNetReceivables": "167328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3215650000", "currentAccountsPayable": "24809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "909894000", "totalShareholderEquity": "2992312000", "capitalLeaseObligations": "70815000", "otherCurrentLiabilities": "43560000", "totalCurrentLiabilities": "154185000", "otherNonCurrentLiabilities": "6784000", "totalNonCurrentLiabilities": "832498000", "cashAndShortTermInvestments": "471062000", "commonStockSharesOutstanding": "48006580", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "471062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73509000", "profitLoss": "None", "dividendPayout": "20407000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6168000", "operatingCashflow": "127951000", "capitalExpenditures": "23720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85211000", "cashflowFromInvestment": "8391000", "stockBasedCompensation": "18317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 213984000, "cost_of_revenue": 125059000, "gross_profit": 88925000, "ebit": 77832000, "ebitda": 122503000, "pretax_income": 58213000, "tax_provision": null, "net_income": 58213000, "net_income_to_common": 58213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419931000, "total_current_assets": 728974000, "total_assets": 3972524000, "short_term_debt": 93300000, "long_term_debt": 815436000, "total_debt": 908736000, "total_liabilities": 1051631000, "total_equity": 2920893000, "shares_outstanding": 47730000, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 63906000, "capital_expenditure": 24663000, "free_cash_flow": 88569000, "dividends_paid": 19967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335006, "ticker_id": 3812, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77832000", "ebitda": "122503000", "netIncome": "58213000", "grossProfit": "88925000", "depreciation": "None", "totalRevenue": "213984000", "costOfRevenue": "125059000", "interestIncome": "4523000", "incomeBeforeTax": "58213000", "interestExpense": "19619000", "operatingIncome": "60413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15096000", "nonInterestIncome": "None", "operatingExpenses": "28512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44671000", "sellingGeneralAndAdministrative": "28512000", "netIncomeFromContinuingOperations": "58213000" }, "balance": { "goodwill": "8197000", "inventory": "13025000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3972524000", "longTermDebt": "815436000", "shortTermDebt": "93300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1210637000", "totalLiabilities": "1051631000", "otherCurrentAssets": "9643000", "totalCurrentAssets": "728974000", "currentLongTermDebt": "84666000", "longTermInvestments": "None", "shortTermInvestments": "117713000", "currentNetReceivables": "168662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3243550000", "currentAccountsPayable": "33193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971252000", "totalShareholderEquity": "2920893000", "capitalLeaseObligations": "71150000", "otherCurrentLiabilities": "47186000", "totalCurrentLiabilities": "173679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "877952000", "cashAndShortTermInvestments": "419931000", "commonStockSharesOutstanding": "47730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "419931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58213000", "profitLoss": "None", "dividendPayout": "19967000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2852000", "operatingCashflow": "63906000", "capitalExpenditures": "24663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79086000", "cashflowFromInvestment": "-55641000", "stockBasedCompensation": "17075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213984000, "cost_of_revenue": 125059000, "gross_profit": 88925000, "research_and_development": null, "selling_general_admin": 28512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77832000, "depreciation_amortisation": 44671000, "ebitda": 122503000, "interest_expense": 19619000, "interest_income": null, "other_non_operating": null, "pretax_income": 58213000, "tax_provision": null, "effective_tax_rate": null, "net_income": 58213000, "net_income_continuing_ops": 58213000, "net_income_to_common": 58213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419931000, "short_term_investments": 117713000, "net_receivables": 168662000, "inventory": 13025000, "other_current_assets": null, "total_current_assets": 728974000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3243550000, "total_assets": 3972524000, "short_term_debt": 93300000, "accounts_payable": 33193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173679000, "long_term_debt": 815436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 877952000, "total_liabilities": 1051631000, "total_debt": 908736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1210637000, "total_equity": 2920893000, "shares_outstanding": 47730000, "operating_cash_flow": 63906000, "stock_based_compensation": 17075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55641000, "dividends_paid": 19967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79086000, "free_cash_flow": 88569000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77832000", "ebitda": "122503000", "netIncome": "58213000", "grossProfit": "88925000", "depreciation": "None", "totalRevenue": "213984000", "costOfRevenue": "125059000", "interestIncome": "4523000", "incomeBeforeTax": "58213000", "interestExpense": "19619000", "operatingIncome": "60413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15096000", "nonInterestIncome": "None", "operatingExpenses": "28512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44671000", "sellingGeneralAndAdministrative": "28512000", "netIncomeFromContinuingOperations": "58213000" }, "balance": { "goodwill": "8197000", "inventory": "13025000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3972524000", "longTermDebt": "815436000", "shortTermDebt": "93300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1210637000", "totalLiabilities": "1051631000", "otherCurrentAssets": "9643000", "totalCurrentAssets": "728974000", "currentLongTermDebt": "84666000", "longTermInvestments": "None", "shortTermInvestments": "117713000", "currentNetReceivables": "168662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3243550000", "currentAccountsPayable": "33193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971252000", "totalShareholderEquity": "2920893000", "capitalLeaseObligations": "71150000", "otherCurrentLiabilities": "47186000", "totalCurrentLiabilities": "173679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "877952000", "cashAndShortTermInvestments": "419931000", "commonStockSharesOutstanding": "47730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "419931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58213000", "profitLoss": "None", "dividendPayout": "19967000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2852000", "operatingCashflow": "63906000", "capitalExpenditures": "24663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79086000", "cashflowFromInvestment": "-55641000", "stockBasedCompensation": "17075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 203969000, "cost_of_revenue": 92636000, "gross_profit": 111333000, "ebit": 69131000, "ebitda": 114351000, "pretax_income": 68557000, "tax_provision": null, "net_income": 68557000, "net_income_to_common": 68557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332580000, "total_current_assets": 576323000, "total_assets": 3833652000, "short_term_debt": 131389000, "long_term_debt": 665887000, "total_debt": 797276000, "total_liabilities": 967771000, "total_equity": 2865881000, "shares_outstanding": 48021000, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 113238000, "capital_expenditure": 39043000, "free_cash_flow": 152281000, "dividends_paid": 20003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335007, "ticker_id": 3812, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69131000", "ebitda": "114351000", "netIncome": "68557000", "grossProfit": "111333000", "depreciation": "None", "totalRevenue": "203969000", "costOfRevenue": "92636000", "interestIncome": "2970000", "incomeBeforeTax": "68557000", "interestExpense": "574000", "operatingIncome": "94829000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6840000", "nonInterestIncome": "None", "operatingExpenses": "16504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45220000", "sellingGeneralAndAdministrative": "23860000", "netIncomeFromContinuingOperations": "68557000" }, "balance": { "goodwill": "8197000", "inventory": "10173000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3833652000", "longTermDebt": "665887000", "shortTermDebt": "131389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1172391000", "totalLiabilities": "967771000", "otherCurrentAssets": "9230000", "totalCurrentAssets": "576323000", "currentLongTermDebt": "122797000", "longTermInvestments": "12551000", "shortTermInvestments": "74157000", "currentNetReceivables": "150183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3257329000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861967000", "totalShareholderEquity": "2865881000", "capitalLeaseObligations": "73283000", "otherCurrentLiabilities": "62905000", "totalCurrentLiabilities": "237193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "730578000", "cashAndShortTermInvestments": "332580000", "commonStockSharesOutstanding": "48021000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68557000", "profitLoss": "None", "dividendPayout": "20003000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1273000", "operatingCashflow": "113238000", "capitalExpenditures": "39043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100341000", "cashflowFromInvestment": "118682000", "stockBasedCompensation": "16447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203969000, "cost_of_revenue": 92636000, "gross_profit": 111333000, "research_and_development": null, "selling_general_admin": 23860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69131000, "depreciation_amortisation": 45220000, "ebitda": 114351000, "interest_expense": 574000, "interest_income": null, "other_non_operating": null, "pretax_income": 68557000, "tax_provision": null, "effective_tax_rate": null, "net_income": 68557000, "net_income_continuing_ops": 68557000, "net_income_to_common": 68557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332580000, "short_term_investments": 74157000, "net_receivables": 150183000, "inventory": 10173000, "other_current_assets": null, "total_current_assets": 576323000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3257329000, "total_assets": 3833652000, "short_term_debt": 131389000, "accounts_payable": 32213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237193000, "long_term_debt": 665887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 730578000, "total_liabilities": 967771000, "total_debt": 797276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1172391000, "total_equity": 2865881000, "shares_outstanding": 48021000, "operating_cash_flow": 113238000, "stock_based_compensation": 16447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 118682000, "dividends_paid": 20003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100341000, "free_cash_flow": 152281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69131000", "ebitda": "114351000", "netIncome": "68557000", "grossProfit": "111333000", "depreciation": "None", "totalRevenue": "203969000", "costOfRevenue": "92636000", "interestIncome": "2970000", "incomeBeforeTax": "68557000", "interestExpense": "574000", "operatingIncome": "94829000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6840000", "nonInterestIncome": "None", "operatingExpenses": "16504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45220000", "sellingGeneralAndAdministrative": "23860000", "netIncomeFromContinuingOperations": "68557000" }, "balance": { "goodwill": "8197000", "inventory": "10173000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3833652000", "longTermDebt": "665887000", "shortTermDebt": "131389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1172391000", "totalLiabilities": "967771000", "otherCurrentAssets": "9230000", "totalCurrentAssets": "576323000", "currentLongTermDebt": "122797000", "longTermInvestments": "12551000", "shortTermInvestments": "74157000", "currentNetReceivables": "150183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3257329000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861967000", "totalShareholderEquity": "2865881000", "capitalLeaseObligations": "73283000", "otherCurrentLiabilities": "62905000", "totalCurrentLiabilities": "237193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "730578000", "cashAndShortTermInvestments": "332580000", "commonStockSharesOutstanding": "48021000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68557000", "profitLoss": "None", "dividendPayout": "20003000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1273000", "operatingCashflow": "113238000", "capitalExpenditures": "39043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100341000", "cashflowFromInvestment": "118682000", "stockBasedCompensation": "16447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 267986000, "cost_of_revenue": 136240000, "gross_profit": 131746000, "ebit": 179588000, "ebitda": 225100000, "pretax_income": 158705000, "tax_provision": 77833000, "net_income": 158705000, "net_income_to_common": 158705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201001000, "total_current_assets": 535615000, "total_assets": 3848173000, "short_term_debt": 134965000, "long_term_debt": 699537000, "total_debt": 834502000, "total_liabilities": 1008417000, "total_equity": 2839756000, "shares_outstanding": 50151000, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 217709000, "capital_expenditure": 30448000, "free_cash_flow": 248157000, "dividends_paid": 20633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335009, "ticker_id": 3812, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179588000", "ebitda": "225100000", "netIncome": "158705000", "grossProfit": "131746000", "depreciation": "None", "totalRevenue": "267986000", "costOfRevenue": "136240000", "interestIncome": "2859000", "incomeBeforeTax": "158705000", "interestExpense": "20883000", "operatingIncome": "171061000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "77833000", "reportedCurrency": "USD", "netInterestIncome": "-18024000", "nonInterestIncome": "None", "operatingExpenses": "-39315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45512000", "sellingGeneralAndAdministrative": "29991000", "netIncomeFromContinuingOperations": "158705000" }, "balance": { "goodwill": "8197000", "inventory": "8578000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3848173000", "longTermDebt": "699537000", "shortTermDebt": "134965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1123837000", "totalLiabilities": "1008417000", "otherCurrentAssets": "68096000", "totalCurrentAssets": "535615000", "currentLongTermDebt": "126422000", "longTermInvestments": "None", "shortTermInvestments": "88047000", "currentNetReceivables": "169893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312558000", "currentAccountsPayable": "32553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "901423000", "totalShareholderEquity": "2839756000", "capitalLeaseObligations": "75464000", "otherCurrentLiabilities": "74441000", "totalCurrentLiabilities": "241959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "766458000", "cashAndShortTermInvestments": "201001000", "commonStockSharesOutstanding": "50151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158705000", "profitLoss": "None", "dividendPayout": "20633000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-706000", "operatingCashflow": "217709000", "capitalExpenditures": "30448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346504000", "cashflowFromInvestment": "105147000", "stockBasedCompensation": "16923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267986000, "cost_of_revenue": 136240000, "gross_profit": 131746000, "research_and_development": null, "selling_general_admin": 29991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179588000, "depreciation_amortisation": 45512000, "ebitda": 225100000, "interest_expense": 20883000, "interest_income": null, "other_non_operating": null, "pretax_income": 158705000, "tax_provision": 77833000, "effective_tax_rate": null, "net_income": 158705000, "net_income_continuing_ops": 158705000, "net_income_to_common": 158705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201001000, "short_term_investments": 88047000, "net_receivables": 169893000, "inventory": 8578000, "other_current_assets": null, "total_current_assets": 535615000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3312558000, "total_assets": 3848173000, "short_term_debt": 134965000, "accounts_payable": 32553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241959000, "long_term_debt": 699537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 766458000, "total_liabilities": 1008417000, "total_debt": 834502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1123837000, "total_equity": 2839756000, "shares_outstanding": 50151000, "operating_cash_flow": 217709000, "stock_based_compensation": 16923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105147000, "dividends_paid": 20633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346504000, "free_cash_flow": 248157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179588000", "ebitda": "225100000", "netIncome": "158705000", "grossProfit": "131746000", "depreciation": "None", "totalRevenue": "267986000", "costOfRevenue": "136240000", "interestIncome": "2859000", "incomeBeforeTax": "158705000", "interestExpense": "20883000", "operatingIncome": "171061000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "77833000", "reportedCurrency": "USD", "netInterestIncome": "-18024000", "nonInterestIncome": "None", "operatingExpenses": "-39315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45512000", "sellingGeneralAndAdministrative": "29991000", "netIncomeFromContinuingOperations": "158705000" }, "balance": { "goodwill": "8197000", "inventory": "8578000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3848173000", "longTermDebt": "699537000", "shortTermDebt": "134965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1123837000", "totalLiabilities": "1008417000", "otherCurrentAssets": "68096000", "totalCurrentAssets": "535615000", "currentLongTermDebt": "126422000", "longTermInvestments": "None", "shortTermInvestments": "88047000", "currentNetReceivables": "169893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312558000", "currentAccountsPayable": "32553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "901423000", "totalShareholderEquity": "2839756000", "capitalLeaseObligations": "75464000", "otherCurrentLiabilities": "74441000", "totalCurrentLiabilities": "241959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "766458000", "cashAndShortTermInvestments": "201001000", "commonStockSharesOutstanding": "50151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158705000", "profitLoss": "None", "dividendPayout": "20633000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-706000", "operatingCashflow": "217709000", "capitalExpenditures": "30448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346504000", "cashflowFromInvestment": "105147000", "stockBasedCompensation": "16923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 380660000, "cost_of_revenue": 133131000, "gross_profit": 247529000, "ebit": 260648000, "ebitda": 307325000, "pretax_income": 227321000, "tax_provision": null, "net_income": 227321000, "net_income_to_common": 227321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224649000, "total_current_assets": 617032000, "total_assets": 3999427000, "short_term_debt": 147272000, "long_term_debt": 765871000, "total_debt": 913143000, "total_liabilities": 1071675000, "total_equity": 2927752000, "shares_outstanding": 52354175, "goodwill_and_intangibles": 8197001 }, "cash_flow": { "operating_cash_flow": 271608000, "capital_expenditure": 13316000, "free_cash_flow": 284924000, "dividends_paid": 21636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335010, "ticker_id": 3812, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260648000", "ebitda": "307325000", "netIncome": "227321000", "grossProfit": "247529000", "depreciation": "None", "totalRevenue": "380660000", "costOfRevenue": "133131000", "interestIncome": "5528000", "incomeBeforeTax": "227321000", "interestExpense": "33327000", "operatingIncome": "253746000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27799000", "nonInterestIncome": "None", "operatingExpenses": "-6217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46677000", "sellingGeneralAndAdministrative": "37108000", "netIncomeFromContinuingOperations": "227321000" }, "balance": { "goodwill": "8197000", "inventory": "7872000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3999427000", "longTermDebt": "765871000", "shortTermDebt": "147272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1", "reportedCurrency": "USD", "retainedEarnings": "985765000", "totalLiabilities": "1071675000", "otherCurrentAssets": "156786000", "totalCurrentAssets": "617032000", "currentLongTermDebt": "138773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382395000", "currentAccountsPayable": "13831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982282000", "totalShareholderEquity": "2927752000", "capitalLeaseObligations": "77638000", "otherCurrentLiabilities": "70397000", "totalCurrentLiabilities": "231500000", "otherNonCurrentLiabilities": "5165000", "totalNonCurrentLiabilities": "840175000", "cashAndShortTermInvestments": "224649000", "commonStockSharesOutstanding": "52354175", "intangibleAssetsExcludingGoodwill": "1", "cashAndCashEquivalentsAtCarryingValue": "224649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227321000", "profitLoss": "None", "dividendPayout": "21636000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "314000", "operatingCashflow": "271608000", "capitalExpenditures": "13316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472985000", "cashflowFromInvestment": "56027000", "stockBasedCompensation": "19529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380660000, "cost_of_revenue": 133131000, "gross_profit": 247529000, "research_and_development": null, "selling_general_admin": 37108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260648000, "depreciation_amortisation": 46677000, "ebitda": 307325000, "interest_expense": 33327000, "interest_income": null, "other_non_operating": null, "pretax_income": 227321000, "tax_provision": null, "effective_tax_rate": null, "net_income": 227321000, "net_income_continuing_ops": 227321000, "net_income_to_common": 227321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224649000, "short_term_investments": null, "net_receivables": 227725000, "inventory": 7872000, "other_current_assets": null, "total_current_assets": 617032000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": 1, "goodwill_and_intangibles": 8197001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3382395000, "total_assets": 3999427000, "short_term_debt": 147272000, "accounts_payable": 13831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231500000, "long_term_debt": 765871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 840175000, "total_liabilities": 1071675000, "total_debt": 913143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 985765000, "total_equity": 2927752000, "shares_outstanding": 52354175, "operating_cash_flow": 271608000, "stock_based_compensation": 19529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56027000, "dividends_paid": 21636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472985000, "free_cash_flow": 284924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260648000", "ebitda": "307325000", "netIncome": "227321000", "grossProfit": "247529000", "depreciation": "None", "totalRevenue": "380660000", "costOfRevenue": "133131000", "interestIncome": "5528000", "incomeBeforeTax": "227321000", "interestExpense": "33327000", "operatingIncome": "253746000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27799000", "nonInterestIncome": "None", "operatingExpenses": "-6217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46677000", "sellingGeneralAndAdministrative": "37108000", "netIncomeFromContinuingOperations": "227321000" }, "balance": { "goodwill": "8197000", "inventory": "7872000", "commonStock": "760000", "currentDebt": "None", "investments": "None", "totalAssets": "3999427000", "longTermDebt": "765871000", "shortTermDebt": "147272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1", "reportedCurrency": "USD", "retainedEarnings": "985765000", "totalLiabilities": "1071675000", "otherCurrentAssets": "156786000", "totalCurrentAssets": "617032000", "currentLongTermDebt": "138773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382395000", "currentAccountsPayable": "13831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982282000", "totalShareholderEquity": "2927752000", "capitalLeaseObligations": "77638000", "otherCurrentLiabilities": "70397000", "totalCurrentLiabilities": "231500000", "otherNonCurrentLiabilities": "5165000", "totalNonCurrentLiabilities": "840175000", "cashAndShortTermInvestments": "224649000", "commonStockSharesOutstanding": "52354175", "intangibleAssetsExcludingGoodwill": "1", "cashAndCashEquivalentsAtCarryingValue": "224649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227321000", "profitLoss": "None", "dividendPayout": "21636000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "314000", "operatingCashflow": "271608000", "capitalExpenditures": "13316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472985000", "cashflowFromInvestment": "56027000", "stockBasedCompensation": "19529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 391336000, "cost_of_revenue": 127610000, "gross_profit": 263726000, "ebit": 251185000, "ebitda": 299095000, "pretax_income": 214191000, "tax_provision": 47866724, "net_income": 214191000, "net_income_to_common": 214191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369504000, "total_current_assets": 653359000, "total_assets": 4209338000, "short_term_debt": 329874000, "long_term_debt": 973285000, "total_debt": 1303159000, "total_liabilities": 1453074000, "total_equity": 2756264000, "shares_outstanding": 52069380, "goodwill_and_intangibles": 8197001 }, "cash_flow": { "operating_cash_flow": 222130000, "capital_expenditure": 10560000, "free_cash_flow": 232690000, "dividends_paid": 21243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335011, "ticker_id": 3812, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251185000", "ebitda": "299095000", "netIncome": "214191000", "grossProfit": "263726000", "depreciation": "None", "totalRevenue": "391336000", "costOfRevenue": "127610000", "interestIncome": "4590000", "incomeBeforeTax": "214191000", "interestExpense": "36994000", "operatingIncome": "244967000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "47866724", "reportedCurrency": "USD", "netInterestIncome": "-32404000", "nonInterestIncome": "None", "operatingExpenses": "18759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47910000", "sellingGeneralAndAdministrative": "30089000", "netIncomeFromContinuingOperations": "214191000" }, "balance": { "goodwill": "8197000", "inventory": "8186000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4209338000", "longTermDebt": "973285000", "shortTermDebt": "329874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1", "reportedCurrency": "USD", "retainedEarnings": "780080000", "totalLiabilities": "1453074000", "otherCurrentAssets": "41526000", "totalCurrentAssets": "653359000", "currentLongTermDebt": "203312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555979000", "currentAccountsPayable": "14003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1374476000", "totalShareholderEquity": "2756264000", "capitalLeaseObligations": "197879000", "otherCurrentLiabilities": "64595000", "totalCurrentLiabilities": "408472000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1044602000", "cashAndShortTermInvestments": "369504000", "commonStockSharesOutstanding": "52069380", "intangibleAssetsExcludingGoodwill": "1", "cashAndCashEquivalentsAtCarryingValue": "369504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214191000", "profitLoss": "None", "dividendPayout": "21243000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-370000", "operatingCashflow": "222130000", "capitalExpenditures": "10560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236312000", "cashflowFromInvestment": "28135000", "stockBasedCompensation": "9610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391336000, "cost_of_revenue": 127610000, "gross_profit": 263726000, "research_and_development": null, "selling_general_admin": 30089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251185000, "depreciation_amortisation": 47910000, "ebitda": 299095000, "interest_expense": 36994000, "interest_income": null, "other_non_operating": null, "pretax_income": 214191000, "tax_provision": 47866724, "effective_tax_rate": null, "net_income": 214191000, "net_income_continuing_ops": 214191000, "net_income_to_common": 214191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369504000, "short_term_investments": null, "net_receivables": 234143000, "inventory": 8186000, "other_current_assets": null, "total_current_assets": 653359000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": 1, "goodwill_and_intangibles": 8197001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3555979000, "total_assets": 4209338000, "short_term_debt": 329874000, "accounts_payable": 14003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408472000, "long_term_debt": 973285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1044602000, "total_liabilities": 1453074000, "total_debt": 1303159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 780080000, "total_equity": 2756264000, "shares_outstanding": 52069380, "operating_cash_flow": 222130000, "stock_based_compensation": 9610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28135000, "dividends_paid": 21243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236312000, "free_cash_flow": 232690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251185000", "ebitda": "299095000", "netIncome": "214191000", "grossProfit": "263726000", "depreciation": "None", "totalRevenue": "391336000", "costOfRevenue": "127610000", "interestIncome": "4590000", "incomeBeforeTax": "214191000", "interestExpense": "36994000", "operatingIncome": "244967000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "47866724", "reportedCurrency": "USD", "netInterestIncome": "-32404000", "nonInterestIncome": "None", "operatingExpenses": "18759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47910000", "sellingGeneralAndAdministrative": "30089000", "netIncomeFromContinuingOperations": "214191000" }, "balance": { "goodwill": "8197000", "inventory": "8186000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4209338000", "longTermDebt": "973285000", "shortTermDebt": "329874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1", "reportedCurrency": "USD", "retainedEarnings": "780080000", "totalLiabilities": "1453074000", "otherCurrentAssets": "41526000", "totalCurrentAssets": "653359000", "currentLongTermDebt": "203312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555979000", "currentAccountsPayable": "14003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1374476000", "totalShareholderEquity": "2756264000", "capitalLeaseObligations": "197879000", "otherCurrentLiabilities": "64595000", "totalCurrentLiabilities": "408472000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1044602000", "cashAndShortTermInvestments": "369504000", "commonStockSharesOutstanding": "52069380", "intangibleAssetsExcludingGoodwill": "1", "cashAndCashEquivalentsAtCarryingValue": "369504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214191000", "profitLoss": "None", "dividendPayout": "21243000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-370000", "operatingCashflow": "222130000", "capitalExpenditures": "10560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236312000", "cashflowFromInvestment": "28135000", "stockBasedCompensation": "9610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 336313000, "cost_of_revenue": 136842000, "gross_profit": 199471000, "ebit": 167343000, "ebitda": 218003000, "pretax_income": 120890000, "tax_provision": -4497000, "net_income": 120890000, "net_income_to_common": 120890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355551000, "total_current_assets": 577080000, "total_assets": 4228652000, "short_term_debt": 427722000, "long_term_debt": 939188000, "total_debt": 1366910000, "total_liabilities": 1674946000, "total_equity": 2553706000, "shares_outstanding": 51637739, "goodwill_and_intangibles": 8196999 }, "cash_flow": { "operating_cash_flow": 184336000, "capital_expenditure": 5988000, "free_cash_flow": 190324000, "dividends_paid": 18588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335012, "ticker_id": 3812, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167343000", "ebitda": "218003000", "netIncome": "120890000", "grossProfit": "199471000", "depreciation": "None", "totalRevenue": "336313000", "costOfRevenue": "136842000", "interestIncome": "4497000", "incomeBeforeTax": "120890000", "interestExpense": "46281000", "operatingIncome": "161727000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4497000", "reportedCurrency": "USD", "netInterestIncome": "-25259000", "nonInterestIncome": "None", "operatingExpenses": "37744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50660000", "sellingGeneralAndAdministrative": "32128000", "netIncomeFromContinuingOperations": "120890000" }, "balance": { "goodwill": "8197000", "inventory": "7816000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4228652000", "longTermDebt": "939188000", "shortTermDebt": "427722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-1", "reportedCurrency": "USD", "retainedEarnings": "587132000", "totalLiabilities": "1674946000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "577080000", "currentLongTermDebt": "220965000", "longTermInvestments": "11800000", "shortTermInvestments": "0", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3651572000", "currentAccountsPayable": "10004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588290000", "totalShareholderEquity": "2553706000", "capitalLeaseObligations": "428137000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "510404000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1164542000", "cashAndShortTermInvestments": "355551000", "commonStockSharesOutstanding": "51637739", "intangibleAssetsExcludingGoodwill": "-1", "cashAndCashEquivalentsAtCarryingValue": "355551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120890000", "profitLoss": "None", "dividendPayout": "18588000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1164000", "operatingCashflow": "184336000", "capitalExpenditures": "5988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222219000", "cashflowFromInvestment": "28526000", "stockBasedCompensation": "18502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336313000, "cost_of_revenue": 136842000, "gross_profit": 199471000, "research_and_development": null, "selling_general_admin": 32128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167343000, "depreciation_amortisation": 50660000, "ebitda": 218003000, "interest_expense": 46281000, "interest_income": null, "other_non_operating": null, "pretax_income": 120890000, "tax_provision": -4497000, "effective_tax_rate": null, "net_income": 120890000, "net_income_continuing_ops": 120890000, "net_income_to_common": 120890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355551000, "short_term_investments": 0, "net_receivables": 203500000, "inventory": 7816000, "other_current_assets": null, "total_current_assets": 577080000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": -1, "goodwill_and_intangibles": 8196999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3651572000, "total_assets": 4228652000, "short_term_debt": 427722000, "accounts_payable": 10004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510404000, "long_term_debt": 939188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164542000, "total_liabilities": 1674946000, "total_debt": 1366910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 587132000, "total_equity": 2553706000, "shares_outstanding": 51637739, "operating_cash_flow": 184336000, "stock_based_compensation": 18502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28526000, "dividends_paid": 18588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222219000, "free_cash_flow": 190324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167343000", "ebitda": "218003000", "netIncome": "120890000", "grossProfit": "199471000", "depreciation": "None", "totalRevenue": "336313000", "costOfRevenue": "136842000", "interestIncome": "4497000", "incomeBeforeTax": "120890000", "interestExpense": "46281000", "operatingIncome": "161727000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4497000", "reportedCurrency": "USD", "netInterestIncome": "-25259000", "nonInterestIncome": "None", "operatingExpenses": "37744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50660000", "sellingGeneralAndAdministrative": "32128000", "netIncomeFromContinuingOperations": "120890000" }, "balance": { "goodwill": "8197000", "inventory": "7816000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4228652000", "longTermDebt": "939188000", "shortTermDebt": "427722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-1", "reportedCurrency": "USD", "retainedEarnings": "587132000", "totalLiabilities": "1674946000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "577080000", "currentLongTermDebt": "220965000", "longTermInvestments": "11800000", "shortTermInvestments": "0", "currentNetReceivables": "203500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3651572000", "currentAccountsPayable": "10004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1588290000", "totalShareholderEquity": "2553706000", "capitalLeaseObligations": "428137000", "otherCurrentLiabilities": "61025000", "totalCurrentLiabilities": "510404000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1164542000", "cashAndShortTermInvestments": "355551000", "commonStockSharesOutstanding": "51637739", "intangibleAssetsExcludingGoodwill": "-1", "cashAndCashEquivalentsAtCarryingValue": "355551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120890000", "profitLoss": "None", "dividendPayout": "18588000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1164000", "operatingCashflow": "184336000", "capitalExpenditures": "5988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222219000", "cashflowFromInvestment": "28526000", "stockBasedCompensation": "18502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 291179000, "cost_of_revenue": 132250000, "gross_profit": 158929000, "ebit": 150066000, "ebitda": 201218000, "pretax_income": 100368000, "tax_provision": 52284000, "net_income": 100368000, "net_income_to_common": 100368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364908000, "total_current_assets": 585310000, "total_assets": 4309435000, "short_term_debt": 611716000, "long_term_debt": 694026000, "total_debt": 1305742000, "total_liabilities": 1864497000, "total_equity": 2444938000, "shares_outstanding": 51943617, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 178318000, "capital_expenditure": 3556000, "free_cash_flow": 181874000, "dividends_paid": 13394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335014, "ticker_id": 3812, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150066000", "ebitda": "201218000", "netIncome": "100368000", "grossProfit": "158929000", "depreciation": "None", "totalRevenue": "291179000", "costOfRevenue": "132250000", "interestIncome": "6071000", "incomeBeforeTax": "100368000", "interestExpense": "49698000", "operatingIncome": "141409000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52284000", "reportedCurrency": "USD", "netInterestIncome": "-43627000", "nonInterestIncome": "None", "operatingExpenses": "17520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51152000", "sellingGeneralAndAdministrative": "24647000", "netIncomeFromContinuingOperations": "100368000" }, "balance": { "goodwill": "8197000", "inventory": "8482000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4309435000", "longTermDebt": "694026000", "shortTermDebt": "611716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "484831000", "totalLiabilities": "1864497000", "otherCurrentAssets": "19373000", "totalCurrentAssets": "585310000", "currentLongTermDebt": "147526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3724125000", "currentAccountsPayable": "21492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3620703000", "shortLongTermDebtTotal": "1765868000", "totalShareholderEquity": "2444938000", "capitalLeaseObligations": "924316000", "otherCurrentLiabilities": "73163000", "totalCurrentLiabilities": "706371000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1158126000", "cashAndShortTermInvestments": "364908000", "commonStockSharesOutstanding": "51943617", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100370000", "profitLoss": "None", "dividendPayout": "13394000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-474000", "operatingCashflow": "178318000", "capitalExpenditures": "3556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155963000", "cashflowFromInvestment": "28630000", "stockBasedCompensation": "12264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291179000, "cost_of_revenue": 132250000, "gross_profit": 158929000, "research_and_development": null, "selling_general_admin": 24647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150066000, "depreciation_amortisation": 51152000, "ebitda": 201218000, "interest_expense": 49698000, "interest_income": null, "other_non_operating": null, "pretax_income": 100368000, "tax_provision": 52284000, "effective_tax_rate": null, "net_income": 100368000, "net_income_continuing_ops": 100368000, "net_income_to_common": 100368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364908000, "short_term_investments": null, "net_receivables": 192547000, "inventory": 8482000, "other_current_assets": null, "total_current_assets": 585310000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3724125000, "total_assets": 4309435000, "short_term_debt": 611716000, "accounts_payable": 21492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706371000, "long_term_debt": 694026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1158126000, "total_liabilities": 1864497000, "total_debt": 1305742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 484831000, "total_equity": 2444938000, "shares_outstanding": 51943617, "operating_cash_flow": 178318000, "stock_based_compensation": 12264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28630000, "dividends_paid": 13394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155963000, "free_cash_flow": 181874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150066000", "ebitda": "201218000", "netIncome": "100368000", "grossProfit": "158929000", "depreciation": "None", "totalRevenue": "291179000", "costOfRevenue": "132250000", "interestIncome": "6071000", "incomeBeforeTax": "100368000", "interestExpense": "49698000", "operatingIncome": "141409000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52284000", "reportedCurrency": "USD", "netInterestIncome": "-43627000", "nonInterestIncome": "None", "operatingExpenses": "17520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51152000", "sellingGeneralAndAdministrative": "24647000", "netIncomeFromContinuingOperations": "100368000" }, "balance": { "goodwill": "8197000", "inventory": "8482000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4309435000", "longTermDebt": "694026000", "shortTermDebt": "611716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "484831000", "totalLiabilities": "1864497000", "otherCurrentAssets": "19373000", "totalCurrentAssets": "585310000", "currentLongTermDebt": "147526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3724125000", "currentAccountsPayable": "21492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3620703000", "shortLongTermDebtTotal": "1765868000", "totalShareholderEquity": "2444938000", "capitalLeaseObligations": "924316000", "otherCurrentLiabilities": "73163000", "totalCurrentLiabilities": "706371000", "otherNonCurrentLiabilities": "3974000", "totalNonCurrentLiabilities": "1158126000", "cashAndShortTermInvestments": "364908000", "commonStockSharesOutstanding": "51943617", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100370000", "profitLoss": "None", "dividendPayout": "13394000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-474000", "operatingCashflow": "178318000", "capitalExpenditures": "3556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155963000", "cashflowFromInvestment": "28630000", "stockBasedCompensation": "12264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "income_statement": { "revenue": 329299000, "cost_of_revenue": 131312000, "gross_profit": 197987000, "ebit": 170778000, "ebitda": 221488000, "pretax_income": 132403000, "tax_provision": 44706000, "net_income": 132403000, "net_income_to_common": 132403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313923000, "total_current_assets": 559225000, "total_assets": 4320432000, "short_term_debt": 376797000, "long_term_debt": 569327000, "total_debt": 946124000, "total_liabilities": 1896034000, "total_equity": 2424398000, "shares_outstanding": 55228080, "goodwill_and_intangibles": 8197000 }, "cash_flow": { "operating_cash_flow": 224872000, "capital_expenditure": 5062000, "free_cash_flow": 229934000, "dividends_paid": 13805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335015, "ticker_id": 3812, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:33.109451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170778000", "ebitda": "221488000", "netIncome": "132403000", "grossProfit": "197987000", "depreciation": "None", "totalRevenue": "329299000", "costOfRevenue": "131312000", "interestIncome": "4359000", "incomeBeforeTax": "132403000", "interestExpense": "43720000", "operatingIncome": "170778000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "44706000", "reportedCurrency": "USD", "netInterestIncome": "-39361000", "nonInterestIncome": "None", "operatingExpenses": "27209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50710000", "sellingGeneralAndAdministrative": "27209000", "netIncomeFromContinuingOperations": "132403000" }, "balance": { "goodwill": "8197000", "inventory": "8506000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4320432000", "longTermDebt": "569327000", "shortTermDebt": "376797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "397854000", "totalLiabilities": "1896034000", "otherCurrentAssets": "35228000", "totalCurrentAssets": "559225000", "currentLongTermDebt": "86087000", "longTermInvestments": "10329000", "shortTermInvestments": "None", "currentNetReceivables": "201568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761207000", "currentAccountsPayable": "11220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3668485000", "shortLongTermDebtTotal": "1811921000", "totalShareholderEquity": "2424398000", "capitalLeaseObligations": "1156507000", "otherCurrentLiabilities": "58936000", "totalCurrentLiabilities": "460910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1435124000", "cashAndShortTermInvestments": "313923000", "commonStockSharesOutstanding": "55228080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "313923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132401000", "profitLoss": "None", "dividendPayout": "13805000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "224872000", "capitalExpenditures": "5062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519186000", "cashflowFromInvestment": "-4418000", "stockBasedCompensation": "12753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329299000, "cost_of_revenue": 131312000, "gross_profit": 197987000, "research_and_development": null, "selling_general_admin": 27209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170778000, "depreciation_amortisation": 50710000, "ebitda": 221488000, "interest_expense": 43720000, "interest_income": null, "other_non_operating": null, "pretax_income": 132403000, "tax_provision": 44706000, "effective_tax_rate": null, "net_income": 132403000, "net_income_continuing_ops": 132403000, "net_income_to_common": 132403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313923000, "short_term_investments": null, "net_receivables": 201568000, "inventory": 8506000, "other_current_assets": null, "total_current_assets": 559225000, "net_ppe": null, "goodwill": 8197000, "intangible_assets": null, "goodwill_and_intangibles": 8197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3761207000, "total_assets": 4320432000, "short_term_debt": 376797000, "accounts_payable": 11220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460910000, "long_term_debt": 569327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1435124000, "total_liabilities": 1896034000, "total_debt": 946124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 397854000, "total_equity": 2424398000, "shares_outstanding": 55228080, "operating_cash_flow": 224872000, "stock_based_compensation": 12753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4418000, "dividends_paid": 13805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -519186000, "free_cash_flow": 229934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170778000", "ebitda": "221488000", "netIncome": "132403000", "grossProfit": "197987000", "depreciation": "None", "totalRevenue": "329299000", "costOfRevenue": "131312000", "interestIncome": "4359000", "incomeBeforeTax": "132403000", "interestExpense": "43720000", "operatingIncome": "170778000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "44706000", "reportedCurrency": "USD", "netInterestIncome": "-39361000", "nonInterestIncome": "None", "operatingExpenses": "27209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50710000", "sellingGeneralAndAdministrative": "27209000", "netIncomeFromContinuingOperations": "132403000" }, "balance": { "goodwill": "8197000", "inventory": "8506000", "commonStock": "745000", "currentDebt": "None", "investments": "None", "totalAssets": "4320432000", "longTermDebt": "569327000", "shortTermDebt": "376797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "397854000", "totalLiabilities": "1896034000", "otherCurrentAssets": "35228000", "totalCurrentAssets": "559225000", "currentLongTermDebt": "86087000", "longTermInvestments": "10329000", "shortTermInvestments": "None", "currentNetReceivables": "201568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761207000", "currentAccountsPayable": "11220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3668485000", "shortLongTermDebtTotal": "1811921000", "totalShareholderEquity": "2424398000", "capitalLeaseObligations": "1156507000", "otherCurrentLiabilities": "58936000", "totalCurrentLiabilities": "460910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1435124000", "cashAndShortTermInvestments": "313923000", "commonStockSharesOutstanding": "55228080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "313923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132401000", "profitLoss": "None", "dividendPayout": "13805000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "224872000", "capitalExpenditures": "5062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519186000", "cashflowFromInvestment": "-4418000", "stockBasedCompensation": "12753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50710000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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" } ], "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" ] } } }