{ "ticker": { "uuid": "00931c75-277b-4bf8-81ce-70dd6e848532", "symbol": "HESM", "name": "Hess Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/00931c75-277b-4bf8-81ce-70dd6e848532/", "api_url": "https://sharemaestro.com/factors/api/tickers/00931c75-277b-4bf8-81ce-70dd6e848532/" }, "ticker_metadata": { "id": 1910, "uuid": "00931c75-277b-4bf8-81ce-70dd6e848532", "symbol": "HESM", "name": "Hess Midstream Partners LP", "asset_type": "equity", "market_cap": 7944051000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Hess Midstream LP owns, develops, operates and acquires midstream assets. The company is headquartered in Houston, Texas.", "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": "00931c75-277b-4bf8-81ce-70dd6e848532", "symbol": "HESM", "name": "Hess Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/00931c75-277b-4bf8-81ce-70dd6e848532/", "api_url": "https://sharemaestro.com/factors/api/tickers/00931c75-277b-4bf8-81ce-70dd6e848532/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.73, "quality": 0.99, "momentum": 0.28, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 38.82, "market_cap": 5015543961.18, "pe_ratio": 13.5959, "earnings_yield": 0.0736, "ebitda_to_ev": 0.1415, "shareholder_yield": 0.075, "roe": 0.7122, "piotroski_f_score": 6, "momentum_12_1": 0.0626, "volatility_252d": 0.2302 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:21.437517+00:00", "batch_id": "" }, "size": { "price_close": 38.82, "market_cap": 5015543961.18, "market_cap_usd": 5015543961.18, "enterprise_value": 8782943961.18, "shares_outstanding": 129199999, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.5959, "pb_ratio": 9.6825, "ptbv_ratio": 9.6825, "ps_ratio": 3.0795, "pcf_ratio": 4.8473, "pfcf_ratio": 3.5396, "ev_ebitda": 7.0693, "ev_ebit": 8.5998, "ev_sales": 5.3926, "ev_fcf": 6.1983, "earnings_yield": 0.0736, "fcf_yield": 0.1613, "price_to_sales": 3.0795, "price_to_book": 9.6825, "price_to_cashflow": 4.8473, "ebitda_to_ev": 0.1415, "sales_yield": 0.1854 }, "yield": { "dividend_yield": 0.075, "buyback_yield": 0, "shareholder_yield": 0.075, "debt_paydown_yield": null, "total_yield": 0.075 }, "quality": { "gross_margin": 0.6945, "operating_margin": 0.6271, "net_margin": 0.2265, "ebitda_margin": 0.7628, "fcf_margin": 0.87, "roe": 0.7122, "roa": 0.0854, "roic": 0.2029, "roc_greenblatt": null, "asset_turnover": 0.3773, "cash_conversion": 3.8411, "accruals_ratio": -0.1542, "sbc_to_revenue": 0.0009, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.2265, "revenue_stability_5y": 0.2019, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.262, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.6108, "net_debt_to_ebitda": 3.0324, "debt_to_assets": 0.8737, "interest_coverage": 4.5472, "current_ratio": 0.915, "quick_ratio": 0.915, "net_debt": 3767400000, "local_beta": -0.0003, "volatility_252d": 0.2302, "volatility_60d": 0.5263, "max_drawdown_12m": -0.2401, "risk_adjusted_momentum": 0.2719 }, "growth": { "revenue_growth_1y": 0.0728, "revenue_growth_3y_cagr": 0.0839, "revenue_growth_5y_cagr": 0.0823, "eps_growth_1y": 0.475, "eps_growth_3y_cagr": 0.6142, "eps_growth_5y_cagr": 0.7119, "fcf_growth_1y": 0.1298, "book_value_growth_1y": -0.2258, "revenue_growth": 0.0728, "earnings_growth": 0.475 }, "momentum": { "price_return_1m": 0.017, "price_return_3m": 0.0087, "price_return_6m": 0.1826, "price_return_9m": 0.0155, "price_return_12m": 0.0807, "price_return_12m_ex1m": 0.0626, "momentum_6m": 0.1826, "momentum_12m": 0.0807, "momentum_12_1": 0.0626, "distance_from_52w_high": -0.0457, "distance_from_52w_low": 0.3038, "relative_strength": -0.0193 }, "raw_ttm": { "revenue_ttm": 1628700000, "gross_profit_ttm": 1131100000, "ebit_ttm": 1021300000, "ebitda_ttm": 1242400000, "net_income_ttm": 368900000, "eps_diluted_ttm": 2.8553, "operating_cash_flow_ttm": 1034700000, "capital_expenditure_ttm": 382300000, "fcf_ttm": 1417000000, "dividends_paid_ttm": 376100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224600000, "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_current_liabilities": 181200000, "net_ppe": null, "total_assets": 4317200000, "total_debt": 3772000000, "total_equity": 518000000, "net_working_capital": 15000000, "book_value_per_share": 4.0093, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.0093 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 90, "rank_ptbv": 81, "rank_ps": 64, "rank_pcf": 16, "rank_ev_ebitda": 21, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 4, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 22, "rank_fcf_margin": 6, "rank_piotroski": 38, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 54 }, "composites": { "value_composite": 27, "quality_composite": 1, "momentum_composite": 72, "growth_composite": 6, "yield_composite": 6, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.8501, "os_score": 0.84, "value_percentile": 0.73, "quality_percentile": 0.99, "momentum_percentile": 0.28, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4275, "ticker_id": 1910, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:21.437517+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.82, "market_cap": 5015543961.18, "market_cap_usd": 5015543961.18, "enterprise_value": 8782943961.18, "shares_outstanding": 129199999, "fx_rate_to_usd": null, "pe_ratio": 13.5959446, "pb_ratio": 9.6825173, "ptbv_ratio": 9.6825173, "ps_ratio": 3.07947686, "pcf_ratio": 4.84734122, "pfcf_ratio": 3.53955114, "ev_ebitda": 7.06933674, "ev_ebit": 8.59976888, "ev_sales": 5.39261003, "ev_fcf": 6.19826673, "earnings_yield": 0.07355134, "fcf_yield": 0.16133543, "dividend_yield": 0.07498688, "buyback_yield": 0, "shareholder_yield": 0.07498688, "debt_paydown_yield": null, "total_yield": 0.07498688, "gross_margin": 0.69448026, "operating_margin": 0.62706453, "net_margin": 0.22649966, "ebitda_margin": 0.76281697, "fcf_margin": 0.87001903, "roe": 0.71216216, "roa": 0.0854489, "roic": 0.20286616, "roc_greenblatt": null, "asset_turnover": 0.37725841, "cash_conversion": 3.84114936, "accruals_ratio": -0.15422033, "sbc_to_revenue": 0.00092098, "debt_to_equity": 7.61081081, "net_debt_to_ebitda": 3.03235673, "debt_to_assets": 0.87371444, "interest_coverage": 4.54719501, "current_ratio": 0.91501104, "quick_ratio": 0.91501104, "net_debt": 3767400000, "revenue_growth_1y": 0.07278356, "revenue_growth_3y_cagr": 0.08389925, "revenue_growth_5y_cagr": 0.08233068, "eps_growth_1y": 0.47501, "eps_growth_3y_cagr": 0.61422189, "eps_growth_5y_cagr": 0.7119382, "fcf_growth_1y": 0.12980386, "book_value_growth_1y": -0.22578689, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.226492, "revenue_stability_5y": 0.201862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01702908, "price_return_3m": 0.00874663, "price_return_6m": 0.18264239, "price_return_9m": 0.01550463, "price_return_12m": 0.08069285, "price_return_12m_ex1m": 0.06259778, "distance_from_52w_high": -0.04572271, "distance_from_52w_low": 0.30377834, "relative_strength": -0.01927073, "local_beta": -0.0003, "volatility_252d": 0.230242, "volatility_60d": 0.52634, "max_drawdown_12m": -0.2401177, "revenue_ttm": 1628700000, "gross_profit_ttm": 1131100000, "ebit_ttm": 1021300000, "ebitda_ttm": 1242400000, "net_income_ttm": 368900000, "eps_diluted_ttm": 2.85526318, "operating_cash_flow_ttm": 1034700000, "capital_expenditure_ttm": 382300000, "fcf_ttm": 1417000000, "dividends_paid_ttm": 376100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224600000, "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_current_liabilities": 181200000, "net_ppe": null, "total_assets": 4317200000, "total_debt": 3772000000, "total_equity": 518000000, "net_working_capital": 15000000, "book_value_per_share": 4.00928796, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.00928796, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 34, "rank_pb": 90, "rank_ptbv": 81, "rank_ps": 64, "rank_pcf": 16, "rank_ev_ebitda": 21, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 4, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 22, "rank_fcf_margin": 6, "rank_piotroski": 38, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 54, "value_composite": 27, "quality_composite": 1, "momentum_composite": 72, "growth_composite": 6, "yield_composite": 6, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 26, "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": 38.82, "os": 0.84, "value": 0.73, "quality": 0.99, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.5959, "earnings_yield": 0.0736, "shareholder_yield": 0.075, "roe": 0.7122, "momentum_12_1": 0.0626, "complete_fields": { "id": 4275, "ticker_id": 1910, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:21.437517+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.82, "market_cap": 5015543961.18, "market_cap_usd": 5015543961.18, "enterprise_value": 8782943961.18, "shares_outstanding": 129199999, "fx_rate_to_usd": null, "pe_ratio": 13.5959446, "pb_ratio": 9.6825173, "ptbv_ratio": 9.6825173, "ps_ratio": 3.07947686, "pcf_ratio": 4.84734122, "pfcf_ratio": 3.53955114, "ev_ebitda": 7.06933674, "ev_ebit": 8.59976888, "ev_sales": 5.39261003, "ev_fcf": 6.19826673, "earnings_yield": 0.07355134, "fcf_yield": 0.16133543, "dividend_yield": 0.07498688, "buyback_yield": 0, "shareholder_yield": 0.07498688, "debt_paydown_yield": null, "total_yield": 0.07498688, "gross_margin": 0.69448026, "operating_margin": 0.62706453, "net_margin": 0.22649966, "ebitda_margin": 0.76281697, "fcf_margin": 0.87001903, "roe": 0.71216216, "roa": 0.0854489, "roic": 0.20286616, "roc_greenblatt": null, "asset_turnover": 0.37725841, "cash_conversion": 3.84114936, "accruals_ratio": -0.15422033, "sbc_to_revenue": 0.00092098, "debt_to_equity": 7.61081081, "net_debt_to_ebitda": 3.03235673, "debt_to_assets": 0.87371444, "interest_coverage": 4.54719501, "current_ratio": 0.91501104, "quick_ratio": 0.91501104, "net_debt": 3767400000, "revenue_growth_1y": 0.07278356, "revenue_growth_3y_cagr": 0.08389925, "revenue_growth_5y_cagr": 0.08233068, "eps_growth_1y": 0.47501, "eps_growth_3y_cagr": 0.61422189, "eps_growth_5y_cagr": 0.7119382, "fcf_growth_1y": 0.12980386, "book_value_growth_1y": -0.22578689, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.226492, "revenue_stability_5y": 0.201862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01702908, "price_return_3m": 0.00874663, "price_return_6m": 0.18264239, "price_return_9m": 0.01550463, "price_return_12m": 0.08069285, "price_return_12m_ex1m": 0.06259778, "distance_from_52w_high": -0.04572271, "distance_from_52w_low": 0.30377834, "relative_strength": -0.01927073, "local_beta": -0.0003, "volatility_252d": 0.230242, "volatility_60d": 0.52634, "max_drawdown_12m": -0.2401177, "revenue_ttm": 1628700000, "gross_profit_ttm": 1131100000, "ebit_ttm": 1021300000, "ebitda_ttm": 1242400000, "net_income_ttm": 368900000, "eps_diluted_ttm": 2.85526318, "operating_cash_flow_ttm": 1034700000, "capital_expenditure_ttm": 382300000, "fcf_ttm": 1417000000, "dividends_paid_ttm": 376100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224600000, "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_current_liabilities": 181200000, "net_ppe": null, "total_assets": 4317200000, "total_debt": 3772000000, "total_equity": 518000000, "net_working_capital": 15000000, "book_value_per_share": 4.00928796, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.00928796, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 34, "rank_pb": 90, "rank_ptbv": 81, "rank_ps": 64, "rank_pcf": 16, "rank_ev_ebitda": 21, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 4, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 22, "rank_fcf_margin": 6, "rank_piotroski": 38, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 54, "value_composite": 27, "quality_composite": 1, "momentum_composite": 72, "growth_composite": 6, "yield_composite": 6, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273947, "ticker_id": 1910, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1024000000", "ebitda": "1238100000", "netIncome": "352900000", "grossProfit": "1036599999", "depreciation": "None", "totalRevenue": "1621300000", "costOfRevenue": "584700000", "interestIncome": "None", "incomeBeforeTax": "798400000", "interestExpense": "225600000", "operatingIncome": "1008100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "113800000", "reportedCurrency": "USD", "netInterestIncome": "-225600000", "nonInterestIncome": "None", "operatingExpenses": "28500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214100000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "684600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "568300000", "currentDebt": "None", "investments": "None", "totalAssets": "4388300000", "longTermDebt": "3739500000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3950400000", "otherCurrentAssets": "6900000", "totalCurrentAssets": "159000000", "currentLongTermDebt": "32500000", "longTermInvestments": "81500000", "shortTermInvestments": "None", "currentNetReceivables": "150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229300000", "currentAccountsPayable": "51800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "568300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "187800000", "otherNonCurrentLiabilities": "22600000", "totalNonCurrentLiabilities": "3762600000", "cashAndShortTermInvestments": "1900000", "commonStockSharesOutstanding": "123100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352900000", "profitLoss": "None", "dividendPayout": "350200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "983800000", "capitalExpenditures": "255600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730600000", "cashflowFromInvestment": "-255600000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "350200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "research_and_development": null, "selling_general_admin": 28500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1024000000, "depreciation_amortisation": 214100000, "ebitda": 1238100000, "interest_expense": 225600000, "interest_income": null, "other_non_operating": null, "pretax_income": 798400000, "tax_provision": 113800000, "effective_tax_rate": null, "net_income": 352900000, "net_income_continuing_ops": 684600000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1900000, "short_term_investments": null, "net_receivables": 150200000, "inventory": null, "other_current_assets": null, "total_current_assets": 159000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4229300000, "total_assets": 4388300000, "short_term_debt": 32500000, "accounts_payable": 51800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187800000, "long_term_debt": 3739500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3762600000, "total_liabilities": 3950400000, "total_debt": 3772000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 568300000, "shares_outstanding": 123100000, "operating_cash_flow": 983800000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255600000, "dividends_paid": 350200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -730600000, "free_cash_flow": 1239400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1024000000", "ebitda": "1238100000", "netIncome": "352900000", "grossProfit": "1036599999", "depreciation": "None", "totalRevenue": "1621300000", "costOfRevenue": "584700000", "interestIncome": "None", "incomeBeforeTax": "798400000", "interestExpense": "225600000", "operatingIncome": "1008100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "113800000", "reportedCurrency": "USD", "netInterestIncome": "-225600000", "nonInterestIncome": "None", "operatingExpenses": "28500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214100000", "sellingGeneralAndAdministrative": "28500000", "netIncomeFromContinuingOperations": "684600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "568300000", "currentDebt": "None", "investments": "None", "totalAssets": "4388300000", "longTermDebt": "3739500000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3950400000", "otherCurrentAssets": "6900000", "totalCurrentAssets": "159000000", "currentLongTermDebt": "32500000", "longTermInvestments": "81500000", "shortTermInvestments": "None", "currentNetReceivables": "150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229300000", "currentAccountsPayable": "51800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "568300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "187800000", "otherNonCurrentLiabilities": "22600000", "totalNonCurrentLiabilities": "3762600000", "cashAndShortTermInvestments": "1900000", "commonStockSharesOutstanding": "123100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352900000", "profitLoss": "None", "dividendPayout": "350200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "983800000", "capitalExpenditures": "255600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730600000", "cashflowFromInvestment": "-255600000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "350200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1491900000, "cost_of_revenue": 203100000, "gross_profit": 1288800000, "ebit": 933000000, "ebitda": 1136100000, "pretax_income": 730800000, "tax_provision": 71800000, "net_income": 223100000, "net_income_to_common": 223100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 149400000, "total_assets": 4151000000, "short_term_debt": 22500000, "long_term_debt": 3449400000, "total_debt": 3471900000, "total_liabilities": 3685700000, "total_equity": 530700000, "shares_outstanding": 89000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 940300000, "capital_expenditure": 306100000, "free_cash_flow": 1246400000, "dividends_paid": 235300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273952, "ticker_id": 1910, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "933000000", "ebitda": "1136100000", "netIncome": "223100000", "grossProfit": "1288800000", "depreciation": "None", "totalRevenue": "1491900000", "costOfRevenue": "203100000", "interestIncome": "None", "incomeBeforeTax": "730800000", "interestExpense": "202200000", "operatingIncome": "919000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-202200000", "nonInterestIncome": "None", "operatingExpenses": "369800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203100000", "sellingGeneralAndAdministrative": "26100000", "netIncomeFromContinuingOperations": "659000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "530700000", "currentDebt": "None", "investments": "None", "totalAssets": "4151000000", "longTermDebt": "3449400000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3685700000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "149400000", "currentLongTermDebt": "22500000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4001600000", "currentAccountsPayable": "89400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471900000", "totalShareholderEquity": "530700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "219300000", "otherNonCurrentLiabilities": "16500000", "totalNonCurrentLiabilities": "3466400000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "659000000", "profitLoss": "None", "dividendPayout": "235300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "940300000", "capitalExpenditures": "306100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635300000", "cashflowFromInvestment": "-306100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1491900000, "cost_of_revenue": 203100000, "gross_profit": 1288800000, "research_and_development": null, "selling_general_admin": 26100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 933000000, "depreciation_amortisation": 203100000, "ebitda": 1136100000, "interest_expense": 202200000, "interest_income": null, "other_non_operating": null, "pretax_income": 730800000, "tax_provision": 71800000, "effective_tax_rate": null, "net_income": 223100000, "net_income_continuing_ops": 659000000, "net_income_to_common": 223100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4300000, "short_term_investments": null, "net_receivables": 138900000, "inventory": null, "other_current_assets": null, "total_current_assets": 149400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4001600000, "total_assets": 4151000000, "short_term_debt": 22500000, "accounts_payable": 89400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219300000, "long_term_debt": 3449400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3466400000, "total_liabilities": 3685700000, "total_debt": 3471900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 530700000, "shares_outstanding": 89000000, "operating_cash_flow": 940300000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -306100000, "dividends_paid": 235300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -635300000, "free_cash_flow": 1246400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "933000000", "ebitda": "1136100000", "netIncome": "223100000", "grossProfit": "1288800000", "depreciation": "None", "totalRevenue": "1491900000", "costOfRevenue": "203100000", "interestIncome": "None", "incomeBeforeTax": "730800000", "interestExpense": "202200000", "operatingIncome": "919000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-202200000", "nonInterestIncome": "None", "operatingExpenses": "369800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203100000", "sellingGeneralAndAdministrative": "26100000", "netIncomeFromContinuingOperations": "659000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "530700000", "currentDebt": "None", "investments": "None", "totalAssets": "4151000000", "longTermDebt": "3449400000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3685700000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "149400000", "currentLongTermDebt": "22500000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4001600000", "currentAccountsPayable": "89400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471900000", "totalShareholderEquity": "530700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94000000", "totalCurrentLiabilities": "219300000", "otherNonCurrentLiabilities": "16500000", "totalNonCurrentLiabilities": "3466400000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "659000000", "profitLoss": "None", "dividendPayout": "235300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "940300000", "capitalExpenditures": "306100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635300000", "cashflowFromInvestment": "-306100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1346100000, "cost_of_revenue": 192500000, "gross_profit": 1153600000, "ebit": 824600000, "ebitda": 1017100000, "pretax_income": 645600000, "tax_provision": 37900000, "net_income": 118600000, "net_income_to_common": 118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5400000, "total_current_assets": 136800000, "total_assets": 3789500000, "short_term_debt": 12500000, "long_term_debt": 3198900000, "total_debt": 3211400000, "total_liabilities": 3426300000, "total_equity": 340200000, "shares_outstanding": 56300000, "goodwill_and_intangibles": 124400000 }, "cash_flow": { "operating_cash_flow": 866400000, "capital_expenditure": 223500000, "free_cash_flow": 1089900000, "dividends_paid": 127500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273957, "ticker_id": 1910, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "824600000", "ebitda": "1017100000", "netIncome": "118600000", "grossProfit": "1153600000", "depreciation": "None", "totalRevenue": "1346100000", "costOfRevenue": "192500000", "interestIncome": "None", "incomeBeforeTax": "645600000", "interestExpense": "179000000", "operatingIncome": "816900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-171900000", "nonInterestIncome": "None", "operatingExpenses": "336700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192500000", "sellingGeneralAndAdministrative": "26200000", "netIncomeFromContinuingOperations": "604700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340200000", "currentDebt": "None", "investments": "None", "totalAssets": "3789500000", "longTermDebt": "3198900000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124400000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3426300000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "136800000", "currentLongTermDebt": "12500000", "longTermInvestments": "90200000", "shortTermInvestments": "300000", "currentNetReceivables": "124400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652700000", "currentAccountsPayable": "79700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3211400000", "totalShareholderEquity": "340200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118000000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "16700000", "totalNonCurrentLiabilities": "3216100000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "124400000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118600000", "profitLoss": "None", "dividendPayout": "127500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "866400000", "capitalExpenditures": "223500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-640600000", "cashflowFromInvestment": "-223500000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346100000, "cost_of_revenue": 192500000, "gross_profit": 1153600000, "research_and_development": null, "selling_general_admin": 26200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 824600000, "depreciation_amortisation": 192500000, "ebitda": 1017100000, "interest_expense": 179000000, "interest_income": null, "other_non_operating": null, "pretax_income": 645600000, "tax_provision": 37900000, "effective_tax_rate": null, "net_income": 118600000, "net_income_continuing_ops": 604700000, "net_income_to_common": 118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5400000, "short_term_investments": 300000, "net_receivables": 124400000, "inventory": null, "other_current_assets": null, "total_current_assets": 136800000, "net_ppe": null, "goodwill": null, "intangible_assets": 124400000, "goodwill_and_intangibles": 124400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3652700000, "total_assets": 3789500000, "short_term_debt": 12500000, "accounts_payable": 79700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210200000, "long_term_debt": 3198900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3216100000, "total_liabilities": 3426300000, "total_debt": 3211400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 340200000, "shares_outstanding": 56300000, "operating_cash_flow": 866400000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223500000, "dividends_paid": 127500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -640600000, "free_cash_flow": 1089900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "824600000", "ebitda": "1017100000", "netIncome": "118600000", "grossProfit": "1153600000", "depreciation": "None", "totalRevenue": "1346100000", "costOfRevenue": "192500000", "interestIncome": "None", "incomeBeforeTax": "645600000", "interestExpense": "179000000", "operatingIncome": "816900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-171900000", "nonInterestIncome": "None", "operatingExpenses": "336700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192500000", "sellingGeneralAndAdministrative": "26200000", "netIncomeFromContinuingOperations": "604700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340200000", "currentDebt": "None", "investments": "None", "totalAssets": "3789500000", "longTermDebt": "3198900000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124400000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3426300000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "136800000", "currentLongTermDebt": "12500000", "longTermInvestments": "90200000", "shortTermInvestments": "300000", "currentNetReceivables": "124400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652700000", "currentAccountsPayable": "79700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3211400000", "totalShareholderEquity": "340200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118000000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "16700000", "totalNonCurrentLiabilities": "3216100000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "124400000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118600000", "profitLoss": "None", "dividendPayout": "127500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "866400000", "capitalExpenditures": "223500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-640600000", "cashflowFromInvestment": "-223500000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1273200000, "cost_of_revenue": 181300000, "gross_profit": 1091900000, "ebit": 796500000, "ebitda": 977800000, "pretax_income": 647200000, "tax_provision": 26600000, "net_income": 83900000, "net_income_to_common": 83900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3100000, "total_current_assets": 132300000, "total_assets": 3588200000, "short_term_debt": 2500000, "long_term_debt": 2883100000, "total_debt": 2885600000, "total_liabilities": 3059200000, "total_equity": 245100000, "shares_outstanding": 41400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 861100000, "capital_expenditure": 238200000, "free_cash_flow": 1099300000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273962, "ticker_id": 1910, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "796500000", "ebitda": "977800000", "netIncome": "83900000", "grossProfit": "1091900000", "depreciation": "None", "totalRevenue": "1273200000", "costOfRevenue": "181300000", "interestIncome": "None", "incomeBeforeTax": "647200000", "interestExpense": "149300000", "operatingIncome": "791200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26600000", "reportedCurrency": "USD", "netInterestIncome": "-149300000", "nonInterestIncome": "None", "operatingExpenses": "300700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181300000", "sellingGeneralAndAdministrative": "23100000", "netIncomeFromContinuingOperations": "620600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245100000", "currentDebt": "None", "investments": "None", "totalAssets": "3588200000", "longTermDebt": "2883100000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "179700000", "totalLiabilities": "3059200000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "132300000", "currentLongTermDebt": "2500000", "longTermInvestments": "93900000", "shortTermInvestments": "None", "currentNetReceivables": "123000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3455900000", "currentAccountsPayable": "62700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3172800000", "shortLongTermDebtTotal": "2885600000", "totalShareholderEquity": "245100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94300000", "totalCurrentLiabilities": "159500000", "otherNonCurrentLiabilities": "16100000", "totalNonCurrentLiabilities": "2899700000", "cashAndShortTermInvestments": "3100000", "commonStockSharesOutstanding": "41400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "620600000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "861100000", "capitalExpenditures": "238200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-622000000", "cashflowFromInvestment": "-238200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273200000, "cost_of_revenue": 181300000, "gross_profit": 1091900000, "research_and_development": null, "selling_general_admin": 23100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 796500000, "depreciation_amortisation": 181300000, "ebitda": 977800000, "interest_expense": 149300000, "interest_income": null, "other_non_operating": null, "pretax_income": 647200000, "tax_provision": 26600000, "effective_tax_rate": null, "net_income": 83900000, "net_income_continuing_ops": 620600000, "net_income_to_common": 83900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3100000, "short_term_investments": null, "net_receivables": 123000000, "inventory": null, "other_current_assets": null, "total_current_assets": 132300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3455900000, "total_assets": 3588200000, "short_term_debt": 2500000, "accounts_payable": 62700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159500000, "long_term_debt": 2883100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2899700000, "total_liabilities": 3059200000, "total_debt": 2885600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 179700000, "total_equity": 245100000, "shares_outstanding": 41400000, "operating_cash_flow": 861100000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238200000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -622000000, "free_cash_flow": 1099300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "796500000", "ebitda": "977800000", "netIncome": "83900000", "grossProfit": "1091900000", "depreciation": "None", "totalRevenue": "1273200000", "costOfRevenue": "181300000", "interestIncome": "None", "incomeBeforeTax": "647200000", "interestExpense": "149300000", "operatingIncome": "791200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26600000", "reportedCurrency": "USD", "netInterestIncome": "-149300000", "nonInterestIncome": "None", "operatingExpenses": "300700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181300000", "sellingGeneralAndAdministrative": "23100000", "netIncomeFromContinuingOperations": "620600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245100000", "currentDebt": "None", "investments": "None", "totalAssets": "3588200000", "longTermDebt": "2883100000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "179700000", "totalLiabilities": "3059200000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "132300000", "currentLongTermDebt": "2500000", "longTermInvestments": "93900000", "shortTermInvestments": "None", "currentNetReceivables": "123000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3455900000", "currentAccountsPayable": "62700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3172800000", "shortLongTermDebtTotal": "2885600000", "totalShareholderEquity": "245100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94300000", "totalCurrentLiabilities": "159500000", "otherNonCurrentLiabilities": "16100000", "totalNonCurrentLiabilities": "2899700000", "cashAndShortTermInvestments": "3100000", "commonStockSharesOutstanding": "41400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "620600000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "861100000", "capitalExpenditures": "238200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-622000000", "cashflowFromInvestment": "-238200000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1203800000, "cost_of_revenue": 165600000, "gross_profit": 1038200000, "ebit": 737800000, "ebitda": 903400000, "pretax_income": 632400000, "tax_provision": 14600000, "net_income": 46400000, "net_income_to_common": 46400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000, "total_current_assets": 133100000, "total_assets": 3485600000, "short_term_debt": 20000000, "long_term_debt": 2543500000, "total_debt": 2563500000, "total_liabilities": 2732500000, "total_equity": 204100000, "shares_outstanding": 25700000, "goodwill_and_intangibles": 120300000 }, "cash_flow": { "operating_cash_flow": 795500000, "capital_expenditure": 163200000, "free_cash_flow": 958700000, "dividends_paid": 49400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273967, "ticker_id": 1910, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "737800000", "ebitda": "903400000", "netIncome": "46400000", "grossProfit": "1038200000", "depreciation": "None", "totalRevenue": "1203800000", "costOfRevenue": "165600000", "interestIncome": "None", "incomeBeforeTax": "632400000", "interestExpense": "105400000", "operatingIncome": "727200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-105400000", "nonInterestIncome": "None", "operatingExpenses": "311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165600000", "sellingGeneralAndAdministrative": "22700000", "netIncomeFromContinuingOperations": "617800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "204100000", "currentDebt": "None", "investments": "None", "totalAssets": "3485600000", "longTermDebt": "2543500000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "120300000", "reportedCurrency": "USD", "retainedEarnings": "95800000", "totalLiabilities": "2732500000", "otherCurrentAssets": "10600000", "totalCurrentAssets": "133100000", "currentLongTermDebt": "20000000", "longTermInvestments": "101600000", "shortTermInvestments": "None", "currentNetReceivables": "120300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352500000", "currentAccountsPayable": "26900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3125000000", "shortLongTermDebtTotal": "2563500000", "totalShareholderEquity": "204100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124000000", "totalCurrentLiabilities": "170900000", "otherNonCurrentLiabilities": "17700000", "totalNonCurrentLiabilities": "2561600000", "cashAndShortTermInvestments": "2200000", "commonStockSharesOutstanding": "25700000", "intangibleAssetsExcludingGoodwill": "120300000", "cashAndCashEquivalentsAtCarryingValue": "2200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617800000", "profitLoss": "None", "dividendPayout": "49400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "795500000", "capitalExpenditures": "163200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632700000", "cashflowFromInvestment": "-163200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1203800000, "cost_of_revenue": 165600000, "gross_profit": 1038200000, "research_and_development": null, "selling_general_admin": 22700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 737800000, "depreciation_amortisation": 165600000, "ebitda": 903400000, "interest_expense": 105400000, "interest_income": null, "other_non_operating": null, "pretax_income": 632400000, "tax_provision": 14600000, "effective_tax_rate": null, "net_income": 46400000, "net_income_continuing_ops": 617800000, "net_income_to_common": 46400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2200000, "short_term_investments": null, "net_receivables": 120300000, "inventory": null, "other_current_assets": null, "total_current_assets": 133100000, "net_ppe": null, "goodwill": null, "intangible_assets": 120300000, "goodwill_and_intangibles": 120300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3352500000, "total_assets": 3485600000, "short_term_debt": 20000000, "accounts_payable": 26900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170900000, "long_term_debt": 2543500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2561600000, "total_liabilities": 2732500000, "total_debt": 2563500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95800000, "total_equity": 204100000, "shares_outstanding": 25700000, "operating_cash_flow": 795500000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163200000, "dividends_paid": 49400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -632700000, "free_cash_flow": 958700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "737800000", "ebitda": "903400000", "netIncome": "46400000", "grossProfit": "1038200000", "depreciation": "None", "totalRevenue": "1203800000", "costOfRevenue": "165600000", "interestIncome": "None", "incomeBeforeTax": "632400000", "interestExpense": "105400000", "operatingIncome": "727200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-105400000", "nonInterestIncome": "None", "operatingExpenses": "311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165600000", "sellingGeneralAndAdministrative": "22700000", "netIncomeFromContinuingOperations": "617800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "204100000", "currentDebt": "None", "investments": "None", "totalAssets": "3485600000", "longTermDebt": "2543500000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "120300000", "reportedCurrency": "USD", "retainedEarnings": "95800000", "totalLiabilities": "2732500000", "otherCurrentAssets": "10600000", "totalCurrentAssets": "133100000", "currentLongTermDebt": "20000000", "longTermInvestments": "101600000", "shortTermInvestments": "None", "currentNetReceivables": "120300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3352500000", "currentAccountsPayable": "26900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3125000000", "shortLongTermDebtTotal": "2563500000", "totalShareholderEquity": "204100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124000000", "totalCurrentLiabilities": "170900000", "otherNonCurrentLiabilities": "17700000", "totalNonCurrentLiabilities": "2561600000", "cashAndShortTermInvestments": "2200000", "commonStockSharesOutstanding": "25700000", "intangibleAssetsExcludingGoodwill": "120300000", "cashAndCashEquivalentsAtCarryingValue": "2200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617800000", "profitLoss": "None", "dividendPayout": "49400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "795500000", "capitalExpenditures": "163200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632700000", "cashflowFromInvestment": "-163200000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 1091600000, "cost_of_revenue": 156900000, "gross_profit": 934700000, "ebit": 586700000, "ebitda": 743600000, "pretax_income": 492000000, "tax_provision": 7100000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2600000, "total_current_assets": 101400000, "total_assets": 3374500000, "short_term_debt": 10000000, "long_term_debt": 1900100000, "total_debt": 1910100000, "total_liabilities": 2048500000, "total_equity": 125000000, "shares_outstanding": 18100000, "goodwill_and_intangibles": 93200000 }, "cash_flow": { "operating_cash_flow": 641700000, "capital_expenditure": 301100000, "free_cash_flow": 942800000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273972, "ticker_id": 1910, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "586700000", "ebitda": "743600000", "netIncome": "24000000", "grossProfit": "934700000", "depreciation": "None", "totalRevenue": "1091600000", "costOfRevenue": "156900000", "interestIncome": "None", "incomeBeforeTax": "492000000", "interestExpense": "94700000", "operatingIncome": "576500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-94700000", "nonInterestIncome": "None", "operatingExpenses": "358200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156900000", "sellingGeneralAndAdministrative": "21100000", "netIncomeFromContinuingOperations": "484900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "125000000", "currentDebt": "None", "investments": "None", "totalAssets": "3374500000", "longTermDebt": "1900100000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "93200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2048500000", "otherCurrentAssets": "5600000", "totalCurrentAssets": "101400000", "currentLongTermDebt": "10000000", "longTermInvestments": "108400000", "shortTermInvestments": "108000000", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3273100000", "currentAccountsPayable": "30000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3111300000", "shortLongTermDebtTotal": "1910100000", "totalShareholderEquity": "125000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85000000", "totalCurrentLiabilities": "125000000", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "1923500000", "cashAndShortTermInvestments": "2600000", "commonStockSharesOutstanding": "18100000", "intangibleAssetsExcludingGoodwill": "93200000", "cashAndCashEquivalentsAtCarryingValue": "2600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484900000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641700000", "capitalExpenditures": "301100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341400000", "cashflowFromInvestment": "-301000000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1091600000, "cost_of_revenue": 156900000, "gross_profit": 934700000, "research_and_development": null, "selling_general_admin": 21100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 586700000, "depreciation_amortisation": 156900000, "ebitda": 743600000, "interest_expense": 94700000, "interest_income": null, "other_non_operating": null, "pretax_income": 492000000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 484900000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2600000, "short_term_investments": 108000000, "net_receivables": 93200000, "inventory": null, "other_current_assets": null, "total_current_assets": 101400000, "net_ppe": null, "goodwill": null, "intangible_assets": 93200000, "goodwill_and_intangibles": 93200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3273100000, "total_assets": 3374500000, "short_term_debt": 10000000, "accounts_payable": 30000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125000000, "long_term_debt": 1900100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1923500000, "total_liabilities": 2048500000, "total_debt": 1910100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 125000000, "shares_outstanding": 18100000, "operating_cash_flow": 641700000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301000000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -341400000, "free_cash_flow": 942800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "586700000", "ebitda": "743600000", "netIncome": "24000000", "grossProfit": "934700000", "depreciation": "None", "totalRevenue": "1091600000", "costOfRevenue": "156900000", "interestIncome": "None", "incomeBeforeTax": "492000000", "interestExpense": "94700000", "operatingIncome": "576500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-94700000", "nonInterestIncome": "None", "operatingExpenses": "358200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156900000", "sellingGeneralAndAdministrative": "21100000", "netIncomeFromContinuingOperations": "484900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "125000000", "currentDebt": "None", "investments": "None", "totalAssets": "3374500000", "longTermDebt": "1900100000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "93200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2048500000", "otherCurrentAssets": "5600000", "totalCurrentAssets": "101400000", "currentLongTermDebt": "10000000", "longTermInvestments": "108400000", "shortTermInvestments": "108000000", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3273100000", "currentAccountsPayable": "30000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3111300000", "shortLongTermDebtTotal": "1910100000", "totalShareholderEquity": "125000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85000000", "totalCurrentLiabilities": "125000000", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "1923500000", "cashAndShortTermInvestments": "2600000", "commonStockSharesOutstanding": "18100000", "intangibleAssetsExcludingGoodwill": "93200000", "cashAndCashEquivalentsAtCarryingValue": "2600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484900000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "641700000", "capitalExpenditures": "301100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341400000", "cashflowFromInvestment": "-301000000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 847600000, "cost_of_revenue": 142500000, "gross_profit": 705100000, "ebit": 380000000, "ebitda": 522500000, "pretax_income": 317600000, "tax_provision": -100000, "net_income": 70100000, "net_income_to_common": 70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3300000, "total_current_assets": 95900000, "total_assets": 3277700000, "short_term_debt": 200000, "long_term_debt": 1753500000, "total_debt": 1753700000, "total_liabilities": 1945600000, "total_equity": 1332100000, "shares_outstanding": 18000000, "goodwill_and_intangibles": 87900000 }, "cash_flow": { "operating_cash_flow": 470700000, "capital_expenditure": 306400000, "free_cash_flow": 777100000, "dividends_paid": 85400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273977, "ticker_id": 1910, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380000000", "ebitda": "522500000", "netIncome": "70100000", "grossProfit": "705100000", "depreciation": "None", "totalRevenue": "847600000", "costOfRevenue": "142500000", "interestIncome": "59000000", "incomeBeforeTax": "317600000", "interestExpense": "62400000", "operatingIncome": "376600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-62400000", "nonInterestIncome": "None", "operatingExpenses": "328500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142500000", "sellingGeneralAndAdministrative": "52400000", "netIncomeFromContinuingOperations": "317700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "131100000", "currentDebt": "None", "investments": "None", "totalAssets": "3277700000", "longTermDebt": "1753500000", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "87900000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1945600000", "otherCurrentAssets": "4700000", "totalCurrentAssets": "95900000", "currentLongTermDebt": "None", "longTermInvestments": "107800000", "shortTermInvestments": "None", "currentNetReceivables": "87900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3181800000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3010100000", "shortLongTermDebtTotal": "1753700000", "totalShareholderEquity": "1332100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97600000", "totalCurrentLiabilities": "176100000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "1769500000", "cashAndShortTermInvestments": "3300000", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "87900000", "cashAndCashEquivalentsAtCarryingValue": "3300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317700000", "profitLoss": "None", "dividendPayout": "85400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470700000", "capitalExpenditures": "306400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-497500000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847600000, "cost_of_revenue": 142500000, "gross_profit": 705100000, "research_and_development": null, "selling_general_admin": 52400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380000000, "depreciation_amortisation": 142500000, "ebitda": 522500000, "interest_expense": 62400000, "interest_income": null, "other_non_operating": null, "pretax_income": 317600000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": 70100000, "net_income_continuing_ops": 317700000, "net_income_to_common": 70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3300000, "short_term_investments": null, "net_receivables": 87900000, "inventory": null, "other_current_assets": null, "total_current_assets": 95900000, "net_ppe": null, "goodwill": null, "intangible_assets": 87900000, "goodwill_and_intangibles": 87900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3181800000, "total_assets": 3277700000, "short_term_debt": 200000, "accounts_payable": 78500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176100000, "long_term_debt": 1753500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1769500000, "total_liabilities": 1945600000, "total_debt": 1753700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1332100000, "shares_outstanding": 18000000, "operating_cash_flow": 470700000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497500000, "dividends_paid": 85400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79200000, "free_cash_flow": 777100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380000000", "ebitda": "522500000", "netIncome": "70100000", "grossProfit": "705100000", "depreciation": "None", "totalRevenue": "847600000", "costOfRevenue": "142500000", "interestIncome": "59000000", "incomeBeforeTax": "317600000", "interestExpense": "62400000", "operatingIncome": "376600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-62400000", "nonInterestIncome": "None", "operatingExpenses": "328500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142500000", "sellingGeneralAndAdministrative": "52400000", "netIncomeFromContinuingOperations": "317700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "131100000", "currentDebt": "None", "investments": "None", "totalAssets": "3277700000", "longTermDebt": "1753500000", "shortTermDebt": "200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "87900000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1945600000", "otherCurrentAssets": "4700000", "totalCurrentAssets": "95900000", "currentLongTermDebt": "None", "longTermInvestments": "107800000", "shortTermInvestments": "None", "currentNetReceivables": "87900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3181800000", "currentAccountsPayable": "78500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3010100000", "shortLongTermDebtTotal": "1753700000", "totalShareholderEquity": "1332100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97600000", "totalCurrentLiabilities": "176100000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "1769500000", "cashAndShortTermInvestments": "3300000", "commonStockSharesOutstanding": "18000000", "intangibleAssetsExcludingGoodwill": "87900000", "cashAndCashEquivalentsAtCarryingValue": "3300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317700000", "profitLoss": "None", "dividendPayout": "85400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470700000", "capitalExpenditures": "306400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-497500000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 712000000, "cost_of_revenue": 126900000, "gross_profit": 585100000, "ebit": 378800000, "ebitda": 505700000, "pretax_income": 325500000, "tax_provision": 308000000, "net_income": 69100000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109300000, "total_current_assets": 180400000, "total_assets": 2991200000, "short_term_debt": 11300000, "long_term_debt": 969800000, "total_debt": 981100000, "total_liabilities": 1115100000, "total_equity": 3438700000, "shares_outstanding": 54700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 466900000, "capital_expenditure": 241900000, "free_cash_flow": 708800000, "dividends_paid": 396100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273982, "ticker_id": 1910, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378800000", "ebitda": "505700000", "netIncome": "69100000", "grossProfit": "585100000", "depreciation": "None", "totalRevenue": "712000000", "costOfRevenue": "126900000", "interestIncome": "53300000", "incomeBeforeTax": "325500000", "interestExpense": "53300000", "operatingIncome": "378200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "308000000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126900000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "372300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501900000", "currentDebt": "None", "investments": "None", "totalAssets": "2991200000", "longTermDebt": "969800000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1115100000", "otherCurrentAssets": "3300000", "totalCurrentAssets": "180400000", "currentLongTermDebt": "11300000", "longTermInvestments": "67300000", "shortTermInvestments": "None", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2810800000", "currentAccountsPayable": "18600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2735300000", "shortLongTermDebtTotal": "981100000", "totalShareholderEquity": "3438700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108200000", "totalCurrentLiabilities": "138100000", "otherNonCurrentLiabilities": "6400000", "totalNonCurrentLiabilities": "977000000", "cashAndShortTermInvestments": "109300000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325500000", "profitLoss": "None", "dividendPayout": "396100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "19500000", "operatingCashflow": "466900000", "capitalExpenditures": "241900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405700000", "cashflowFromInvestment": "-307600000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "396100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "448000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712000000, "cost_of_revenue": 126900000, "gross_profit": 585100000, "research_and_development": 0, "selling_general_admin": 14100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378800000, "depreciation_amortisation": 126900000, "ebitda": 505700000, "interest_expense": 53300000, "interest_income": null, "other_non_operating": null, "pretax_income": 325500000, "tax_provision": 308000000, "effective_tax_rate": null, "net_income": 69100000, "net_income_continuing_ops": 372300000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109300000, "short_term_investments": null, "net_receivables": 67800000, "inventory": null, "other_current_assets": null, "total_current_assets": 180400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2810800000, "total_assets": 2991200000, "short_term_debt": 11300000, "accounts_payable": 18600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138100000, "long_term_debt": 969800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 977000000, "total_liabilities": 1115100000, "total_debt": 981100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3438700000, "shares_outstanding": 54700000, "operating_cash_flow": 466900000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307600000, "dividends_paid": 396100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -405700000, "free_cash_flow": 708800000, "net_change_in_cash": 448000000 }, "raw_data": { "income": { "ebit": "378800000", "ebitda": "505700000", "netIncome": "69100000", "grossProfit": "585100000", "depreciation": "None", "totalRevenue": "712000000", "costOfRevenue": "126900000", "interestIncome": "53300000", "incomeBeforeTax": "325500000", "interestExpense": "53300000", "operatingIncome": "378200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "308000000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "206900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126900000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "372300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "501900000", "currentDebt": "None", "investments": "None", "totalAssets": "2991200000", "longTermDebt": "969800000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1115100000", "otherCurrentAssets": "3300000", "totalCurrentAssets": "180400000", "currentLongTermDebt": "11300000", "longTermInvestments": "67300000", "shortTermInvestments": "None", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2810800000", "currentAccountsPayable": "18600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2735300000", "shortLongTermDebtTotal": "981100000", "totalShareholderEquity": "3438700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "108200000", "totalCurrentLiabilities": "138100000", "otherNonCurrentLiabilities": "6400000", "totalNonCurrentLiabilities": "977000000", "cashAndShortTermInvestments": "109300000", "commonStockSharesOutstanding": "54700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325500000", "profitLoss": "None", "dividendPayout": "396100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "19500000", "operatingCashflow": "466900000", "capitalExpenditures": "241900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405700000", "cashflowFromInvestment": "-307600000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "396100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "448000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 238100000, "ebitda": 296600000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273945, "ticker_id": 1910, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238100000", "ebitda": "296600000", "netIncome": "87600000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "390100000", "costOfRevenue": "144100000", "interestIncome": "None", "incomeBeforeTax": "185900000", "interestExpense": "55400000", "operatingIncome": "238100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28200000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "7900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "7900000", "netIncomeFromContinuingOperations": "157700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "518000000", "currentDebt": "None", "investments": "None", "totalAssets": "4317200000", "longTermDebt": "3737000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3942400000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "165800000", "currentLongTermDebt": "35000000", "longTermInvestments": "80000000", "shortTermInvestments": "None", "currentNetReceivables": "156200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4151399999", "currentAccountsPayable": "53100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "518000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77400000", "totalCurrentLiabilities": "181200000", "otherNonCurrentLiabilities": "23700000", "totalNonCurrentLiabilities": "3761200000", "cashAndShortTermInvestments": "4600000", "commonStockSharesOutstanding": "129199999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87600000", "profitLoss": "None", "dividendPayout": "98900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253300000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221800000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "research_and_development": null, "selling_general_admin": 7900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238100000, "depreciation_amortisation": 58500000, "ebitda": 296600000, "interest_expense": 55400000, "interest_income": null, "other_non_operating": null, "pretax_income": 185900000, "tax_provision": 28200000, "effective_tax_rate": null, "net_income": 87600000, "net_income_continuing_ops": 157700000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4600000, "short_term_investments": null, "net_receivables": 156200000, "inventory": null, "other_current_assets": null, "total_current_assets": 165800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4151399999, "total_assets": 4317200000, "short_term_debt": 35000000, "accounts_payable": 53100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181200000, "long_term_debt": 3737000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3761200000, "total_liabilities": 3942400000, "total_debt": 3772000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 518000000, "shares_outstanding": 129199999, "operating_cash_flow": 253300000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28800000, "dividends_paid": 98900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221800000, "free_cash_flow": 282100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238100000", "ebitda": "296600000", "netIncome": "87600000", "grossProfit": "246000000", "depreciation": "None", "totalRevenue": "390100000", "costOfRevenue": "144100000", "interestIncome": "None", "incomeBeforeTax": "185900000", "interestExpense": "55400000", "operatingIncome": "238100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28200000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "7900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "7900000", "netIncomeFromContinuingOperations": "157700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "518000000", "currentDebt": "None", "investments": "None", "totalAssets": "4317200000", "longTermDebt": "3737000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3942400000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "165800000", "currentLongTermDebt": "35000000", "longTermInvestments": "80000000", "shortTermInvestments": "None", "currentNetReceivables": "156200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4151399999", "currentAccountsPayable": "53100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "518000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77400000", "totalCurrentLiabilities": "181200000", "otherNonCurrentLiabilities": "23700000", "totalNonCurrentLiabilities": "3761200000", "cashAndShortTermInvestments": "4600000", "commonStockSharesOutstanding": "129199999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87600000", "profitLoss": "None", "dividendPayout": "98900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253300000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221800000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273946, "ticker_id": 1910, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254900000", "ebitda": "309100000", "netIncome": "93300000", "grossProfit": "257200000", "depreciation": "None", "totalRevenue": "404200000", "costOfRevenue": "147000000", "interestIncome": "None", "incomeBeforeTax": "198200000", "interestExpense": "56700000", "operatingIncome": "251600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-56700000", "nonInterestIncome": "None", "operatingExpenses": "5600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "5600000", "netIncomeFromContinuingOperations": "168000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "568300000", "currentDebt": "None", "investments": "None", "totalAssets": "4388300000", "longTermDebt": "3739500000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3950400000", "otherCurrentAssets": "6900000", "totalCurrentAssets": "159000000", "currentLongTermDebt": "32500000", "longTermInvestments": "81500000", "shortTermInvestments": "None", "currentNetReceivables": "150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229300000", "currentAccountsPayable": "51800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "568300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "187800000", "otherNonCurrentLiabilities": "22600000", "totalNonCurrentLiabilities": "3762600000", "cashAndShortTermInvestments": "1900000", "commonStockSharesOutstanding": "129400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93300000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245600000", "capitalExpenditures": "210100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182500000", "cashflowFromInvestment": "-66700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "research_and_development": null, "selling_general_admin": 5600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254900000, "depreciation_amortisation": 54200000, "ebitda": 309100000, "interest_expense": 56700000, "interest_income": null, "other_non_operating": null, "pretax_income": 198200000, "tax_provision": 30200000, "effective_tax_rate": null, "net_income": 93300000, "net_income_continuing_ops": 168000000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1900000, "short_term_investments": null, "net_receivables": 150200000, "inventory": null, "other_current_assets": null, "total_current_assets": 159000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4229300000, "total_assets": 4388300000, "short_term_debt": 32500000, "accounts_payable": 51800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187800000, "long_term_debt": 3739500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3762600000, "total_liabilities": 3950400000, "total_debt": 3772000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 568300000, "shares_outstanding": 129400000, "operating_cash_flow": 245600000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66700000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182500000, "free_cash_flow": 455700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254900000", "ebitda": "309100000", "netIncome": "93300000", "grossProfit": "257200000", "depreciation": "None", "totalRevenue": "404200000", "costOfRevenue": "147000000", "interestIncome": "None", "incomeBeforeTax": "198200000", "interestExpense": "56700000", "operatingIncome": "251600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-56700000", "nonInterestIncome": "None", "operatingExpenses": "5600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "5600000", "netIncomeFromContinuingOperations": "168000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "568300000", "currentDebt": "None", "investments": "None", "totalAssets": "4388300000", "longTermDebt": "3739500000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3950400000", "otherCurrentAssets": "6900000", "totalCurrentAssets": "159000000", "currentLongTermDebt": "32500000", "longTermInvestments": "81500000", "shortTermInvestments": "None", "currentNetReceivables": "150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229300000", "currentAccountsPayable": "51800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3772000000", "totalShareholderEquity": "568300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103500000", "totalCurrentLiabilities": "187800000", "otherNonCurrentLiabilities": "22600000", "totalNonCurrentLiabilities": "3762600000", "cashAndShortTermInvestments": "1900000", "commonStockSharesOutstanding": "129400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93300000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "245600000", "capitalExpenditures": "210100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182500000", "cashflowFromInvestment": "-66700000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 420900000, "cost_of_revenue": 154700000, "gross_profit": 266200000, "ebit": 264100000, "ebitda": 320700000, "pretax_income": 207000000, "tax_provision": 31500000, "net_income": 97700000, "net_income_to_common": 97700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5500000, "total_current_assets": 168200000, "total_assets": 4437700000, "short_term_debt": 30000000, "long_term_debt": 3764900000, "total_debt": 3794900000, "total_liabilities": 4011200000, "total_equity": 572500000, "shares_outstanding": 130300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 258900000, "capital_expenditure": 80000000, "free_cash_flow": 338900000, "dividends_paid": 96600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273948, "ticker_id": 1910, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264100000", "ebitda": "320700000", "netIncome": "97700000", "grossProfit": "266200000", "depreciation": "None", "totalRevenue": "420900000", "costOfRevenue": "154700000", "interestIncome": "None", "incomeBeforeTax": "207000000", "interestExpense": "57100000", "operatingIncome": "258899999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "7300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56600000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "175500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "572500000", "currentDebt": "None", "investments": "None", "totalAssets": "4437700000", "longTermDebt": "3764900000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4011200000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "168200000", "currentLongTermDebt": "30000000", "longTermInvestments": "84500000", "shortTermInvestments": "None", "currentNetReceivables": "150500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4269500000", "currentAccountsPayable": "93400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3794900000", "totalShareholderEquity": "572500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100900000", "totalCurrentLiabilities": "224300000", "otherNonCurrentLiabilities": "21500000", "totalNonCurrentLiabilities": "3786900000", "cashAndShortTermInvestments": "5500000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175500000", "profitLoss": "None", "dividendPayout": "96600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258900000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177900000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420900000, "cost_of_revenue": 154700000, "gross_profit": 266200000, "research_and_development": null, "selling_general_admin": 7300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264100000, "depreciation_amortisation": 56600000, "ebitda": 320700000, "interest_expense": 57100000, "interest_income": null, "other_non_operating": null, "pretax_income": 207000000, "tax_provision": 31500000, "effective_tax_rate": null, "net_income": 97700000, "net_income_continuing_ops": 175500000, "net_income_to_common": 97700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5500000, "short_term_investments": null, "net_receivables": 150500000, "inventory": null, "other_current_assets": null, "total_current_assets": 168200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4269500000, "total_assets": 4437700000, "short_term_debt": 30000000, "accounts_payable": 93400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224300000, "long_term_debt": 3764900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3786900000, "total_liabilities": 4011200000, "total_debt": 3794900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 572500000, "shares_outstanding": 130300000, "operating_cash_flow": 258900000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80000000, "dividends_paid": 96600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177900000, "free_cash_flow": 338900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264100000", "ebitda": "320700000", "netIncome": "97700000", "grossProfit": "266200000", "depreciation": "None", "totalRevenue": "420900000", "costOfRevenue": "154700000", "interestIncome": "None", "incomeBeforeTax": "207000000", "interestExpense": "57100000", "operatingIncome": "258899999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31500000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "7300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56600000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "175500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "572500000", "currentDebt": "None", "investments": "None", "totalAssets": "4437700000", "longTermDebt": "3764900000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4011200000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "168200000", "currentLongTermDebt": "30000000", "longTermInvestments": "84500000", "shortTermInvestments": "None", "currentNetReceivables": "150500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4269500000", "currentAccountsPayable": "93400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3794900000", "totalShareholderEquity": "572500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100900000", "totalCurrentLiabilities": "224300000", "otherNonCurrentLiabilities": "21500000", "totalNonCurrentLiabilities": "3786900000", "cashAndShortTermInvestments": "5500000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175500000", "profitLoss": "None", "dividendPayout": "96600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258900000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177900000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 413500000, "cost_of_revenue": 51800000, "gross_profit": 361700000, "ebit": 264200000, "ebitda": 316000000, "pretax_income": 208800000, "tax_provision": 29100000, "net_income": 90300000, "net_income_to_common": 90300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4500000, "total_current_assets": 150900000, "total_assets": 4423100000, "short_term_debt": 27500000, "long_term_debt": 3686900000, "total_debt": 3714400000, "total_liabilities": 3915500000, "total_equity": 635000000, "shares_outstanding": 121800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276900000, "capital_expenditure": 63400000, "free_cash_flow": 340300000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273949, "ticker_id": 1910, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264200000", "ebitda": "316000000", "netIncome": "90300000", "grossProfit": "361700000", "depreciation": "None", "totalRevenue": "413500000", "costOfRevenue": "51800000", "interestIncome": "None", "incomeBeforeTax": "208800000", "interestExpense": "55400000", "operatingIncome": "260200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "101500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51800000", "sellingGeneralAndAdministrative": "8100000", "netIncomeFromContinuingOperations": "179700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "635000000", "currentDebt": "None", "investments": "None", "totalAssets": "4423100000", "longTermDebt": "3686900000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3915500000", "otherCurrentAssets": "2400000", "totalCurrentAssets": "150900000", "currentLongTermDebt": "27500000", "longTermInvestments": "84800000", "shortTermInvestments": "None", "currentNetReceivables": "144000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4272200000", "currentAccountsPayable": "32400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3714400000", "totalShareholderEquity": "635000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153600000", "totalCurrentLiabilities": "213500000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "3702000000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "121800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179700000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276900000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215100000", "cashflowFromInvestment": "-63400000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413500000, "cost_of_revenue": 51800000, "gross_profit": 361700000, "research_and_development": null, "selling_general_admin": 8100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264200000, "depreciation_amortisation": 51800000, "ebitda": 316000000, "interest_expense": 55400000, "interest_income": null, "other_non_operating": null, "pretax_income": 208800000, "tax_provision": 29100000, "effective_tax_rate": null, "net_income": 90300000, "net_income_continuing_ops": 179700000, "net_income_to_common": 90300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4500000, "short_term_investments": null, "net_receivables": 144000000, "inventory": null, "other_current_assets": null, "total_current_assets": 150900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4272200000, "total_assets": 4423100000, "short_term_debt": 27500000, "accounts_payable": 32400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213500000, "long_term_debt": 3686900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3702000000, "total_liabilities": 3915500000, "total_debt": 3714400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 635000000, "shares_outstanding": 121800000, "operating_cash_flow": 276900000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63400000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215100000, "free_cash_flow": 340300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264200000", "ebitda": "316000000", "netIncome": "90300000", "grossProfit": "361700000", "depreciation": "None", "totalRevenue": "413500000", "costOfRevenue": "51800000", "interestIncome": "None", "incomeBeforeTax": "208800000", "interestExpense": "55400000", "operatingIncome": "260200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-55400000", "nonInterestIncome": "None", "operatingExpenses": "101500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51800000", "sellingGeneralAndAdministrative": "8100000", "netIncomeFromContinuingOperations": "179700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "635000000", "currentDebt": "None", "investments": "None", "totalAssets": "4423100000", "longTermDebt": "3686900000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3915500000", "otherCurrentAssets": "2400000", "totalCurrentAssets": "150900000", "currentLongTermDebt": "27500000", "longTermInvestments": "84800000", "shortTermInvestments": "None", "currentNetReceivables": "144000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4272200000", "currentAccountsPayable": "32400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3714400000", "totalShareholderEquity": "635000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "153600000", "totalCurrentLiabilities": "213500000", "otherNonCurrentLiabilities": "14600000", "totalNonCurrentLiabilities": "3702000000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "121800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179700000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276900000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215100000", "cashflowFromInvestment": "-63400000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 381000000, "cost_of_revenue": 51500000, "gross_profit": 329500000, "ebit": 240800000, "ebitda": 292300000, "pretax_income": 184400000, "tax_provision": 23000000, "net_income": 71600000, "net_income_to_common": 71600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6100000, "total_current_assets": 150100000, "total_assets": 4263600000, "short_term_debt": 25000000, "long_term_debt": 3546800000, "total_debt": 3571800000, "total_liabilities": 3750700000, "total_equity": 601300000, "shares_outstanding": 110800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 202400000, "capital_expenditure": 45500000, "free_cash_flow": 247900000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273950, "ticker_id": 1910, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240800000", "ebitda": "292300000", "netIncome": "71600000", "grossProfit": "329500000", "depreciation": "None", "totalRevenue": "381000000", "costOfRevenue": "51500000", "interestIncome": "None", "incomeBeforeTax": "184400000", "interestExpense": "56400000", "operatingIncome": "237400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-56400000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "161400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601300000", "currentDebt": "None", "investments": "None", "totalAssets": "4263600000", "longTermDebt": "3546800000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3750700000", "otherCurrentAssets": "3300000", "totalCurrentAssets": "150100000", "currentLongTermDebt": "25000000", "longTermInvestments": "85500000", "shortTermInvestments": "None", "currentNetReceivables": "140700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4113500000", "currentAccountsPayable": "25500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3571800000", "totalShareholderEquity": "601300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133800000", "totalCurrentLiabilities": "186100000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "3564600000", "cashAndShortTermInvestments": "6100000", "commonStockSharesOutstanding": "110800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71600000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202400000", "capitalExpenditures": "45500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155100000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381000000, "cost_of_revenue": 51500000, "gross_profit": 329500000, "research_and_development": null, "selling_general_admin": 7500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240800000, "depreciation_amortisation": 51500000, "ebitda": 292300000, "interest_expense": 56400000, "interest_income": null, "other_non_operating": null, "pretax_income": 184400000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 71600000, "net_income_continuing_ops": 161400000, "net_income_to_common": 71600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6100000, "short_term_investments": null, "net_receivables": 140700000, "inventory": null, "other_current_assets": null, "total_current_assets": 150100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4113500000, "total_assets": 4263600000, "short_term_debt": 25000000, "accounts_payable": 25500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186100000, "long_term_debt": 3546800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3564600000, "total_liabilities": 3750700000, "total_debt": 3571800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 601300000, "shares_outstanding": 110800000, "operating_cash_flow": 202400000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45500000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155100000, "free_cash_flow": 247900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240800000", "ebitda": "292300000", "netIncome": "71600000", "grossProfit": "329500000", "depreciation": "None", "totalRevenue": "381000000", "costOfRevenue": "51500000", "interestIncome": "None", "incomeBeforeTax": "184400000", "interestExpense": "56400000", "operatingIncome": "237400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-56400000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "161400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "601300000", "currentDebt": "None", "investments": "None", "totalAssets": "4263600000", "longTermDebt": "3546800000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3750700000", "otherCurrentAssets": "3300000", "totalCurrentAssets": "150100000", "currentLongTermDebt": "25000000", "longTermInvestments": "85500000", "shortTermInvestments": "None", "currentNetReceivables": "140700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4113500000", "currentAccountsPayable": "25500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3571800000", "totalShareholderEquity": "601300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "133800000", "totalCurrentLiabilities": "186100000", "otherNonCurrentLiabilities": "17300000", "totalNonCurrentLiabilities": "3564600000", "cashAndShortTermInvestments": "6100000", "commonStockSharesOutstanding": "110800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71600000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202400000", "capitalExpenditures": "45500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155100000", "cashflowFromInvestment": "-45500000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 395000000, "cost_of_revenue": 51300000, "gross_profit": 343700000, "ebit": 246900000, "ebitda": 298200000, "pretax_income": 194700000, "tax_provision": 22600000, "net_income": 70400000, "net_income_to_common": 70400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 149400000, "total_assets": 4151000000, "short_term_debt": 22500000, "long_term_debt": 3449400000, "total_debt": 3471900000, "total_liabilities": 3685700000, "total_equity": 530700000, "shares_outstanding": 104100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 258500000, "capital_expenditure": 95100000, "free_cash_flow": 353600000, "dividends_paid": 71400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273951, "ticker_id": 1910, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246900000", "ebitda": "298200000", "netIncome": "70400000", "grossProfit": "343700000", "depreciation": "None", "totalRevenue": "395000000", "costOfRevenue": "51300000", "interestIncome": "None", "incomeBeforeTax": "194700000", "interestExpense": "52200000", "operatingIncome": "243000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "100700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "172100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "530700000", "currentDebt": "None", "investments": "None", "totalAssets": "4151000000", "longTermDebt": "3449400000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3685700000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "149400000", "currentLongTermDebt": "22500000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4001600000", "currentAccountsPayable": "55900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471900000", "totalShareholderEquity": "530700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127500000", "totalCurrentLiabilities": "219300000", "otherNonCurrentLiabilities": "16500000", "totalNonCurrentLiabilities": "3466400000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "104100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172100000", "profitLoss": "None", "dividendPayout": "71400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258500000", "capitalExpenditures": "95100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169400000", "cashflowFromInvestment": "-95100000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395000000, "cost_of_revenue": 51300000, "gross_profit": 343700000, "research_and_development": null, "selling_general_admin": 8900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246900000, "depreciation_amortisation": 51300000, "ebitda": 298200000, "interest_expense": 52200000, "interest_income": null, "other_non_operating": null, "pretax_income": 194700000, "tax_provision": 22600000, "effective_tax_rate": null, "net_income": 70400000, "net_income_continuing_ops": 172100000, "net_income_to_common": 70400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4300000, "short_term_investments": null, "net_receivables": 138900000, "inventory": null, "other_current_assets": null, "total_current_assets": 149400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4001600000, "total_assets": 4151000000, "short_term_debt": 22500000, "accounts_payable": 55900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219300000, "long_term_debt": 3449400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3466400000, "total_liabilities": 3685700000, "total_debt": 3471900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 530700000, "shares_outstanding": 104100000, "operating_cash_flow": 258500000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95100000, "dividends_paid": 71400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169400000, "free_cash_flow": 353600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246900000", "ebitda": "298200000", "netIncome": "70400000", "grossProfit": "343700000", "depreciation": "None", "totalRevenue": "395000000", "costOfRevenue": "51300000", "interestIncome": "None", "incomeBeforeTax": "194700000", "interestExpense": "52200000", "operatingIncome": "243000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "100700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "172100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "530700000", "currentDebt": "None", "investments": "None", "totalAssets": "4151000000", "longTermDebt": "3449400000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3685700000", "otherCurrentAssets": "6200000", "totalCurrentAssets": "149400000", "currentLongTermDebt": "22500000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4001600000", "currentAccountsPayable": "55900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3471900000", "totalShareholderEquity": "530700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "127500000", "totalCurrentLiabilities": "219300000", "otherNonCurrentLiabilities": "16500000", "totalNonCurrentLiabilities": "3466400000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "104100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172100000", "profitLoss": "None", "dividendPayout": "71400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258500000", "capitalExpenditures": "95100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169400000", "cashflowFromInvestment": "-95100000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 377600000, "cost_of_revenue": 51500000, "gross_profit": 326100000, "ebit": 235400000, "ebitda": 286900000, "pretax_income": 183600000, "tax_provision": 18900000, "net_income": 58600000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10300000, "total_current_assets": 154200000, "total_assets": 4146899999, "short_term_debt": 20000000, "long_term_debt": 3469800000, "total_debt": 3489800000, "total_liabilities": 3705099999, "total_equity": 531000000, "shares_outstanding": 93000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 224900000, "capital_expenditure": 92300000, "free_cash_flow": 317200000, "dividends_paid": 61100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273953, "ticker_id": 1910, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235400000", "ebitda": "286900000", "netIncome": "58600000", "grossProfit": "326100000", "depreciation": "None", "totalRevenue": "377600000", "costOfRevenue": "51500000", "interestIncome": "None", "incomeBeforeTax": "183600000", "interestExpense": "51800000", "operatingIncome": "231700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18900000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "164700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531000000", "currentDebt": "None", "investments": "None", "totalAssets": "4146899999", "longTermDebt": "3469800000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3705099999", "otherCurrentAssets": "12800000", "totalCurrentAssets": "154200000", "currentLongTermDebt": "20000000", "longTermInvestments": "88500000", "shortTermInvestments": "None", "currentNetReceivables": "131100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992699999", "currentAccountsPayable": "87400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3489800000", "totalShareholderEquity": "531000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "220900000", "otherNonCurrentLiabilities": "13900000", "totalNonCurrentLiabilities": "3484199999", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164700000", "profitLoss": "None", "dividendPayout": "61100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224900000", "capitalExpenditures": "92300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221900000", "cashflowFromInvestment": "-92300000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377600000, "cost_of_revenue": 51500000, "gross_profit": 326100000, "research_and_development": null, "selling_general_admin": 6300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235400000, "depreciation_amortisation": 51500000, "ebitda": 286900000, "interest_expense": 51800000, "interest_income": null, "other_non_operating": null, "pretax_income": 183600000, "tax_provision": 18900000, "effective_tax_rate": null, "net_income": 58600000, "net_income_continuing_ops": 164700000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10300000, "short_term_investments": null, "net_receivables": 131100000, "inventory": null, "other_current_assets": null, "total_current_assets": 154200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3992699999, "total_assets": 4146899999, "short_term_debt": 20000000, "accounts_payable": 87400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220900000, "long_term_debt": 3469800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3484199999, "total_liabilities": 3705099999, "total_debt": 3489800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 531000000, "shares_outstanding": 93000000, "operating_cash_flow": 224900000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92300000, "dividends_paid": 61100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221900000, "free_cash_flow": 317200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235400000", "ebitda": "286900000", "netIncome": "58600000", "grossProfit": "326100000", "depreciation": "None", "totalRevenue": "377600000", "costOfRevenue": "51500000", "interestIncome": "None", "incomeBeforeTax": "183600000", "interestExpense": "51800000", "operatingIncome": "231700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18900000", "reportedCurrency": "USD", "netInterestIncome": "-51800000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51500000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "164700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531000000", "currentDebt": "None", "investments": "None", "totalAssets": "4146899999", "longTermDebt": "3469800000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3705099999", "otherCurrentAssets": "12800000", "totalCurrentAssets": "154200000", "currentLongTermDebt": "20000000", "longTermInvestments": "88500000", "shortTermInvestments": "None", "currentNetReceivables": "131100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992699999", "currentAccountsPayable": "87400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3489800000", "totalShareholderEquity": "531000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113500000", "totalCurrentLiabilities": "220900000", "otherNonCurrentLiabilities": "13900000", "totalNonCurrentLiabilities": "3484199999", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164700000", "profitLoss": "None", "dividendPayout": "61100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224900000", "capitalExpenditures": "92300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221900000", "cashflowFromInvestment": "-92300000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 364600000, "cost_of_revenue": 50500000, "gross_profit": 314100000, "ebit": 226000000, "ebitda": 276500000, "pretax_income": 176300000, "tax_provision": 16000000, "net_income": 49500000, "net_income_to_common": 49500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99600000, "total_current_assets": 214100000, "total_assets": 4050100000, "short_term_debt": 17500000, "long_term_debt": 3442800000, "total_debt": 3460300000, "total_liabilities": 3647500000, "total_equity": 464500000, "shares_outstanding": 83800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 271600000, "capital_expenditure": 63900000, "free_cash_flow": 335500000, "dividends_paid": 52100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273954, "ticker_id": 1910, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226000000", "ebitda": "276500000", "netIncome": "49500000", "grossProfit": "314100000", "depreciation": "None", "totalRevenue": "364600000", "costOfRevenue": "50500000", "interestIncome": "None", "incomeBeforeTax": "176300000", "interestExpense": "49700000", "operatingIncome": "222300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "91800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50500000", "sellingGeneralAndAdministrative": "5200000", "netIncomeFromContinuingOperations": "160300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464500000", "currentDebt": "None", "investments": "None", "totalAssets": "4050100000", "longTermDebt": "3442800000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3647500000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "214100000", "currentLongTermDebt": "17500000", "longTermInvestments": "89200000", "shortTermInvestments": "8400000", "currentNetReceivables": "113000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3836000000", "currentAccountsPayable": "79900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3460300000", "totalShareholderEquity": "464500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "192200000", "otherNonCurrentLiabilities": "12100000", "totalNonCurrentLiabilities": "3455300000", "cashAndShortTermInvestments": "99600000", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49500000", "profitLoss": "None", "dividendPayout": "52100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271600000", "capitalExpenditures": "63900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112300000", "cashflowFromInvestment": "-63900000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364600000, "cost_of_revenue": 50500000, "gross_profit": 314100000, "research_and_development": null, "selling_general_admin": 5200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226000000, "depreciation_amortisation": 50500000, "ebitda": 276500000, "interest_expense": 49700000, "interest_income": null, "other_non_operating": null, "pretax_income": 176300000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": 49500000, "net_income_continuing_ops": 160300000, "net_income_to_common": 49500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99600000, "short_term_investments": 8400000, "net_receivables": 113000000, "inventory": null, "other_current_assets": null, "total_current_assets": 214100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3836000000, "total_assets": 4050100000, "short_term_debt": 17500000, "accounts_payable": 79900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192200000, "long_term_debt": 3442800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3455300000, "total_liabilities": 3647500000, "total_debt": 3460300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 464500000, "shares_outstanding": 83800000, "operating_cash_flow": 271600000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63900000, "dividends_paid": 52100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112300000, "free_cash_flow": 335500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226000000", "ebitda": "276500000", "netIncome": "49500000", "grossProfit": "314100000", "depreciation": "None", "totalRevenue": "364600000", "costOfRevenue": "50500000", "interestIncome": "None", "incomeBeforeTax": "176300000", "interestExpense": "49700000", "operatingIncome": "222300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-49700000", "nonInterestIncome": "None", "operatingExpenses": "91800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50500000", "sellingGeneralAndAdministrative": "5200000", "netIncomeFromContinuingOperations": "160300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464500000", "currentDebt": "None", "investments": "None", "totalAssets": "4050100000", "longTermDebt": "3442800000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3647500000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "214100000", "currentLongTermDebt": "17500000", "longTermInvestments": "89200000", "shortTermInvestments": "8400000", "currentNetReceivables": "113000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3836000000", "currentAccountsPayable": "79900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3460300000", "totalShareholderEquity": "464500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "93500000", "totalCurrentLiabilities": "192200000", "otherNonCurrentLiabilities": "12100000", "totalNonCurrentLiabilities": "3455300000", "cashAndShortTermInvestments": "99600000", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49500000", "profitLoss": "None", "dividendPayout": "52100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271600000", "capitalExpenditures": "63900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112300000", "cashflowFromInvestment": "-63900000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 354700000, "cost_of_revenue": 49800000, "gross_profit": 304900000, "ebit": 224700000, "ebitda": 274500000, "pretax_income": 176200000, "tax_provision": 14300000, "net_income": 44600000, "net_income_to_common": 44600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4200000, "total_current_assets": 139300000, "total_assets": 3862800000, "short_term_debt": 15000000, "long_term_debt": 3310400000, "total_debt": 3325400000, "total_liabilities": 3481100000, "total_equity": 404300000, "shares_outstanding": 75200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185300000, "capital_expenditure": 54800000, "free_cash_flow": 240100000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273955, "ticker_id": 1910, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224700000", "ebitda": "274500000", "netIncome": "44600000", "grossProfit": "304900000", "depreciation": "None", "totalRevenue": "354700000", "costOfRevenue": "49800000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "48500000", "operatingIncome": "222000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-48500000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "5700000", "netIncomeFromContinuingOperations": "161900000" }, "balance": { "goodwill": "None", "inventory": "-135100000", "commonStock": "404300000", "currentDebt": "None", "investments": "None", "totalAssets": "3862800000", "longTermDebt": "3310400000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3481100000", "otherCurrentAssets": "4500000", "totalCurrentAssets": "139300000", "currentLongTermDebt": "15000000", "longTermInvestments": "89400000", "shortTermInvestments": "10800000", "currentNetReceivables": "130600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3723500000", "currentAccountsPayable": "31200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3325400000", "totalShareholderEquity": "404300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "157200000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "3323900000", "cashAndShortTermInvestments": "4200000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44600000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185300000", "capitalExpenditures": "54800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131700000", "cashflowFromInvestment": "-54800000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354700000, "cost_of_revenue": 49800000, "gross_profit": 304900000, "research_and_development": null, "selling_general_admin": 5700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224700000, "depreciation_amortisation": 49800000, "ebitda": 274500000, "interest_expense": 48500000, "interest_income": null, "other_non_operating": null, "pretax_income": 176200000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": 44600000, "net_income_continuing_ops": 161900000, "net_income_to_common": 44600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4200000, "short_term_investments": 10800000, "net_receivables": 130600000, "inventory": -135100000, "other_current_assets": null, "total_current_assets": 139300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3723500000, "total_assets": 3862800000, "short_term_debt": 15000000, "accounts_payable": 31200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157200000, "long_term_debt": 3310400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3323900000, "total_liabilities": 3481100000, "total_debt": 3325400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 404300000, "shares_outstanding": 75200000, "operating_cash_flow": 185300000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54800000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131700000, "free_cash_flow": 240100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224700000", "ebitda": "274500000", "netIncome": "44600000", "grossProfit": "304900000", "depreciation": "None", "totalRevenue": "354700000", "costOfRevenue": "49800000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "48500000", "operatingIncome": "222000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-48500000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "5700000", "netIncomeFromContinuingOperations": "161900000" }, "balance": { "goodwill": "None", "inventory": "-135100000", "commonStock": "404300000", "currentDebt": "None", "investments": "None", "totalAssets": "3862800000", "longTermDebt": "3310400000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3481100000", "otherCurrentAssets": "4500000", "totalCurrentAssets": "139300000", "currentLongTermDebt": "15000000", "longTermInvestments": "89400000", "shortTermInvestments": "10800000", "currentNetReceivables": "130600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3723500000", "currentAccountsPayable": "31200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3325400000", "totalShareholderEquity": "404300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "157200000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "3323900000", "cashAndShortTermInvestments": "4200000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44600000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185300000", "capitalExpenditures": "54800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131700000", "cashflowFromInvestment": "-54800000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 359500000, "cost_of_revenue": 50400000, "gross_profit": 309100000, "ebit": 212500000, "ebitda": 262900000, "pretax_income": 164700000, "tax_provision": 11900000, "net_income": 37500000, "net_income_to_common": 37500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5400000, "total_current_assets": 136800000, "total_assets": 3789500000, "short_term_debt": 12500000, "long_term_debt": 3198900000, "total_debt": 3211400000, "total_liabilities": 3426300000, "total_equity": 340200000, "shares_outstanding": 68400000, "goodwill_and_intangibles": 124400000 }, "cash_flow": { "operating_cash_flow": 247600000, "capital_expenditure": 63500000, "free_cash_flow": 311100000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273956, "ticker_id": 1910, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212500000", "ebitda": "262900000", "netIncome": "37500000", "grossProfit": "309100000", "depreciation": "None", "totalRevenue": "359500000", "costOfRevenue": "50400000", "interestIncome": "None", "incomeBeforeTax": "164700000", "interestExpense": "47800000", "operatingIncome": "210100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "99000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50400000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "152800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340200000", "currentDebt": "None", "investments": "None", "totalAssets": "3789500000", "longTermDebt": "3198900000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124400000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3426300000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "136800000", "currentLongTermDebt": "12500000", "longTermInvestments": "90200000", "shortTermInvestments": "None", "currentNetReceivables": "124400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652700000", "currentAccountsPayable": "79700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3211400000", "totalShareholderEquity": "340200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118000000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "16700000", "totalNonCurrentLiabilities": "3216100000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "124400000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37500000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247600000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359500000, "cost_of_revenue": 50400000, "gross_profit": 309100000, "research_and_development": null, "selling_general_admin": 8000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212500000, "depreciation_amortisation": 50400000, "ebitda": 262900000, "interest_expense": 47800000, "interest_income": null, "other_non_operating": null, "pretax_income": 164700000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 37500000, "net_income_continuing_ops": 152800000, "net_income_to_common": 37500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5400000, "short_term_investments": null, "net_receivables": 124400000, "inventory": null, "other_current_assets": null, "total_current_assets": 136800000, "net_ppe": null, "goodwill": null, "intangible_assets": 124400000, "goodwill_and_intangibles": 124400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3652700000, "total_assets": 3789500000, "short_term_debt": 12500000, "accounts_payable": 79700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210200000, "long_term_debt": 3198900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3216100000, "total_liabilities": 3426300000, "total_debt": 3211400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 340200000, "shares_outstanding": 68400000, "operating_cash_flow": 247600000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63500000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182000000, "free_cash_flow": 311100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212500000", "ebitda": "262900000", "netIncome": "37500000", "grossProfit": "309100000", "depreciation": "None", "totalRevenue": "359500000", "costOfRevenue": "50400000", "interestIncome": "None", "incomeBeforeTax": "164700000", "interestExpense": "47800000", "operatingIncome": "210100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "99000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50400000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "152800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "340200000", "currentDebt": "None", "investments": "None", "totalAssets": "3789500000", "longTermDebt": "3198900000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "124400000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3426300000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "136800000", "currentLongTermDebt": "12500000", "longTermInvestments": "90200000", "shortTermInvestments": "None", "currentNetReceivables": "124400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3652700000", "currentAccountsPayable": "79700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3211400000", "totalShareholderEquity": "340200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118000000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "16700000", "totalNonCurrentLiabilities": "3216100000", "cashAndShortTermInvestments": "5400000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "124400000", "cashAndCashEquivalentsAtCarryingValue": "5400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37500000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247600000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 362500000, "cost_of_revenue": 47700000, "gross_profit": 314800000, "ebit": 222000000, "ebitda": 269700000, "pretax_income": 176200000, "tax_provision": 11400000, "net_income": 35300000, "net_income_to_common": 35300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3300000, "total_current_assets": 137700000, "total_assets": 3775500000, "short_term_debt": 10000000, "long_term_debt": 3138300000, "total_debt": 3148300000, "total_liabilities": 3330200000, "total_equity": 367400000, "shares_outstanding": 62500000, "goodwill_and_intangibles": 122000000 }, "cash_flow": { "operating_cash_flow": 215500000, "capital_expenditure": 52700000, "free_cash_flow": 268200000, "dividends_paid": 34200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273958, "ticker_id": 1910, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222000000", "ebitda": "269700000", "netIncome": "35300000", "grossProfit": "314800000", "depreciation": "None", "totalRevenue": "362500000", "costOfRevenue": "47700000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "45800000", "operatingIncome": "220000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-45800000", "nonInterestIncome": "None", "operatingExpenses": "94800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "164800000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "367400000", "currentDebt": "None", "investments": "None", "totalAssets": "3775500000", "longTermDebt": "3138300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3330200000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "137700000", "currentLongTermDebt": "10000000", "longTermInvestments": "91400000", "shortTermInvestments": "None", "currentNetReceivables": "122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3637800000", "currentAccountsPayable": "27700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3207800000", "shortLongTermDebtTotal": "3148300000", "totalShareholderEquity": "367400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136100000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "17600000", "totalNonCurrentLiabilities": "3156400000", "cashAndShortTermInvestments": "3300000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "122000000", "cashAndCashEquivalentsAtCarryingValue": "3300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35300000", "profitLoss": "None", "dividendPayout": "34200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215500000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162500000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362500000, "cost_of_revenue": 47700000, "gross_profit": 314800000, "research_and_development": null, "selling_general_admin": 6000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222000000, "depreciation_amortisation": 47700000, "ebitda": 269700000, "interest_expense": 45800000, "interest_income": null, "other_non_operating": null, "pretax_income": 176200000, "tax_provision": 11400000, "effective_tax_rate": null, "net_income": 35300000, "net_income_continuing_ops": 164800000, "net_income_to_common": 35300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3300000, "short_term_investments": null, "net_receivables": 122000000, "inventory": 1, "other_current_assets": null, "total_current_assets": 137700000, "net_ppe": null, "goodwill": null, "intangible_assets": 122000000, "goodwill_and_intangibles": 122000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3637800000, "total_assets": 3775500000, "short_term_debt": 10000000, "accounts_payable": 27700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173800000, "long_term_debt": 3138300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3156400000, "total_liabilities": 3330200000, "total_debt": 3148300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 367400000, "shares_outstanding": 62500000, "operating_cash_flow": 215500000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52700000, "dividends_paid": 34200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162500000, "free_cash_flow": 268200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222000000", "ebitda": "269700000", "netIncome": "35300000", "grossProfit": "314800000", "depreciation": "None", "totalRevenue": "362500000", "costOfRevenue": "47700000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "45800000", "operatingIncome": "220000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11400000", "reportedCurrency": "USD", "netInterestIncome": "-45800000", "nonInterestIncome": "None", "operatingExpenses": "94800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "6000000", "netIncomeFromContinuingOperations": "164800000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "367400000", "currentDebt": "None", "investments": "None", "totalAssets": "3775500000", "longTermDebt": "3138300000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3330200000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "137700000", "currentLongTermDebt": "10000000", "longTermInvestments": "91400000", "shortTermInvestments": "None", "currentNetReceivables": "122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3637800000", "currentAccountsPayable": "27700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3207800000", "shortLongTermDebtTotal": "3148300000", "totalShareholderEquity": "367400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136100000", "totalCurrentLiabilities": "173800000", "otherNonCurrentLiabilities": "17600000", "totalNonCurrentLiabilities": "3156400000", "cashAndShortTermInvestments": "3300000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "122000000", "cashAndCashEquivalentsAtCarryingValue": "3300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35300000", "profitLoss": "None", "dividendPayout": "34200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215500000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162500000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "income_statement": { "revenue": 323500000, "cost_of_revenue": 47000000, "gross_profit": 276500000, "ebit": 199800000, "ebitda": 246800000, "pretax_income": 156000000, "tax_provision": 8100000, "net_income": 25100000, "net_income_to_common": 25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3000000, "total_current_assets": 114100000, "total_assets": 3659700000, "short_term_debt": 7500000, "long_term_debt": 3061200000, "total_debt": 3068700000, "total_liabilities": 3224900001, "total_equity": 302100000, "shares_outstanding": 50200000, "goodwill_and_intangibles": 110300000 }, "cash_flow": { "operating_cash_flow": 204600000, "capital_expenditure": 43000000, "free_cash_flow": 247600000, "dividends_paid": 25900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273959, "ticker_id": 1910, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:07:53.663685+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199800000", "ebitda": "246800000", "netIncome": "25100000", "grossProfit": "276500000", "depreciation": "None", "totalRevenue": "323500000", "costOfRevenue": "47000000", "interestIncome": "None", "incomeBeforeTax": "156000000", "interestExpense": "43800000", "operatingIncome": "198100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-43800000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "147900000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "302100000", "currentDebt": "None", "investments": "None", "totalAssets": "3659700000", "longTermDebt": "3061200000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3224900001", "otherCurrentAssets": "800000", "totalCurrentAssets": "114100000", "currentLongTermDebt": "7500000", "longTermInvestments": "92800000", "shortTermInvestments": "None", "currentNetReceivables": "110300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545600000", "currentAccountsPayable": "27500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3068700000", "totalShareholderEquity": "302100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "148800000", "otherNonCurrentLiabilities": "14500000", "totalNonCurrentLiabilities": "3076100001", "cashAndShortTermInvestments": "3000000", "commonStockSharesOutstanding": "50200000", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "3000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147900000", "profitLoss": "None", "dividendPayout": "25900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204600000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162200000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323500000, "cost_of_revenue": 47000000, "gross_profit": 276500000, "research_and_development": null, "selling_general_admin": 5800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199800000, "depreciation_amortisation": 47000000, "ebitda": 246800000, "interest_expense": 43800000, "interest_income": null, "other_non_operating": null, "pretax_income": 156000000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": 25100000, "net_income_continuing_ops": 147900000, "net_income_to_common": 25100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3000000, "short_term_investments": null, "net_receivables": 110300000, "inventory": 1, "other_current_assets": null, "total_current_assets": 114100000, "net_ppe": null, "goodwill": null, "intangible_assets": 110300000, "goodwill_and_intangibles": 110300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3545600000, "total_assets": 3659700000, "short_term_debt": 7500000, "accounts_payable": 27500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148800000, "long_term_debt": 3061200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3076100001, "total_liabilities": 3224900001, "total_debt": 3068700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 302100000, "shares_outstanding": 50200000, "operating_cash_flow": 204600000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52700000, "dividends_paid": 25900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162200000, "free_cash_flow": 247600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199800000", "ebitda": "246800000", "netIncome": "25100000", "grossProfit": "276500000", "depreciation": "None", "totalRevenue": "323500000", "costOfRevenue": "47000000", "interestIncome": "None", "incomeBeforeTax": "156000000", "interestExpense": "43800000", "operatingIncome": "198100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-43800000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "147900000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "302100000", "currentDebt": "None", "investments": "None", "totalAssets": "3659700000", "longTermDebt": "3061200000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "110300000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3224900001", "otherCurrentAssets": "800000", "totalCurrentAssets": "114100000", "currentLongTermDebt": "7500000", "longTermInvestments": "92800000", "shortTermInvestments": "None", "currentNetReceivables": "110300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545600000", "currentAccountsPayable": "27500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3068700000", "totalShareholderEquity": "302100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "148800000", "otherNonCurrentLiabilities": "14500000", "totalNonCurrentLiabilities": "3076100001", "cashAndShortTermInvestments": "3000000", "commonStockSharesOutstanding": "50200000", "intangibleAssetsExcludingGoodwill": "110300000", "cashAndCashEquivalentsAtCarryingValue": "3000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147900000", "profitLoss": "None", "dividendPayout": "25900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204600000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162200000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }