{ "ticker": { "uuid": "00e917ac-c5be-42a9-a8e2-3378cdaf2e84", "symbol": "WELL", "name": "Welltower Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/00e917ac-c5be-42a9-a8e2-3378cdaf2e84/", "api_url": "https://sharemaestro.com/factors/api/tickers/00e917ac-c5be-42a9-a8e2-3378cdaf2e84/" }, "ticker_metadata": { "id": 4339, "uuid": "00e917ac-c5be-42a9-a8e2-3378cdaf2e84", "symbol": "WELL", "name": "Welltower Inc", "asset_type": "equity", "market_cap": 144945414000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Welltower Inc. is a real estate investment trust that invests in healthcare infrastructure.", "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": "00e917ac-c5be-42a9-a8e2-3378cdaf2e84", "symbol": "WELL", "name": "Welltower Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/00e917ac-c5be-42a9-a8e2-3378cdaf2e84/", "api_url": "https://sharemaestro.com/factors/api/tickers/00e917ac-c5be-42a9-a8e2-3378cdaf2e84/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.02, "quality": 0.28, "momentum": 0.8, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 206.93, "market_cap": 150283947150, "pe_ratio": 106.7691, "earnings_yield": 0.0094, "ebitda_to_ev": 0.0161, "shareholder_yield": 0.0131, "roe": 0.0321, "piotroski_f_score": 7, "momentum_12_1": 0.4063, "volatility_252d": 0.2187 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:10.744989+00:00", "batch_id": "" }, "size": { "price_close": 206.93, "market_cap": 150283947150, "market_cap_usd": 150283947150, "enterprise_value": 163513740150, "shares_outstanding": 726255000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 106.7691, "pb_ratio": 3.4316, "ptbv_ratio": 3.6708, "ps_ratio": 12.9731, "pcf_ratio": 50.8966, "pfcf_ratio": 44.6833, "ev_ebitda": 62.0, "ev_ebit": 446.4917, "ev_sales": 14.1152, "ev_fcf": 48.6169, "earnings_yield": 0.0094, "fcf_yield": 0.0206, "price_to_sales": 12.9731, "price_to_book": 3.4316, "price_to_cashflow": 50.8966, "ebitda_to_ev": 0.0161, "sales_yield": 0.0708 }, "yield": { "dividend_yield": 0.0131, "buyback_yield": 0, "shareholder_yield": 0.0131, "debt_paydown_yield": null, "total_yield": 0.0131 }, "quality": { "gross_margin": 0.3887, "operating_margin": 0.0316, "net_margin": 0.1215, "ebitda_margin": 0.2277, "fcf_margin": 0.2903, "roe": 0.0321, "roa": 0.0209, "roic": 0.0064, "roc_greenblatt": null, "asset_turnover": 0.1723, "cash_conversion": 2.3895, "accruals_ratio": -0.023, "sbc_to_revenue": 0.1345, "piotroski_f_score": 7, "altman_z_score": 4.1393, "earnings_stability_5y": 0.6463, "revenue_stability_5y": 0.3379, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.067, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.509, "net_debt_to_ebitda": 5.0164, "debt_to_assets": 0.2668, "interest_coverage": 0.5234, "current_ratio": 3.1964, "quick_ratio": 3.1964, "net_debt": 13229793000, "local_beta": 0.0005, "volatility_252d": 0.2187, "volatility_60d": 0.5431, "max_drawdown_12m": -0.1179, "risk_adjusted_momentum": 1.8576 }, "growth": { "revenue_growth_1y": 0.3772, "revenue_growth_3y_cagr": 0.2269, "revenue_growth_5y_cagr": 0.1839, "eps_growth_1y": 0.3003, "eps_growth_3y_cagr": 0.879, "eps_growth_5y_cagr": -0.0087, "fcf_growth_1y": 0.343, "book_value_growth_1y": 0.181, "revenue_growth": 0.3772, "earnings_growth": 0.3003 }, "momentum": { "price_return_1m": -0.0326, "price_return_3m": 0.0163, "price_return_6m": 0.0198, "price_return_9m": 0.2464, "price_return_12m": 0.3604, "price_return_12m_ex1m": 0.4063, "momentum_6m": 0.0198, "momentum_12m": 0.3604, "momentum_12_1": 0.4063, "distance_from_52w_high": -0.0428, "distance_from_52w_low": 0.3892, "relative_strength": 0.2604 }, "raw_ttm": { "revenue_ttm": 11584251000, "gross_profit_ttm": 4503140000, "ebit_ttm": 366219000, "ebitda_ttm": 2637318000, "net_income_ttm": 1407560000, "eps_diluted_ttm": 1.9381, "operating_cash_flow_ttm": 2952730000, "capital_expenditure_ttm": 410584000, "fcf_ttm": 3363314000, "dividends_paid_ttm": 1966090000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 699708000, "cash_and_equivalents": 4703775000, "total_current_assets": 7372314000, "total_current_liabilities": 2306445000, "net_ppe": null, "total_assets": 67220556000, "total_debt": 17933568000, "total_equity": 43793675000, "net_working_capital": 424843000, "book_value_per_share": 60.3007, "retained_earnings": -8955459000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40939979000, "tangible_book_per_share": 56.3714 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 94, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 92, "rank_pcf": 93, "rank_ev_ebitda": 95, "rank_ev_ebit": 99, "rank_earnings_yield": 94, "rank_fcf_yield": 81, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 65, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 31, "rank_piotroski": 21, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 30 }, "composites": { "value_composite": 98, "quality_composite": 72, "momentum_composite": 20, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 97, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.0748, "os_score": 0.1, "value_percentile": 0.02, "quality_percentile": 0.28, "momentum_percentile": 0.8, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5256, "ticker_id": 4339, "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": "2026-06-07T06:55:10.744989+00:00", "batch_id": "", "os_score_delta": null, "price_close": 206.93, "market_cap": 150283947150, "market_cap_usd": 150283947150, "enterprise_value": 163513740150, "shares_outstanding": 726255000, "fx_rate_to_usd": null, "pe_ratio": 106.76912327, "pb_ratio": 3.4316359, "ptbv_ratio": 3.67083596, "ps_ratio": 12.97312594, "pcf_ratio": 50.89660997, "pfcf_ratio": 44.68329367, "ev_ebitda": 62.00000916, "ev_ebit": 446.49168981, "ev_sales": 14.11517587, "ev_fcf": 48.61685235, "earnings_yield": 0.009366, "fcf_yield": 0.020569, "dividend_yield": 0.0130825, "buyback_yield": 0, "shareholder_yield": 0.0130825, "debt_paydown_yield": null, "total_yield": 0.0130825, "gross_margin": 0.38872949, "operating_margin": 0.03161352, "net_margin": 0.12150635, "ebitda_margin": 0.22766409, "fcf_margin": 0.29033504, "roe": 0.03214071, "roa": 0.02093943, "roic": 0.00637831, "roc_greenblatt": null, "asset_turnover": 0.17233197, "cash_conversion": 2.38946404, "accruals_ratio": -0.02298657, "sbc_to_revenue": 0.13449786, "debt_to_equity": 0.50900697, "net_debt_to_ebitda": 5.01638141, "debt_to_assets": 0.26678696, "interest_coverage": 0.52338833, "current_ratio": 3.19639705, "quick_ratio": 3.19639705, "net_debt": 13229793000, "revenue_growth_1y": 0.37717323, "revenue_growth_3y_cagr": 0.22688873, "revenue_growth_5y_cagr": 0.18389331, "eps_growth_1y": 0.30029718, "eps_growth_3y_cagr": 0.87901391, "eps_growth_5y_cagr": -0.00873254, "fcf_growth_1y": 0.34296252, "book_value_growth_1y": 0.18104688, "piotroski_f_score": 7, "altman_z_score": 4.13932466, "earnings_stability_5y": 0.646273, "revenue_stability_5y": 0.337932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03263462, "price_return_3m": 0.01632765, "price_return_6m": 0.01983938, "price_return_9m": 0.24639733, "price_return_12m": 0.36037383, "price_return_12m_ex1m": 0.4062668, "distance_from_52w_high": -0.04280303, "distance_from_52w_low": 0.38924695, "relative_strength": 0.26041025, "local_beta": 0.0005, "volatility_252d": 0.218705, "volatility_60d": 0.543058, "max_drawdown_12m": -0.1178562, "revenue_ttm": 11584251000, "gross_profit_ttm": 4503140000, "ebit_ttm": 366219000, "ebitda_ttm": 2637318000, "net_income_ttm": 1407560000, "eps_diluted_ttm": 1.93810714, "operating_cash_flow_ttm": 2952730000, "capital_expenditure_ttm": 410584000, "fcf_ttm": 3363314000, "dividends_paid_ttm": 1966090000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 699708000, "cash_and_equivalents": 4703775000, "total_current_assets": 7372314000, "total_current_liabilities": 2306445000, "net_ppe": null, "total_assets": 67220556000, "total_debt": 17933568000, "total_equity": 43793675000, "net_working_capital": 424843000, "book_value_per_share": 60.3006864, "retained_earnings": -8955459000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40939979000, "tangible_book_per_share": 56.37135579, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 94, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 92, "rank_pcf": 93, "rank_ev_ebitda": 95, "rank_ev_ebit": 99, "rank_earnings_yield": 94, "rank_fcf_yield": 81, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 65, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 31, "rank_piotroski": 21, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 30, "value_composite": 98, "quality_composite": 72, "momentum_composite": 20, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 97, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": null, "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": 206.93, "os": 0.1, "value": 0.02, "quality": 0.28, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 106.7691, "earnings_yield": 0.0094, "shareholder_yield": 0.0131, "roe": 0.0321, "momentum_12_1": 0.4063, "complete_fields": { "id": 5256, "ticker_id": 4339, "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": "2026-06-07T06:55:10.744989+00:00", "batch_id": "", "os_score_delta": null, "price_close": 206.93, "market_cap": 150283947150, "market_cap_usd": 150283947150, "enterprise_value": 163513740150, "shares_outstanding": 726255000, "fx_rate_to_usd": null, "pe_ratio": 106.76912327, "pb_ratio": 3.4316359, "ptbv_ratio": 3.67083596, "ps_ratio": 12.97312594, "pcf_ratio": 50.89660997, "pfcf_ratio": 44.68329367, "ev_ebitda": 62.00000916, "ev_ebit": 446.49168981, "ev_sales": 14.11517587, "ev_fcf": 48.61685235, "earnings_yield": 0.009366, "fcf_yield": 0.020569, "dividend_yield": 0.0130825, "buyback_yield": 0, "shareholder_yield": 0.0130825, "debt_paydown_yield": null, "total_yield": 0.0130825, "gross_margin": 0.38872949, "operating_margin": 0.03161352, "net_margin": 0.12150635, "ebitda_margin": 0.22766409, "fcf_margin": 0.29033504, "roe": 0.03214071, "roa": 0.02093943, "roic": 0.00637831, "roc_greenblatt": null, "asset_turnover": 0.17233197, "cash_conversion": 2.38946404, "accruals_ratio": -0.02298657, "sbc_to_revenue": 0.13449786, "debt_to_equity": 0.50900697, "net_debt_to_ebitda": 5.01638141, "debt_to_assets": 0.26678696, "interest_coverage": 0.52338833, "current_ratio": 3.19639705, "quick_ratio": 3.19639705, "net_debt": 13229793000, "revenue_growth_1y": 0.37717323, "revenue_growth_3y_cagr": 0.22688873, "revenue_growth_5y_cagr": 0.18389331, "eps_growth_1y": 0.30029718, "eps_growth_3y_cagr": 0.87901391, "eps_growth_5y_cagr": -0.00873254, "fcf_growth_1y": 0.34296252, "book_value_growth_1y": 0.18104688, "piotroski_f_score": 7, "altman_z_score": 4.13932466, "earnings_stability_5y": 0.646273, "revenue_stability_5y": 0.337932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03263462, "price_return_3m": 0.01632765, "price_return_6m": 0.01983938, "price_return_9m": 0.24639733, "price_return_12m": 0.36037383, "price_return_12m_ex1m": 0.4062668, "distance_from_52w_high": -0.04280303, "distance_from_52w_low": 0.38924695, "relative_strength": 0.26041025, "local_beta": 0.0005, "volatility_252d": 0.218705, "volatility_60d": 0.543058, "max_drawdown_12m": -0.1178562, "revenue_ttm": 11584251000, "gross_profit_ttm": 4503140000, "ebit_ttm": 366219000, "ebitda_ttm": 2637318000, "net_income_ttm": 1407560000, "eps_diluted_ttm": 1.93810714, "operating_cash_flow_ttm": 2952730000, "capital_expenditure_ttm": 410584000, "fcf_ttm": 3363314000, "dividends_paid_ttm": 1966090000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 699708000, "cash_and_equivalents": 4703775000, "total_current_assets": 7372314000, "total_current_liabilities": 2306445000, "net_ppe": null, "total_assets": 67220556000, "total_debt": 17933568000, "total_equity": 43793675000, "net_working_capital": 424843000, "book_value_per_share": 60.3006864, "retained_earnings": -8955459000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40939979000, "tangible_book_per_share": 56.37135579, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 94, "rank_pb": 68, "rank_ptbv": 60, "rank_ps": 92, "rank_pcf": 93, "rank_ev_ebitda": 95, "rank_ev_ebit": 99, "rank_earnings_yield": 94, "rank_fcf_yield": 81, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 65, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 31, "rank_piotroski": 21, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 30, "value_composite": 98, "quality_composite": 72, "momentum_composite": 20, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 97, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 10667136000, "cost_of_revenue": 6488081000, "gross_profit": 4179055000, "ebit": 171930000, "ebitda": 2310458000, "pretax_income": 954721000, "tax_provision": -7116000, "net_income": 936845000, "net_income_to_common": 936845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5033678000, "total_current_assets": 9912121000, "total_assets": 67303047000, "short_term_debt": null, "long_term_debt": 19197302000, "total_debt": 19197302000, "total_liabilities": 24100108000, "total_equity": 42129498000, "shares_outstanding": 679521000, "goodwill_and_intangibles": 2845686000 }, "cash_flow": { "operating_cash_flow": 2881677000, "capital_expenditure": 33799000, "free_cash_flow": 2915476000, "dividends_paid": 1877959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353224, "ticker_id": 4339, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171930000", "ebitda": "2310458000", "netIncome": "936845000", "grossProfit": "4179055000", "depreciation": "None", "totalRevenue": "10667136000", "costOfRevenue": "6488081000", "interestIncome": "None", "incomeBeforeTax": "954721000", "interestExpense": "651955000", "operatingIncome": "355168000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7116000", "reportedCurrency": "USD", "netInterestIncome": "-651955000", "nonInterestIncome": "None", "operatingExpenses": "3823887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6488081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138528000", "sellingGeneralAndAdministrative": "1748435000", "netIncomeFromContinuingOperations": "961837000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "696621000", "currentDebt": "None", "investments": "None", "totalAssets": "67303047000", "longTermDebt": "19197302000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2845686000", "reportedCurrency": "USD", "retainedEarnings": "-9163784000", "totalLiabilities": "24100108000", "otherCurrentAssets": "175861000", "totalCurrentAssets": "9912121000", "currentLongTermDebt": "None", "longTermInvestments": "1809590000", "shortTermInvestments": "None", "currentNetReceivables": "4702582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57390926000", "currentAccountsPayable": "297071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21380295000", "totalShareholderEquity": "42129498000", "capitalLeaseObligations": "2182993000", "otherCurrentLiabilities": "1057179000", "totalCurrentLiabilities": "1855679000", "otherNonCurrentLiabilities": "447924000", "totalNonCurrentLiabilities": "22244429000", "cashAndShortTermInvestments": "5033678000", "commonStockSharesOutstanding": "679521000", "intangibleAssetsExcludingGoodwill": "2845686000", "cashAndCashEquivalentsAtCarryingValue": "5033678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "961837000", "profitLoss": "None", "dividendPayout": "1877959000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2881677000", "capitalExpenditures": "33799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8999760000", "cashflowFromInvestment": "-10512749000", "stockBasedCompensation": "1556732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1877959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2138528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10667136000, "cost_of_revenue": 6488081000, "gross_profit": 4179055000, "research_and_development": null, "selling_general_admin": 1748435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171930000, "depreciation_amortisation": 2138528000, "ebitda": 2310458000, "interest_expense": 651955000, "interest_income": null, "other_non_operating": null, "pretax_income": 954721000, "tax_provision": -7116000, "effective_tax_rate": null, "net_income": 936845000, "net_income_continuing_ops": 961837000, "net_income_to_common": 936845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5033678000, "short_term_investments": null, "net_receivables": 4702582000, "inventory": null, "other_current_assets": null, "total_current_assets": 9912121000, "net_ppe": null, "goodwill": null, "intangible_assets": 2845686000, "goodwill_and_intangibles": 2845686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57390926000, "total_assets": 67303047000, "short_term_debt": null, "accounts_payable": 297071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1855679000, "long_term_debt": 19197302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22244429000, "total_liabilities": 24100108000, "total_debt": 19197302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9163784000, "total_equity": 42129498000, "shares_outstanding": 679521000, "operating_cash_flow": 2881677000, "stock_based_compensation": 1556732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10512749000, "dividends_paid": 1877959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8999760000, "free_cash_flow": 2915476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171930000", "ebitda": "2310458000", "netIncome": "936845000", "grossProfit": "4179055000", "depreciation": "None", "totalRevenue": "10667136000", "costOfRevenue": "6488081000", "interestIncome": "None", "incomeBeforeTax": "954721000", "interestExpense": "651955000", "operatingIncome": "355168000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7116000", "reportedCurrency": "USD", "netInterestIncome": "-651955000", "nonInterestIncome": "None", "operatingExpenses": "3823887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6488081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138528000", "sellingGeneralAndAdministrative": "1748435000", "netIncomeFromContinuingOperations": "961837000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "696621000", "currentDebt": "None", "investments": "None", "totalAssets": "67303047000", "longTermDebt": "19197302000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2845686000", "reportedCurrency": "USD", "retainedEarnings": "-9163784000", "totalLiabilities": "24100108000", "otherCurrentAssets": "175861000", "totalCurrentAssets": "9912121000", "currentLongTermDebt": "None", "longTermInvestments": "1809590000", "shortTermInvestments": "None", "currentNetReceivables": "4702582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57390926000", "currentAccountsPayable": "297071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21380295000", "totalShareholderEquity": "42129498000", "capitalLeaseObligations": "2182993000", "otherCurrentLiabilities": "1057179000", "totalCurrentLiabilities": "1855679000", "otherNonCurrentLiabilities": "447924000", "totalNonCurrentLiabilities": "22244429000", "cashAndShortTermInvestments": "5033678000", "commonStockSharesOutstanding": "679521000", "intangibleAssetsExcludingGoodwill": "2845686000", "cashAndCashEquivalentsAtCarryingValue": "5033678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "961837000", "profitLoss": "None", "dividendPayout": "1877959000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2881677000", "capitalExpenditures": "33799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8999760000", "cashflowFromInvestment": "-10512749000", "stockBasedCompensation": "1556732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1877959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2138528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 7853618000, "cost_of_revenue": 4830211000, "gross_profit": 3023407000, "ebit": 1098703000, "ebitda": 2778336000, "pretax_income": 975557000, "tax_provision": 2700000, "net_income": 951680000, "net_income_to_common": 951680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3506586000, "total_current_assets": 7228903000, "total_assets": 51044308000, "short_term_debt": null, "long_term_debt": 15500257000, "total_debt": 15500257000, "total_liabilities": 18471722000, "total_equity": 31956208000, "shares_outstanding": 608750000, "goodwill_and_intangibles": 815169000 }, "cash_flow": { "operating_cash_flow": 2256421000, "capital_expenditure": 58115000, "free_cash_flow": 2314536000, "dividends_paid": 1545275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353229, "ticker_id": 4339, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1098703000", "ebitda": "2778336000", "netIncome": "951680000", "grossProfit": "3023407000", "depreciation": "None", "totalRevenue": "7853618000", "costOfRevenue": "4830211000", "interestIncome": "None", "incomeBeforeTax": "975557000", "interestExpense": "574261000", "operatingIncome": "1145698000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-574261000", "nonInterestIncome": "None", "operatingExpenses": "1877709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4830211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1679633000", "sellingGeneralAndAdministrative": "235491000", "netIncomeFromContinuingOperations": "972857000" }, "balance": { "goodwill": "149225000", "inventory": "None", "commonStock": "637002000", "currentDebt": "None", "investments": "None", "totalAssets": "51044308000", "longTermDebt": "15500257000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665944000", "reportedCurrency": "USD", "retainedEarnings": "-8223340000", "totalLiabilities": "18471722000", "otherCurrentAssets": "204871000", "totalCurrentAssets": "7228903000", "currentLongTermDebt": "None", "longTermInvestments": "1941032000", "shortTermInvestments": "None", "currentNetReceivables": "3517446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43815405000", "currentAccountsPayable": "229313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16758356000", "totalShareholderEquity": "31956208000", "capitalLeaseObligations": "1258099000", "otherCurrentLiabilities": "568921000", "totalCurrentLiabilities": "1369771000", "otherNonCurrentLiabilities": "330594000", "totalNonCurrentLiabilities": "17101951000", "cashAndShortTermInvestments": "3506586000", "commonStockSharesOutstanding": "608750000", "intangibleAssetsExcludingGoodwill": "665944000", "cashAndCashEquivalentsAtCarryingValue": "3506586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "972857000", "profitLoss": "None", "dividendPayout": "1545275000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2256421000", "capitalExpenditures": "58115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4905351000", "cashflowFromInvestment": "-5514681000", "stockBasedCompensation": "75821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1545275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7853618000, "cost_of_revenue": 4830211000, "gross_profit": 3023407000, "research_and_development": null, "selling_general_admin": 235491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1098703000, "depreciation_amortisation": 1679633000, "ebitda": 2778336000, "interest_expense": 574261000, "interest_income": null, "other_non_operating": null, "pretax_income": 975557000, "tax_provision": 2700000, "effective_tax_rate": null, "net_income": 951680000, "net_income_continuing_ops": 972857000, "net_income_to_common": 951680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3506586000, "short_term_investments": null, "net_receivables": 3517446000, "inventory": null, "other_current_assets": null, "total_current_assets": 7228903000, "net_ppe": null, "goodwill": 149225000, "intangible_assets": 665944000, "goodwill_and_intangibles": 815169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43815405000, "total_assets": 51044308000, "short_term_debt": null, "accounts_payable": 229313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369771000, "long_term_debt": 15500257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17101951000, "total_liabilities": 18471722000, "total_debt": 15500257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8223340000, "total_equity": 31956208000, "shares_outstanding": 608750000, "operating_cash_flow": 2256421000, "stock_based_compensation": 75821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5514681000, "dividends_paid": 1545275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4905351000, "free_cash_flow": 2314536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1098703000", "ebitda": "2778336000", "netIncome": "951680000", "grossProfit": "3023407000", "depreciation": "None", "totalRevenue": "7853618000", "costOfRevenue": "4830211000", "interestIncome": "None", "incomeBeforeTax": "975557000", "interestExpense": "574261000", "operatingIncome": "1145698000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-574261000", "nonInterestIncome": "None", "operatingExpenses": "1877709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4830211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1679633000", "sellingGeneralAndAdministrative": "235491000", "netIncomeFromContinuingOperations": "972857000" }, "balance": { "goodwill": "149225000", "inventory": "None", "commonStock": "637002000", "currentDebt": "None", "investments": "None", "totalAssets": "51044308000", "longTermDebt": "15500257000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665944000", "reportedCurrency": "USD", "retainedEarnings": "-8223340000", "totalLiabilities": "18471722000", "otherCurrentAssets": "204871000", "totalCurrentAssets": "7228903000", "currentLongTermDebt": "None", "longTermInvestments": "1941032000", "shortTermInvestments": "None", "currentNetReceivables": "3517446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43815405000", "currentAccountsPayable": "229313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16758356000", "totalShareholderEquity": "31956208000", "capitalLeaseObligations": "1258099000", "otherCurrentLiabilities": "568921000", "totalCurrentLiabilities": "1369771000", "otherNonCurrentLiabilities": "330594000", "totalNonCurrentLiabilities": "17101951000", "cashAndShortTermInvestments": "3506586000", "commonStockSharesOutstanding": "608750000", "intangibleAssetsExcludingGoodwill": "665944000", "cashAndCashEquivalentsAtCarryingValue": "3506586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "972857000", "profitLoss": "None", "dividendPayout": "1545275000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2256421000", "capitalExpenditures": "58115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4905351000", "cashflowFromInvestment": "-5514681000", "stockBasedCompensation": "75821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1545275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1679633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 6478231000, "cost_of_revenue": 3947776000, "gross_profit": 2530455000, "ebit": 957893000, "ebitda": 2401110000, "pretax_income": 364503000, "tax_provision": 6364000, "net_income": 340094000, "net_income_to_common": 340094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1993646000, "total_current_assets": 4961309000, "total_assets": 44012166000, "short_term_debt": 1776572000, "long_term_debt": 15735549000, "total_debt": 17512121000, "total_liabilities": 17640439000, "total_equity": 25404376000, "shares_outstanding": 518701000, "goodwill_and_intangibles": 583135000 }, "cash_flow": { "operating_cash_flow": 1601861000, "capital_expenditure": 50699000, "free_cash_flow": 1652560000, "dividends_paid": 1260578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353234, "ticker_id": 4339, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "957893000", "ebitda": "2401110000", "netIncome": "340094000", "grossProfit": "2530455000", "depreciation": "None", "totalRevenue": "6478231000", "costOfRevenue": "3947776000", "interestIncome": "None", "incomeBeforeTax": "364503000", "interestExpense": "607846000", "operatingIncome": "940454000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6364000", "reportedCurrency": "USD", "netInterestIncome": "-593663000", "nonInterestIncome": "None", "operatingExpenses": "1590001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3947776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443217000", "sellingGeneralAndAdministrative": "179091000", "netIncomeFromContinuingOperations": "271497000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "565894000", "currentDebt": "None", "investments": "None", "totalAssets": "44012166000", "longTermDebt": "15735549000", "shortTermDebt": "1776572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "514814000", "reportedCurrency": "USD", "retainedEarnings": "-7628729000", "totalLiabilities": "17640439000", "otherCurrentAssets": "82437000", "totalCurrentAssets": "4961309000", "currentLongTermDebt": "None", "longTermInvestments": "1636531000", "shortTermInvestments": "-37118000", "currentNetReceivables": "2885226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39050857000", "currentAccountsPayable": "173215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16118779000", "totalShareholderEquity": "25404376000", "capitalLeaseObligations": "383230000", "otherCurrentLiabilities": "422156000", "totalCurrentLiabilities": "1099922000", "otherNonCurrentLiabilities": "325715000", "totalNonCurrentLiabilities": "16540517000", "cashAndShortTermInvestments": "1993646000", "commonStockSharesOutstanding": "518701000", "intangibleAssetsExcludingGoodwill": "514814000", "cashAndCashEquivalentsAtCarryingValue": "1993646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340094000", "profitLoss": "None", "dividendPayout": "1260578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1601861000", "capitalExpenditures": "50699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5448647000", "cashflowFromInvestment": "-5707742000", "stockBasedCompensation": "37199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1260578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1295638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1401101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6478231000, "cost_of_revenue": 3947776000, "gross_profit": 2530455000, "research_and_development": 0.05, "selling_general_admin": 179091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 957893000, "depreciation_amortisation": 1443217000, "ebitda": 2401110000, "interest_expense": 607846000, "interest_income": null, "other_non_operating": null, "pretax_income": 364503000, "tax_provision": 6364000, "effective_tax_rate": null, "net_income": 340094000, "net_income_continuing_ops": 271497000, "net_income_to_common": 340094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1993646000, "short_term_investments": -37118000, "net_receivables": 2885226000, "inventory": null, "other_current_assets": null, "total_current_assets": 4961309000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 514814000, "goodwill_and_intangibles": 583135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39050857000, "total_assets": 44012166000, "short_term_debt": 1776572000, "accounts_payable": 173215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1099922000, "long_term_debt": 15735549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16540517000, "total_liabilities": 17640439000, "total_debt": 17512121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7628729000, "total_equity": 25404376000, "shares_outstanding": 518701000, "operating_cash_flow": 1601861000, "stock_based_compensation": 37199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5707742000, "dividends_paid": 1260578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5448647000, "free_cash_flow": 1652560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "957893000", "ebitda": "2401110000", "netIncome": "340094000", "grossProfit": "2530455000", "depreciation": "None", "totalRevenue": "6478231000", "costOfRevenue": "3947776000", "interestIncome": "None", "incomeBeforeTax": "364503000", "interestExpense": "607846000", "operatingIncome": "940454000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6364000", "reportedCurrency": "USD", "netInterestIncome": "-593663000", "nonInterestIncome": "None", "operatingExpenses": "1590001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3947776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443217000", "sellingGeneralAndAdministrative": "179091000", "netIncomeFromContinuingOperations": "271497000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "565894000", "currentDebt": "None", "investments": "None", "totalAssets": "44012166000", "longTermDebt": "15735549000", "shortTermDebt": "1776572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "514814000", "reportedCurrency": "USD", "retainedEarnings": "-7628729000", "totalLiabilities": "17640439000", "otherCurrentAssets": "82437000", "totalCurrentAssets": "4961309000", "currentLongTermDebt": "None", "longTermInvestments": "1636531000", "shortTermInvestments": "-37118000", "currentNetReceivables": "2885226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39050857000", "currentAccountsPayable": "173215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16118779000", "totalShareholderEquity": "25404376000", "capitalLeaseObligations": "383230000", "otherCurrentLiabilities": "422156000", "totalCurrentLiabilities": "1099922000", "otherNonCurrentLiabilities": "325715000", "totalNonCurrentLiabilities": "16540517000", "cashAndShortTermInvestments": "1993646000", "commonStockSharesOutstanding": "518701000", "intangibleAssetsExcludingGoodwill": "514814000", "cashAndCashEquivalentsAtCarryingValue": "1993646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340094000", "profitLoss": "None", "dividendPayout": "1260578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1601861000", "capitalExpenditures": "50699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5448647000", "cashflowFromInvestment": "-5707742000", "stockBasedCompensation": "37199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1260578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1295638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1401101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 5776068000, "cost_of_revenue": 3558770000, "gross_profit": 2217298000, "ebit": 702581000, "ebitda": 2039490000, "pretax_income": 167815000, "tax_provision": 7247000, "net_income": 141214000, "net_income_to_common": 141214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631681000, "total_current_assets": 3076147000, "total_assets": 37893233000, "short_term_debt": 12853097000, "long_term_debt": 14548088000, "total_debt": 27401185000, "total_liabilities": 16499237000, "total_equity": 21393996000, "shares_outstanding": 465158000, "goodwill_and_intangibles": 2013779000 }, "cash_flow": { "operating_cash_flow": 1328708000, "capital_expenditure": 30491000, "free_cash_flow": 1359199000, "dividends_paid": 1131527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353239, "ticker_id": 4339, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "702581000", "ebitda": "2039490000", "netIncome": "141214000", "grossProfit": "2217298000", "depreciation": "None", "totalRevenue": "5776068000", "costOfRevenue": "3558770000", "interestIncome": "None", "incomeBeforeTax": "167815000", "interestExpense": "529519000", "operatingIncome": "746220000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7247000", "reportedCurrency": "USD", "netInterestIncome": "-529519000", "nonInterestIncome": "None", "operatingExpenses": "1471078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "3767000", "costofGoodsAndServicesSold": "3558770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1336909000", "sellingGeneralAndAdministrative": "150390000", "netIncomeFromContinuingOperations": "160568000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "491919000", "currentDebt": "None", "investments": "None", "totalAssets": "37893233000", "longTermDebt": "14548088000", "shortTermDebt": "12853097000", "treasuryStock": "-111001000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1945458000", "reportedCurrency": "USD", "retainedEarnings": "-6709147000", "totalLiabilities": "16499237000", "otherCurrentAssets": "-1067343000", "totalCurrentAssets": "3076147000", "currentLongTermDebt": "None", "longTermInvestments": "1499790000", "shortTermInvestments": "1499790000", "currentNetReceivables": "2353855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34817086000", "currentAccountsPayable": "216732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32664626000", "shortLongTermDebtTotal": "27401185000", "totalShareholderEquity": "21393996000", "capitalLeaseObligations": "415824000", "otherCurrentLiabilities": "-11967445000", "totalCurrentLiabilities": "1535325000", "otherNonCurrentLiabilities": "415824000", "totalNonCurrentLiabilities": "14963912000", "cashAndShortTermInvestments": "631681000", "commonStockSharesOutstanding": "465158000", "intangibleAssetsExcludingGoodwill": "1945458000", "cashAndCashEquivalentsAtCarryingValue": "631681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160568000", "profitLoss": "None", "dividendPayout": "1131527000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1328708000", "capitalExpenditures": "30491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2761277000", "cashflowFromInvestment": "-3703815000", "stockBasedCompensation": "26149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1131527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "386170000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3534096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1336909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5776068000, "cost_of_revenue": 3558770000, "gross_profit": 2217298000, "research_and_development": 0.03, "selling_general_admin": 150390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 702581000, "depreciation_amortisation": 1336909000, "ebitda": 2039490000, "interest_expense": 529519000, "interest_income": null, "other_non_operating": null, "pretax_income": 167815000, "tax_provision": 7247000, "effective_tax_rate": null, "net_income": 141214000, "net_income_continuing_ops": 160568000, "net_income_to_common": 141214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631681000, "short_term_investments": 1499790000, "net_receivables": 2353855000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3076147000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1945458000, "goodwill_and_intangibles": 2013779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34817086000, "total_assets": 37893233000, "short_term_debt": 12853097000, "accounts_payable": 216732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1535325000, "long_term_debt": 14548088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14963912000, "total_liabilities": 16499237000, "total_debt": 27401185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6709147000, "total_equity": 21393996000, "shares_outstanding": 465158000, "operating_cash_flow": 1328708000, "stock_based_compensation": 26149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3703815000, "dividends_paid": 1131527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2761277000, "free_cash_flow": 1359199000, "net_change_in_cash": 386170000 }, "raw_data": { "income": { "ebit": "702581000", "ebitda": "2039490000", "netIncome": "141214000", "grossProfit": "2217298000", "depreciation": "None", "totalRevenue": "5776068000", "costOfRevenue": "3558770000", "interestIncome": "None", "incomeBeforeTax": "167815000", "interestExpense": "529519000", "operatingIncome": "746220000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7247000", "reportedCurrency": "USD", "netInterestIncome": "-529519000", "nonInterestIncome": "None", "operatingExpenses": "1471078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "3767000", "costofGoodsAndServicesSold": "3558770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1336909000", "sellingGeneralAndAdministrative": "150390000", "netIncomeFromContinuingOperations": "160568000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "491919000", "currentDebt": "None", "investments": "None", "totalAssets": "37893233000", "longTermDebt": "14548088000", "shortTermDebt": "12853097000", "treasuryStock": "-111001000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1945458000", "reportedCurrency": "USD", "retainedEarnings": "-6709147000", "totalLiabilities": "16499237000", "otherCurrentAssets": "-1067343000", "totalCurrentAssets": "3076147000", "currentLongTermDebt": "None", "longTermInvestments": "1499790000", "shortTermInvestments": "1499790000", "currentNetReceivables": "2353855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34817086000", "currentAccountsPayable": "216732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32664626000", "shortLongTermDebtTotal": "27401185000", "totalShareholderEquity": "21393996000", "capitalLeaseObligations": "415824000", "otherCurrentLiabilities": "-11967445000", "totalCurrentLiabilities": "1535325000", "otherNonCurrentLiabilities": "415824000", "totalNonCurrentLiabilities": "14963912000", "cashAndShortTermInvestments": "631681000", "commonStockSharesOutstanding": "465158000", "intangibleAssetsExcludingGoodwill": "1945458000", "cashAndCashEquivalentsAtCarryingValue": "631681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160568000", "profitLoss": "None", "dividendPayout": "1131527000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1328708000", "capitalExpenditures": "30491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2761277000", "cashflowFromInvestment": "-3703815000", "stockBasedCompensation": "26149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1131527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "386170000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3534096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1336909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 4709481000, "cost_of_revenue": 2774562000, "gross_profit": 1934919000, "ebit": 660603000, "ebitda": 1713781000, "pretax_income": 383192000, "tax_provision": 8713000, "net_income": 336138000, "net_income_to_common": 336138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269265000, "total_current_assets": 2584532000, "total_assets": 34910325000, "short_term_debt": 324935000, "long_term_debt": 13806019000, "total_debt": 14130954000, "total_liabilities": 15912452000, "total_equity": 17636001000, "shares_outstanding": 426841000, "goodwill_and_intangibles": 1857949000 }, "cash_flow": { "operating_cash_flow": 1275325000, "capital_expenditure": 19352000, "free_cash_flow": 1294677000, "dividends_paid": 1035906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353244, "ticker_id": 4339, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "660603000", "ebitda": "1713781000", "netIncome": "336138000", "grossProfit": "1934919000", "depreciation": "None", "totalRevenue": "4709481000", "costOfRevenue": "2774562000", "interestIncome": "None", "incomeBeforeTax": "383192000", "interestExpense": "489853000", "operatingIncome": "763356000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8713000", "reportedCurrency": "USD", "netInterestIncome": "-489853000", "nonInterestIncome": "None", "operatingExpenses": "1171563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "296722000", "costofGoodsAndServicesSold": "2774562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053178000", "sellingGeneralAndAdministrative": "126727000", "netIncomeFromContinuingOperations": "374479000" }, "balance": { "goodwill": "68321000", "inventory": "816547000", "commonStock": "448605000", "currentDebt": "None", "investments": "None", "totalAssets": "34910325000", "longTermDebt": "13806019000", "shortTermDebt": "324935000", "treasuryStock": "-107750000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1789628000", "reportedCurrency": "USD", "retainedEarnings": "-5717179000", "totalLiabilities": "15912452000", "otherCurrentAssets": "77490000", "totalCurrentAssets": "2584532000", "currentLongTermDebt": "324935000", "longTermInvestments": "1039043000", "shortTermInvestments": "1039043000", "currentNetReceivables": "2237777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32325793000", "currentAccountsPayable": "174798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31084332000", "shortLongTermDebtTotal": "14676898000", "totalShareholderEquity": "17636001000", "capitalLeaseObligations": "545944000", "otherCurrentLiabilities": "387893000", "totalCurrentLiabilities": "1340530000", "otherNonCurrentLiabilities": "545944000", "totalNonCurrentLiabilities": "14571922000", "cashAndShortTermInvestments": "269265000", "commonStockSharesOutstanding": "426841000", "intangibleAssetsExcludingGoodwill": "1789628000", "cashAndCashEquivalentsAtCarryingValue": "269265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374479000", "profitLoss": "None", "dividendPayout": "1035906000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1275325000", "capitalExpenditures": "19352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1567664000", "cashflowFromInvestment": "-4516268000", "stockBasedCompensation": "17812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1035906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1673279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2052130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4709481000, "cost_of_revenue": 2774562000, "gross_profit": 1934919000, "research_and_development": 0.04, "selling_general_admin": 126727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 660603000, "depreciation_amortisation": 1053178000, "ebitda": 1713781000, "interest_expense": 489853000, "interest_income": null, "other_non_operating": null, "pretax_income": 383192000, "tax_provision": 8713000, "effective_tax_rate": null, "net_income": 336138000, "net_income_continuing_ops": 374479000, "net_income_to_common": 336138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269265000, "short_term_investments": 1039043000, "net_receivables": 2237777000, "inventory": 816547000, "other_current_assets": null, "total_current_assets": 2584532000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1789628000, "goodwill_and_intangibles": 1857949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32325793000, "total_assets": 34910325000, "short_term_debt": 324935000, "accounts_payable": 174798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1340530000, "long_term_debt": 13806019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14571922000, "total_liabilities": 15912452000, "total_debt": 14130954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5717179000, "total_equity": 17636001000, "shares_outstanding": 426841000, "operating_cash_flow": 1275325000, "stock_based_compensation": 17812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4516268000, "dividends_paid": 1035906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1567664000, "free_cash_flow": 1294677000, "net_change_in_cash": -1673279000 }, "raw_data": { "income": { "ebit": "660603000", "ebitda": "1713781000", "netIncome": "336138000", "grossProfit": "1934919000", "depreciation": "None", "totalRevenue": "4709481000", "costOfRevenue": "2774562000", "interestIncome": "None", "incomeBeforeTax": "383192000", "interestExpense": "489853000", "operatingIncome": "763356000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8713000", "reportedCurrency": "USD", "netInterestIncome": "-489853000", "nonInterestIncome": "None", "operatingExpenses": "1171563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "296722000", "costofGoodsAndServicesSold": "2774562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053178000", "sellingGeneralAndAdministrative": "126727000", "netIncomeFromContinuingOperations": "374479000" }, "balance": { "goodwill": "68321000", "inventory": "816547000", "commonStock": "448605000", "currentDebt": "None", "investments": "None", "totalAssets": "34910325000", "longTermDebt": "13806019000", "shortTermDebt": "324935000", "treasuryStock": "-107750000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1789628000", "reportedCurrency": "USD", "retainedEarnings": "-5717179000", "totalLiabilities": "15912452000", "otherCurrentAssets": "77490000", "totalCurrentAssets": "2584532000", "currentLongTermDebt": "324935000", "longTermInvestments": "1039043000", "shortTermInvestments": "1039043000", "currentNetReceivables": "2237777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32325793000", "currentAccountsPayable": "174798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31084332000", "shortLongTermDebtTotal": "14676898000", "totalShareholderEquity": "17636001000", "capitalLeaseObligations": "545944000", "otherCurrentLiabilities": "387893000", "totalCurrentLiabilities": "1340530000", "otherNonCurrentLiabilities": "545944000", "totalNonCurrentLiabilities": "14571922000", "cashAndShortTermInvestments": "269265000", "commonStockSharesOutstanding": "426841000", "intangibleAssetsExcludingGoodwill": "1789628000", "cashAndCashEquivalentsAtCarryingValue": "269265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374479000", "profitLoss": "None", "dividendPayout": "1035906000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1275325000", "capitalExpenditures": "19352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1567664000", "cashflowFromInvestment": "-4516268000", "stockBasedCompensation": "17812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1035906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1673279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2052130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 4586538000, "cost_of_revenue": 2597823000, "gross_profit": 1988715000, "ebit": 482836000, "ebitda": 1532616000, "pretax_income": 1048820000, "tax_provision": 9968000, "net_income": 978844000, "net_income_to_common": 978844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1545046000, "total_current_assets": 3437512000, "total_assets": 32483642000, "short_term_debt": 451038000, "long_term_debt": 13798720000, "total_debt": 14249758000, "total_liabilities": 15258580000, "total_equity": 17225062000, "shares_outstanding": 417387000, "goodwill_and_intangibles": 1568351000 }, "cash_flow": { "operating_cash_flow": 1364756000, "capital_expenditure": 17472000, "free_cash_flow": 1382228000, "dividends_paid": 1119232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353249, "ticker_id": 4339, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482836000", "ebitda": "1532616000", "netIncome": "978844000", "grossProfit": "1988715000", "depreciation": "None", "totalRevenue": "4586538000", "costOfRevenue": "2597823000", "interestIncome": "None", "incomeBeforeTax": "1048820000", "interestExpense": "514388000", "operatingIncome": "727448000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9968000", "reportedCurrency": "USD", "netInterestIncome": "-514388000", "nonInterestIncome": "None", "operatingExpenses": "1261267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1049780000", "sellingGeneralAndAdministrative": "128394000", "netIncomeFromContinuingOperations": "1038852000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "418691000", "currentDebt": "None", "investments": "None", "totalAssets": "32483642000", "longTermDebt": "13798720000", "shortTermDebt": "451038000", "treasuryStock": "-104490000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1500030000", "reportedCurrency": "USD", "retainedEarnings": "-5016123000", "totalLiabilities": "15258580000", "otherCurrentAssets": "-2380724000", "totalCurrentAssets": "3437512000", "currentLongTermDebt": "None", "longTermInvestments": "29421181000", "shortTermInvestments": "None", "currentNetReceivables": "1416469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29046130000", "currentAccountsPayable": "101592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27814962000", "shortLongTermDebtTotal": "14249758000", "totalShareholderEquity": "17225062000", "capitalLeaseObligations": "418266000", "otherCurrentLiabilities": "373553000", "totalCurrentLiabilities": "1041594000", "otherNonCurrentLiabilities": "418266000", "totalNonCurrentLiabilities": "14216986000", "cashAndShortTermInvestments": "1545046000", "commonStockSharesOutstanding": "417387000", "intangibleAssetsExcludingGoodwill": "1500030000", "cashAndCashEquivalentsAtCarryingValue": "1545046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1038852000", "profitLoss": "None", "dividendPayout": "1119232000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1364756000", "capitalExpenditures": "17472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2080858000", "cashflowFromInvestment": "2347928000", "stockBasedCompensation": "28318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1119232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1631826000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1049780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4586538000, "cost_of_revenue": 2597823000, "gross_profit": 1988715000, "research_and_development": 0.01, "selling_general_admin": 128394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482836000, "depreciation_amortisation": 1049780000, "ebitda": 1532616000, "interest_expense": 514388000, "interest_income": null, "other_non_operating": null, "pretax_income": 1048820000, "tax_provision": 9968000, "effective_tax_rate": null, "net_income": 978844000, "net_income_continuing_ops": 1038852000, "net_income_to_common": 978844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1545046000, "short_term_investments": null, "net_receivables": 1416469000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3437512000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1500030000, "goodwill_and_intangibles": 1568351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29046130000, "total_assets": 32483642000, "short_term_debt": 451038000, "accounts_payable": 101592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1041594000, "long_term_debt": 13798720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14216986000, "total_liabilities": 15258580000, "total_debt": 14249758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5016123000, "total_equity": 17225062000, "shares_outstanding": 417387000, "operating_cash_flow": 1364756000, "stock_based_compensation": 28318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2347928000, "dividends_paid": 1119232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2080858000, "free_cash_flow": 1382228000, "net_change_in_cash": 1631826000 }, "raw_data": { "income": { "ebit": "482836000", "ebitda": "1532616000", "netIncome": "978844000", "grossProfit": "1988715000", "depreciation": "None", "totalRevenue": "4586538000", "costOfRevenue": "2597823000", "interestIncome": "None", "incomeBeforeTax": "1048820000", "interestExpense": "514388000", "operatingIncome": "727448000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9968000", "reportedCurrency": "USD", "netInterestIncome": "-514388000", "nonInterestIncome": "None", "operatingExpenses": "1261267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1049780000", "sellingGeneralAndAdministrative": "128394000", "netIncomeFromContinuingOperations": "1038852000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "418691000", "currentDebt": "None", "investments": "None", "totalAssets": "32483642000", "longTermDebt": "13798720000", "shortTermDebt": "451038000", "treasuryStock": "-104490000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1500030000", "reportedCurrency": "USD", "retainedEarnings": "-5016123000", "totalLiabilities": "15258580000", "otherCurrentAssets": "-2380724000", "totalCurrentAssets": "3437512000", "currentLongTermDebt": "None", "longTermInvestments": "29421181000", "shortTermInvestments": "None", "currentNetReceivables": "1416469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29046130000", "currentAccountsPayable": "101592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27814962000", "shortLongTermDebtTotal": "14249758000", "totalShareholderEquity": "17225062000", "capitalLeaseObligations": "418266000", "otherCurrentLiabilities": "373553000", "totalCurrentLiabilities": "1041594000", "otherNonCurrentLiabilities": "418266000", "totalNonCurrentLiabilities": "14216986000", "cashAndShortTermInvestments": "1545046000", "commonStockSharesOutstanding": "417387000", "intangibleAssetsExcludingGoodwill": "1500030000", "cashAndCashEquivalentsAtCarryingValue": "1545046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1038852000", "profitLoss": "None", "dividendPayout": "1119232000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1364756000", "capitalExpenditures": "17472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2080858000", "cashflowFromInvestment": "2347928000", "stockBasedCompensation": "28318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1119232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1631826000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1049780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 5100405000, "cost_of_revenue": 2690042000, "gross_profit": 2410363000, "ebit": 1098451000, "ebitda": 2141675000, "pretax_income": 1333367000, "tax_provision": 2957000, "net_income": 1232432000, "net_income_to_common": 1232432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284917000, "total_current_assets": 1880118000, "total_assets": 33380751000, "short_term_debt": 1587597000, "long_term_debt": 13327475000, "total_debt": 14915072000, "total_liabilities": 16398247000, "total_equity": 15540444000, "shares_outstanding": 403808000, "goodwill_and_intangibles": 1685372000 }, "cash_flow": { "operating_cash_flow": 1535968000, "capital_expenditure": 15272000, "free_cash_flow": 1551240000, "dividends_paid": 1400712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353254, "ticker_id": 4339, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1098451000", "ebitda": "2141675000", "netIncome": "1232432000", "grossProfit": "2410363000", "depreciation": "None", "totalRevenue": "5100405000", "costOfRevenue": "2690042000", "interestIncome": "551160000", "incomeBeforeTax": "1333367000", "interestExpense": "555559000", "operatingIncome": "1238051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2957000", "reportedCurrency": "USD", "netInterestIncome": "-555559000", "nonInterestIncome": "None", "operatingExpenses": "1172312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "870231000", "costofGoodsAndServicesSold": "2690042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1043224000", "sellingGeneralAndAdministrative": "126549000", "netIncomeFromContinuingOperations": "1330410000" }, "balance": { "goodwill": "68321000", "inventory": "952837000", "commonStock": "411005000", "currentDebt": "None", "investments": "None", "totalAssets": "33380751000", "longTermDebt": "13327475000", "shortTermDebt": "1587597000", "treasuryStock": "-78955000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1617051000", "reportedCurrency": "USD", "retainedEarnings": "-4869568000", "totalLiabilities": "16398247000", "otherCurrentAssets": "100849000", "totalCurrentAssets": "1880118000", "currentLongTermDebt": "1587597000", "longTermInvestments": "31702694000", "shortTermInvestments": "None", "currentNetReceivables": "1494352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31500633000", "currentAccountsPayable": "58646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29172462000", "shortLongTermDebtTotal": "15388765000", "totalShareholderEquity": "15540444000", "capitalLeaseObligations": "473693000", "otherCurrentLiabilities": "176408000", "totalCurrentLiabilities": "2102756000", "otherNonCurrentLiabilities": "1483175000", "totalNonCurrentLiabilities": "14295491000", "cashAndShortTermInvestments": "284917000", "commonStockSharesOutstanding": "403808000", "intangibleAssetsExcludingGoodwill": "1617051000", "cashAndCashEquivalentsAtCarryingValue": "284917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1330410000", "profitLoss": "None", "dividendPayout": "1400712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1535968000", "capitalExpenditures": "15272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "577150000", "cashflowFromInvestment": "-2048791000", "stockBasedCompensation": "25047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4758852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5100405000, "cost_of_revenue": 2690042000, "gross_profit": 2410363000, "research_and_development": 0.11, "selling_general_admin": 126549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1098451000, "depreciation_amortisation": 1043224000, "ebitda": 2141675000, "interest_expense": 555559000, "interest_income": null, "other_non_operating": null, "pretax_income": 1333367000, "tax_provision": 2957000, "effective_tax_rate": null, "net_income": 1232432000, "net_income_continuing_ops": 1330410000, "net_income_to_common": 1232432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284917000, "short_term_investments": null, "net_receivables": 1494352000, "inventory": 952837000, "other_current_assets": null, "total_current_assets": 1880118000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1617051000, "goodwill_and_intangibles": 1685372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31500633000, "total_assets": 33380751000, "short_term_debt": 1587597000, "accounts_payable": 58646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2102756000, "long_term_debt": 13327475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14295491000, "total_liabilities": 16398247000, "total_debt": 14915072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4869568000, "total_equity": 15540444000, "shares_outstanding": 403808000, "operating_cash_flow": 1535968000, "stock_based_compensation": 25047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2048791000, "dividends_paid": 1400712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 577150000, "free_cash_flow": 1551240000, "net_change_in_cash": 64327000 }, "raw_data": { "income": { "ebit": "1098451000", "ebitda": "2141675000", "netIncome": "1232432000", "grossProfit": "2410363000", "depreciation": "None", "totalRevenue": "5100405000", "costOfRevenue": "2690042000", "interestIncome": "551160000", "incomeBeforeTax": "1333367000", "interestExpense": "555559000", "operatingIncome": "1238051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2957000", "reportedCurrency": "USD", "netInterestIncome": "-555559000", "nonInterestIncome": "None", "operatingExpenses": "1172312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "870231000", "costofGoodsAndServicesSold": "2690042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1043224000", "sellingGeneralAndAdministrative": "126549000", "netIncomeFromContinuingOperations": "1330410000" }, "balance": { "goodwill": "68321000", "inventory": "952837000", "commonStock": "411005000", "currentDebt": "None", "investments": "None", "totalAssets": "33380751000", "longTermDebt": "13327475000", "shortTermDebt": "1587597000", "treasuryStock": "-78955000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1617051000", "reportedCurrency": "USD", "retainedEarnings": "-4869568000", "totalLiabilities": "16398247000", "otherCurrentAssets": "100849000", "totalCurrentAssets": "1880118000", "currentLongTermDebt": "1587597000", "longTermInvestments": "31702694000", "shortTermInvestments": "None", "currentNetReceivables": "1494352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31500633000", "currentAccountsPayable": "58646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29172462000", "shortLongTermDebtTotal": "15388765000", "totalShareholderEquity": "15540444000", "capitalLeaseObligations": "473693000", "otherCurrentLiabilities": "176408000", "totalCurrentLiabilities": "2102756000", "otherNonCurrentLiabilities": "1483175000", "totalNonCurrentLiabilities": "14295491000", "cashAndShortTermInvestments": "284917000", "commonStockSharesOutstanding": "403808000", "intangibleAssetsExcludingGoodwill": "1617051000", "cashAndCashEquivalentsAtCarryingValue": "284917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1330410000", "profitLoss": "None", "dividendPayout": "1400712000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1535968000", "capitalExpenditures": "15272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "577150000", "cashflowFromInvestment": "-2048791000", "stockBasedCompensation": "25047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4758852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 4671088000, "cost_of_revenue": 2433017000, "gross_profit": 2238071000, "ebit": 950082000, "ebitda": 1920149000, "pretax_income": 838424000, "tax_provision": 8674000, "net_income": 804954000, "net_income_to_common": 804954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215376000, "total_current_assets": 1700407000, "total_assets": 30342072000, "short_term_debt": 1147000000, "long_term_debt": 12150144000, "total_debt": 13297144000, "total_liabilities": 14331427000, "total_equity": 14632334000, "shares_outstanding": 375250000, "goodwill_and_intangibles": 1649480000 }, "cash_flow": { "operating_cash_flow": 1583944000, "capital_expenditure": 7905000, "free_cash_flow": 1591849000, "dividends_paid": 1348863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353259, "ticker_id": 4339, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "950082000", "ebitda": "1920149000", "netIncome": "804954000", "grossProfit": "2238071000", "depreciation": "None", "totalRevenue": "4671088000", "costOfRevenue": "2433017000", "interestIncome": "55814000", "incomeBeforeTax": "838424000", "interestExpense": "526592000", "operatingIncome": "1161229000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-470778000", "nonInterestIncome": "None", "operatingExpenses": "1076842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "414934000", "costofGoodsAndServicesSold": "2433017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970067000", "sellingGeneralAndAdministrative": "126383000", "netIncomeFromContinuingOperations": "829750000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "384465000", "currentDebt": "None", "investments": "None", "totalAssets": "30342072000", "longTermDebt": "12150144000", "shortTermDebt": "1147000000", "treasuryStock": "-68499000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1581159000", "reportedCurrency": "USD", "retainedEarnings": "-4697023000", "totalLiabilities": "14331427000", "otherCurrentAssets": "100753000", "totalCurrentAssets": "1700407000", "currentLongTermDebt": "1147000000", "longTermInvestments": "28903683000", "shortTermInvestments": "None", "currentNetReceivables": "1384278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28641665000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27116336000", "shortLongTermDebtTotal": "13297144000", "totalShareholderEquity": "14632334000", "capitalLeaseObligations": "70668000", "otherCurrentLiabilities": "1034283000", "totalCurrentLiabilities": "2181283000", "otherNonCurrentLiabilities": "1034283000", "totalNonCurrentLiabilities": "12150144000", "cashAndShortTermInvestments": "215376000", "commonStockSharesOutstanding": "375250000", "intangibleAssetsExcludingGoodwill": "1581159000", "cashAndCashEquivalentsAtCarryingValue": "215376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "829750000", "profitLoss": "None", "dividendPayout": "1348863000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1583944000", "capitalExpenditures": "7905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818368000", "cashflowFromInvestment": "-2386471000", "stockBasedCompensation": "27646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1348863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15841000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3297623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4671088000, "cost_of_revenue": 2433017000, "gross_profit": 2238071000, "research_and_development": 0.09, "selling_general_admin": 126383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 950082000, "depreciation_amortisation": 970067000, "ebitda": 1920149000, "interest_expense": 526592000, "interest_income": null, "other_non_operating": null, "pretax_income": 838424000, "tax_provision": 8674000, "effective_tax_rate": null, "net_income": 804954000, "net_income_continuing_ops": 829750000, "net_income_to_common": 804954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215376000, "short_term_investments": null, "net_receivables": 1384278000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1700407000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1581159000, "goodwill_and_intangibles": 1649480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28641665000, "total_assets": 30342072000, "short_term_debt": 1147000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2181283000, "long_term_debt": 12150144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12150144000, "total_liabilities": 14331427000, "total_debt": 13297144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4697023000, "total_equity": 14632334000, "shares_outstanding": 375250000, "operating_cash_flow": 1583944000, "stock_based_compensation": 27646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2386471000, "dividends_paid": 1348863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 818368000, "free_cash_flow": 1591849000, "net_change_in_cash": 15841000 }, "raw_data": { "income": { "ebit": "950082000", "ebitda": "1920149000", "netIncome": "804954000", "grossProfit": "2238071000", "depreciation": "None", "totalRevenue": "4671088000", "costOfRevenue": "2433017000", "interestIncome": "55814000", "incomeBeforeTax": "838424000", "interestExpense": "526592000", "operatingIncome": "1161229000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-470778000", "nonInterestIncome": "None", "operatingExpenses": "1076842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "414934000", "costofGoodsAndServicesSold": "2433017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970067000", "sellingGeneralAndAdministrative": "126383000", "netIncomeFromContinuingOperations": "829750000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "384465000", "currentDebt": "None", "investments": "None", "totalAssets": "30342072000", "longTermDebt": "12150144000", "shortTermDebt": "1147000000", "treasuryStock": "-68499000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1581159000", "reportedCurrency": "USD", "retainedEarnings": "-4697023000", "totalLiabilities": "14331427000", "otherCurrentAssets": "100753000", "totalCurrentAssets": "1700407000", "currentLongTermDebt": "1147000000", "longTermInvestments": "28903683000", "shortTermInvestments": "None", "currentNetReceivables": "1384278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28641665000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27116336000", "shortLongTermDebtTotal": "13297144000", "totalShareholderEquity": "14632334000", "capitalLeaseObligations": "70668000", "otherCurrentLiabilities": "1034283000", "totalCurrentLiabilities": "2181283000", "otherNonCurrentLiabilities": "1034283000", "totalNonCurrentLiabilities": "12150144000", "cashAndShortTermInvestments": "215376000", "commonStockSharesOutstanding": "375250000", "intangibleAssetsExcludingGoodwill": "1581159000", "cashAndCashEquivalentsAtCarryingValue": "215376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "829750000", "profitLoss": "None", "dividendPayout": "1348863000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1583944000", "capitalExpenditures": "7905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818368000", "cashflowFromInvestment": "-2386471000", "stockBasedCompensation": "27646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1348863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15841000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3297623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 3305702000, "cost_of_revenue": 2055420000, "gross_profit": 1250282000, "ebit": 537958000, "ebitda": 1170167000, "pretax_income": 763957000, "tax_provision": 11633000, "net_income": 728672000, "net_income_to_common": 728672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4703775000, "total_current_assets": 7372314000, "total_assets": 67220556000, "short_term_debt": null, "long_term_debt": 17933568000, "total_debt": 17933568000, "total_liabilities": 22291286000, "total_equity": 43793675000, "shares_outstanding": 726255000, "goodwill_and_intangibles": 2853696000 }, "cash_flow": { "operating_cash_flow": 670011000, "capital_expenditure": 388305000, "free_cash_flow": 1058316000, "dividends_paid": 520497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353222, "ticker_id": 4339, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "537958000", "ebitda": "1170167000", "netIncome": "728672000", "grossProfit": "1250282000", "depreciation": "None", "totalRevenue": "3305702000", "costOfRevenue": "2055420000", "interestIncome": "None", "incomeBeforeTax": "763957000", "interestExpense": "192715000", "operatingIncome": "558424000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11633000", "reportedCurrency": "USD", "netInterestIncome": "-192715000", "nonInterestIncome": "None", "operatingExpenses": "691858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2055420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632209000", "sellingGeneralAndAdministrative": "67474000", "netIncomeFromContinuingOperations": "752324000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "704860000", "currentDebt": "None", "investments": "None", "totalAssets": "67220556000", "longTermDebt": "17933568000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2853696000", "reportedCurrency": "USD", "retainedEarnings": "-8955459000", "totalLiabilities": "22291286000", "otherCurrentAssets": "2668539000", "totalCurrentAssets": "7372314000", "currentLongTermDebt": "None", "longTermInvestments": "2045081000", "shortTermInvestments": "None", "currentNetReceivables": "2553021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59848242000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19984841000", "totalShareholderEquity": "43793675000", "capitalLeaseObligations": "2051273000", "otherCurrentLiabilities": "2306445000", "totalCurrentLiabilities": "2306445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19984841000", "cashAndShortTermInvestments": "4703775000", "commonStockSharesOutstanding": "726255000", "intangibleAssetsExcludingGoodwill": "2853696000", "cashAndCashEquivalentsAtCarryingValue": "4703775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "752324000", "profitLoss": "None", "dividendPayout": "520497000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "670011000", "capitalExpenditures": "388305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199539000", "cashflowFromInvestment": "-807186000", "stockBasedCompensation": "18830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3305702000, "cost_of_revenue": 2055420000, "gross_profit": 1250282000, "research_and_development": null, "selling_general_admin": 67474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537958000, "depreciation_amortisation": 632209000, "ebitda": 1170167000, "interest_expense": 192715000, "interest_income": null, "other_non_operating": null, "pretax_income": 763957000, "tax_provision": 11633000, "effective_tax_rate": null, "net_income": 728672000, "net_income_continuing_ops": 752324000, "net_income_to_common": 728672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4703775000, "short_term_investments": null, "net_receivables": 2553021000, "inventory": null, "other_current_assets": null, "total_current_assets": 7372314000, "net_ppe": null, "goodwill": null, "intangible_assets": 2853696000, "goodwill_and_intangibles": 2853696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59848242000, "total_assets": 67220556000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2306445000, "long_term_debt": 17933568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19984841000, "total_liabilities": 22291286000, "total_debt": 17933568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8955459000, "total_equity": 43793675000, "shares_outstanding": 726255000, "operating_cash_flow": 670011000, "stock_based_compensation": 18830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -807186000, "dividends_paid": 520497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199539000, "free_cash_flow": 1058316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "537958000", "ebitda": "1170167000", "netIncome": "728672000", "grossProfit": "1250282000", "depreciation": "None", "totalRevenue": "3305702000", "costOfRevenue": "2055420000", "interestIncome": "None", "incomeBeforeTax": "763957000", "interestExpense": "192715000", "operatingIncome": "558424000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11633000", "reportedCurrency": "USD", "netInterestIncome": "-192715000", "nonInterestIncome": "None", "operatingExpenses": "691858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2055420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632209000", "sellingGeneralAndAdministrative": "67474000", "netIncomeFromContinuingOperations": "752324000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "704860000", "currentDebt": "None", "investments": "None", "totalAssets": "67220556000", "longTermDebt": "17933568000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2853696000", "reportedCurrency": "USD", "retainedEarnings": "-8955459000", "totalLiabilities": "22291286000", "otherCurrentAssets": "2668539000", "totalCurrentAssets": "7372314000", "currentLongTermDebt": "None", "longTermInvestments": "2045081000", "shortTermInvestments": "None", "currentNetReceivables": "2553021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59848242000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19984841000", "totalShareholderEquity": "43793675000", "capitalLeaseObligations": "2051273000", "otherCurrentLiabilities": "2306445000", "totalCurrentLiabilities": "2306445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19984841000", "cashAndShortTermInvestments": "4703775000", "commonStockSharesOutstanding": "726255000", "intangibleAssetsExcludingGoodwill": "2853696000", "cashAndCashEquivalentsAtCarryingValue": "4703775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "752324000", "profitLoss": "None", "dividendPayout": "520497000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "670011000", "capitalExpenditures": "388305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199539000", "cashflowFromInvestment": "-807186000", "stockBasedCompensation": "18830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 3134347000, "cost_of_revenue": 1933932000, "gross_profit": 1200415000, "ebit": -1066267000, "ebitda": -459389000, "pretax_income": 112782000, "tax_provision": -4985000, "net_income": 96441000, "net_income_to_common": 96441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5033678000, "total_current_assets": 9912121000, "total_assets": 67303047000, "short_term_debt": null, "long_term_debt": 19197302000, "total_debt": 19197302000, "total_liabilities": 24100108000, "total_equity": 42129498000, "shares_outstanding": 710167000, "goodwill_and_intangibles": 2845686000 }, "cash_flow": { "operating_cash_flow": 654329000, "capital_expenditure": 7476000, "free_cash_flow": 661805000, "dividends_paid": 509618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353223, "ticker_id": 4339, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1066267000", "ebitda": "-459389000", "netIncome": "96441000", "grossProfit": "1200415000", "depreciation": "None", "totalRevenue": "3134347000", "costOfRevenue": "1933932000", "interestIncome": "None", "incomeBeforeTax": "112782000", "interestExpense": "203784000", "operatingIncome": "-943730000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4985000", "reportedCurrency": "USD", "netInterestIncome": "-203784000", "nonInterestIncome": "None", "operatingExpenses": "2144145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1933932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606878000", "sellingGeneralAndAdministrative": "1557378000", "netIncomeFromContinuingOperations": "117767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "696621000", "currentDebt": "None", "investments": "None", "totalAssets": "67303047000", "longTermDebt": "19197302000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2845686000", "reportedCurrency": "USD", "retainedEarnings": "-9163784000", "totalLiabilities": "24100108000", "otherCurrentAssets": "175861000", "totalCurrentAssets": "9912121000", "currentLongTermDebt": "None", "longTermInvestments": "1809590000", "shortTermInvestments": "None", "currentNetReceivables": "4702582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57390926000", "currentAccountsPayable": "297071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21380295000", "totalShareholderEquity": "42129498000", "capitalLeaseObligations": "2182993000", "otherCurrentLiabilities": "1057179000", "totalCurrentLiabilities": "1855679000", "otherNonCurrentLiabilities": "447924000", "totalNonCurrentLiabilities": "22244429000", "cashAndShortTermInvestments": "5033678000", "commonStockSharesOutstanding": "710167000", "intangibleAssetsExcludingGoodwill": "2845686000", "cashAndCashEquivalentsAtCarryingValue": "5033678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117767000", "profitLoss": "None", "dividendPayout": "509618000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "654329000", "capitalExpenditures": "7476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3032604000", "cashflowFromInvestment": "-5455171000", "stockBasedCompensation": "1508384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3134347000, "cost_of_revenue": 1933932000, "gross_profit": 1200415000, "research_and_development": null, "selling_general_admin": 1557378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1066267000, "depreciation_amortisation": 606878000, "ebitda": -459389000, "interest_expense": 203784000, "interest_income": null, "other_non_operating": null, "pretax_income": 112782000, "tax_provision": -4985000, "effective_tax_rate": null, "net_income": 96441000, "net_income_continuing_ops": 117767000, "net_income_to_common": 96441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5033678000, "short_term_investments": null, "net_receivables": 4702582000, "inventory": null, "other_current_assets": null, "total_current_assets": 9912121000, "net_ppe": null, "goodwill": null, "intangible_assets": 2845686000, "goodwill_and_intangibles": 2845686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57390926000, "total_assets": 67303047000, "short_term_debt": null, "accounts_payable": 297071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1855679000, "long_term_debt": 19197302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22244429000, "total_liabilities": 24100108000, "total_debt": 19197302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9163784000, "total_equity": 42129498000, "shares_outstanding": 710167000, "operating_cash_flow": 654329000, "stock_based_compensation": 1508384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5455171000, "dividends_paid": 509618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3032604000, "free_cash_flow": 661805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1066267000", "ebitda": "-459389000", "netIncome": "96441000", "grossProfit": "1200415000", "depreciation": "None", "totalRevenue": "3134347000", "costOfRevenue": "1933932000", "interestIncome": "None", "incomeBeforeTax": "112782000", "interestExpense": "203784000", "operatingIncome": "-943730000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4985000", "reportedCurrency": "USD", "netInterestIncome": "-203784000", "nonInterestIncome": "None", "operatingExpenses": "2144145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1933932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "606878000", "sellingGeneralAndAdministrative": "1557378000", "netIncomeFromContinuingOperations": "117767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "696621000", "currentDebt": "None", "investments": "None", "totalAssets": "67303047000", "longTermDebt": "19197302000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2845686000", "reportedCurrency": "USD", "retainedEarnings": "-9163784000", "totalLiabilities": "24100108000", "otherCurrentAssets": "175861000", "totalCurrentAssets": "9912121000", "currentLongTermDebt": "None", "longTermInvestments": "1809590000", "shortTermInvestments": "None", "currentNetReceivables": "4702582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57390926000", "currentAccountsPayable": "297071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21380295000", "totalShareholderEquity": "42129498000", "capitalLeaseObligations": "2182993000", "otherCurrentLiabilities": "1057179000", "totalCurrentLiabilities": "1855679000", "otherNonCurrentLiabilities": "447924000", "totalNonCurrentLiabilities": "22244429000", "cashAndShortTermInvestments": "5033678000", "commonStockSharesOutstanding": "710167000", "intangibleAssetsExcludingGoodwill": "2845686000", "cashAndCashEquivalentsAtCarryingValue": "5033678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117767000", "profitLoss": "None", "dividendPayout": "509618000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "654329000", "capitalExpenditures": "7476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3032604000", "cashflowFromInvestment": "-5455171000", "stockBasedCompensation": "1508384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 2628061000, "cost_of_revenue": 1577048000, "gross_profit": 1051013000, "ebit": 455158000, "ebitda": 978824000, "pretax_income": 284521000, "tax_provision": 2335000, "net_income": 280559000, "net_income_to_common": 280559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6806507000, "total_current_assets": 11090005000, "total_assets": 59504802000, "short_term_debt": null, "long_term_debt": 16852362000, "total_debt": 16852362000, "total_liabilities": 20192420000, "total_equity": 38756818000, "shares_outstanding": 685399000, "goodwill_and_intangibles": 2189639000 }, "cash_flow": { "operating_cash_flow": 858356000, "capital_expenditure": 6150000, "free_cash_flow": 864506000, "dividends_paid": 496918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353225, "ticker_id": 4339, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "455158000", "ebitda": "978824000", "netIncome": "280559000", "grossProfit": "1051013000", "depreciation": "None", "totalRevenue": "2628061000", "costOfRevenue": "1577048000", "interestIncome": "None", "incomeBeforeTax": "284521000", "interestExpense": "162052000", "operatingIncome": "476989000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2335000", "reportedCurrency": "USD", "netInterestIncome": "-162052000", "nonInterestIncome": "None", "operatingExpenses": "574024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1577048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "523666000", "sellingGeneralAndAdministrative": "63124000", "netIncomeFromContinuingOperations": "282186000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "684229000", "currentDebt": "None", "investments": "None", "totalAssets": "59504802000", "longTermDebt": "16852362000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2189639000", "reportedCurrency": "USD", "retainedEarnings": "-8750517000", "totalLiabilities": "20192420000", "otherCurrentAssets": "134066000", "totalCurrentAssets": "11090005000", "currentLongTermDebt": "None", "longTermInvestments": "1835979000", "shortTermInvestments": "None", "currentNetReceivables": "4149432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48414797000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18163962000", "totalShareholderEquity": "38756818000", "capitalLeaseObligations": "1311600000", "otherCurrentLiabilities": "2028458000", "totalCurrentLiabilities": "2028458000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18163962000", "cashAndShortTermInvestments": "6806507000", "commonStockSharesOutstanding": "685399000", "intangibleAssetsExcludingGoodwill": "2189639000", "cashAndCashEquivalentsAtCarryingValue": "6806507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282186000", "profitLoss": "None", "dividendPayout": "496918000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "858356000", "capitalExpenditures": "6150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3240495000", "cashflowFromInvestment": "-1630305000", "stockBasedCompensation": "15586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "523666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2628061000, "cost_of_revenue": 1577048000, "gross_profit": 1051013000, "research_and_development": null, "selling_general_admin": 63124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455158000, "depreciation_amortisation": 523666000, "ebitda": 978824000, "interest_expense": 162052000, "interest_income": null, "other_non_operating": null, "pretax_income": 284521000, "tax_provision": 2335000, "effective_tax_rate": null, "net_income": 280559000, "net_income_continuing_ops": 282186000, "net_income_to_common": 280559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6806507000, "short_term_investments": null, "net_receivables": 4149432000, "inventory": null, "other_current_assets": null, "total_current_assets": 11090005000, "net_ppe": null, "goodwill": null, "intangible_assets": 2189639000, "goodwill_and_intangibles": 2189639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48414797000, "total_assets": 59504802000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028458000, "long_term_debt": 16852362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18163962000, "total_liabilities": 20192420000, "total_debt": 16852362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8750517000, "total_equity": 38756818000, "shares_outstanding": 685399000, "operating_cash_flow": 858356000, "stock_based_compensation": 15586000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1630305000, "dividends_paid": 496918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3240495000, "free_cash_flow": 864506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "455158000", "ebitda": "978824000", "netIncome": "280559000", "grossProfit": "1051013000", "depreciation": "None", "totalRevenue": "2628061000", "costOfRevenue": "1577048000", "interestIncome": "None", "incomeBeforeTax": "284521000", "interestExpense": "162052000", "operatingIncome": "476989000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2335000", "reportedCurrency": "USD", "netInterestIncome": "-162052000", "nonInterestIncome": "None", "operatingExpenses": "574024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1577048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "523666000", "sellingGeneralAndAdministrative": "63124000", "netIncomeFromContinuingOperations": "282186000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "684229000", "currentDebt": "None", "investments": "None", "totalAssets": "59504802000", "longTermDebt": "16852362000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2189639000", "reportedCurrency": "USD", "retainedEarnings": "-8750517000", "totalLiabilities": "20192420000", "otherCurrentAssets": "134066000", "totalCurrentAssets": "11090005000", "currentLongTermDebt": "None", "longTermInvestments": "1835979000", "shortTermInvestments": "None", "currentNetReceivables": "4149432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48414797000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18163962000", "totalShareholderEquity": "38756818000", "capitalLeaseObligations": "1311600000", "otherCurrentLiabilities": "2028458000", "totalCurrentLiabilities": "2028458000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18163962000", "cashAndShortTermInvestments": "6806507000", "commonStockSharesOutstanding": "685399000", "intangibleAssetsExcludingGoodwill": "2189639000", "cashAndCashEquivalentsAtCarryingValue": "6806507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282186000", "profitLoss": "None", "dividendPayout": "496918000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "858356000", "capitalExpenditures": "6150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3240495000", "cashflowFromInvestment": "-1630305000", "stockBasedCompensation": "15586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "523666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 2516141000, "cost_of_revenue": 1514711000, "gross_profit": 1001430000, "ebit": 439370000, "ebitda": 947716000, "pretax_income": 305671000, "tax_provision": 1053000, "net_income": 301888000, "net_income_to_common": 301888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4409740000, "total_current_assets": 8289461000, "total_assets": 55833495000, "short_term_debt": 62749000, "long_term_debt": 15971103000, "total_debt": 16033852000, "total_liabilities": 19287194000, "total_equity": 35900526000, "shares_outstanding": 668140000, "goodwill_and_intangibles": 2775121000 }, "cash_flow": { "operating_cash_flow": 770034000, "capital_expenditure": 8653000, "free_cash_flow": 778687000, "dividends_paid": 439057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353226, "ticker_id": 4339, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "439370000", "ebitda": "947716000", "netIncome": "301888000", "grossProfit": "1001430000", "depreciation": "None", "totalRevenue": "2516141000", "costOfRevenue": "1514711000", "interestIncome": "None", "incomeBeforeTax": "305671000", "interestExpense": "141157000", "operatingIncome": "443332000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-141157000", "nonInterestIncome": "None", "operatingExpenses": "558098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1514711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508346000", "sellingGeneralAndAdministrative": "64175000", "netIncomeFromContinuingOperations": "304618000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "665238000", "currentDebt": "None", "investments": "None", "totalAssets": "55833495000", "longTermDebt": "15971103000", "shortTermDebt": "62749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2775121000", "reportedCurrency": "USD", "retainedEarnings": "-8533884000", "totalLiabilities": "19287194000", "otherCurrentAssets": "113771000", "totalCurrentAssets": "8289461000", "currentLongTermDebt": "None", "longTermInvestments": "1964267000", "shortTermInvestments": "None", "currentNetReceivables": "3765950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47544034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17306750000", "totalShareholderEquity": "35900526000", "capitalLeaseObligations": "1335647000", "otherCurrentLiabilities": "1980444000", "totalCurrentLiabilities": "1980444000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17306750000", "cashAndShortTermInvestments": "4409740000", "commonStockSharesOutstanding": "668140000", "intangibleAssetsExcludingGoodwill": "2775121000", "cashAndCashEquivalentsAtCarryingValue": "4409740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304618000", "profitLoss": "None", "dividendPayout": "439057000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "770034000", "capitalExpenditures": "8653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1418496000", "cashflowFromInvestment": "-1399134000", "stockBasedCompensation": "15257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2516141000, "cost_of_revenue": 1514711000, "gross_profit": 1001430000, "research_and_development": null, "selling_general_admin": 64175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439370000, "depreciation_amortisation": 508346000, "ebitda": 947716000, "interest_expense": 141157000, "interest_income": null, "other_non_operating": null, "pretax_income": 305671000, "tax_provision": 1053000, "effective_tax_rate": null, "net_income": 301888000, "net_income_continuing_ops": 304618000, "net_income_to_common": 301888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4409740000, "short_term_investments": null, "net_receivables": 3765950000, "inventory": null, "other_current_assets": null, "total_current_assets": 8289461000, "net_ppe": null, "goodwill": null, "intangible_assets": 2775121000, "goodwill_and_intangibles": 2775121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47544034000, "total_assets": 55833495000, "short_term_debt": 62749000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1980444000, "long_term_debt": 15971103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17306750000, "total_liabilities": 19287194000, "total_debt": 16033852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8533884000, "total_equity": 35900526000, "shares_outstanding": 668140000, "operating_cash_flow": 770034000, "stock_based_compensation": 15257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1399134000, "dividends_paid": 439057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1418496000, "free_cash_flow": 778687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "439370000", "ebitda": "947716000", "netIncome": "301888000", "grossProfit": "1001430000", "depreciation": "None", "totalRevenue": "2516141000", "costOfRevenue": "1514711000", "interestIncome": "None", "incomeBeforeTax": "305671000", "interestExpense": "141157000", "operatingIncome": "443332000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-141157000", "nonInterestIncome": "None", "operatingExpenses": "558098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1514711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508346000", "sellingGeneralAndAdministrative": "64175000", "netIncomeFromContinuingOperations": "304618000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "665238000", "currentDebt": "None", "investments": "None", "totalAssets": "55833495000", "longTermDebt": "15971103000", "shortTermDebt": "62749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2775121000", "reportedCurrency": "USD", "retainedEarnings": "-8533884000", "totalLiabilities": "19287194000", "otherCurrentAssets": "113771000", "totalCurrentAssets": "8289461000", "currentLongTermDebt": "None", "longTermInvestments": "1964267000", "shortTermInvestments": "None", "currentNetReceivables": "3765950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47544034000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17306750000", "totalShareholderEquity": "35900526000", "capitalLeaseObligations": "1335647000", "otherCurrentLiabilities": "1980444000", "totalCurrentLiabilities": "1980444000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17306750000", "cashAndShortTermInvestments": "4409740000", "commonStockSharesOutstanding": "668140000", "intangibleAssetsExcludingGoodwill": "2775121000", "cashAndCashEquivalentsAtCarryingValue": "4409740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304618000", "profitLoss": "None", "dividendPayout": "439057000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "770034000", "capitalExpenditures": "8653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1418496000", "cashflowFromInvestment": "-1399134000", "stockBasedCompensation": "15257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 2388587000, "cost_of_revenue": 1462390000, "gross_profit": 926197000, "ebit": 343669000, "ebitda": 843307000, "pretax_income": 251747000, "tax_provision": -5519000, "net_income": 257957000, "net_income_to_common": 257957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3501851000, "total_current_assets": 7193196000, "total_assets": 53293614000, "short_term_debt": 1352606000, "long_term_debt": 15723857000, "total_debt": 17076463000, "total_liabilities": 18711637000, "total_equity": 33956759000, "shares_outstanding": 653795000, "goodwill_and_intangibles": 693305000 }, "cash_flow": { "operating_cash_flow": 598958000, "capital_expenditure": 11520000, "free_cash_flow": 610478000, "dividends_paid": 432366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353227, "ticker_id": 4339, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343669000", "ebitda": "843307000", "netIncome": "257957000", "grossProfit": "926197000", "depreciation": "None", "totalRevenue": "2388587000", "costOfRevenue": "1462390000", "interestIncome": "None", "incomeBeforeTax": "251747000", "interestExpense": "144962000", "operatingIncome": "378577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5519000", "reportedCurrency": "USD", "netInterestIncome": "-144962000", "nonInterestIncome": "None", "operatingExpenses": "547620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499638000", "sellingGeneralAndAdministrative": "63758000", "netIncomeFromContinuingOperations": "257266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "652088000", "currentDebt": "None", "investments": "None", "totalAssets": "53293614000", "longTermDebt": "15723857000", "shortTermDebt": "1352606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "693305000", "reportedCurrency": "USD", "retainedEarnings": "-8396424000", "totalLiabilities": "18711637000", "otherCurrentAssets": "108434000", "totalCurrentAssets": "7193196000", "currentLongTermDebt": "None", "longTermInvestments": "1787398000", "shortTermInvestments": "None", "currentNetReceivables": "3582911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46100418000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17009584000", "totalShareholderEquity": "33956759000", "capitalLeaseObligations": "1285727000", "otherCurrentLiabilities": "1702053000", "totalCurrentLiabilities": "1702053000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17009584000", "cashAndShortTermInvestments": "3501851000", "commonStockSharesOutstanding": "653795000", "intangibleAssetsExcludingGoodwill": "693305000", "cashAndCashEquivalentsAtCarryingValue": "3501851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257266000", "profitLoss": "None", "dividendPayout": "432366000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "598958000", "capitalExpenditures": "11520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1308165000", "cashflowFromInvestment": "-2028139000", "stockBasedCompensation": "17505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "432366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2388587000, "cost_of_revenue": 1462390000, "gross_profit": 926197000, "research_and_development": null, "selling_general_admin": 63758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343669000, "depreciation_amortisation": 499638000, "ebitda": 843307000, "interest_expense": 144962000, "interest_income": null, "other_non_operating": null, "pretax_income": 251747000, "tax_provision": -5519000, "effective_tax_rate": null, "net_income": 257957000, "net_income_continuing_ops": 257266000, "net_income_to_common": 257957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3501851000, "short_term_investments": null, "net_receivables": 3582911000, "inventory": null, "other_current_assets": null, "total_current_assets": 7193196000, "net_ppe": null, "goodwill": null, "intangible_assets": 693305000, "goodwill_and_intangibles": 693305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46100418000, "total_assets": 53293614000, "short_term_debt": 1352606000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702053000, "long_term_debt": 15723857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17009584000, "total_liabilities": 18711637000, "total_debt": 17076463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8396424000, "total_equity": 33956759000, "shares_outstanding": 653795000, "operating_cash_flow": 598958000, "stock_based_compensation": 17505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2028139000, "dividends_paid": 432366000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1308165000, "free_cash_flow": 610478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343669000", "ebitda": "843307000", "netIncome": "257957000", "grossProfit": "926197000", "depreciation": "None", "totalRevenue": "2388587000", "costOfRevenue": "1462390000", "interestIncome": "None", "incomeBeforeTax": "251747000", "interestExpense": "144962000", "operatingIncome": "378577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5519000", "reportedCurrency": "USD", "netInterestIncome": "-144962000", "nonInterestIncome": "None", "operatingExpenses": "547620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1462390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499638000", "sellingGeneralAndAdministrative": "63758000", "netIncomeFromContinuingOperations": "257266000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "652088000", "currentDebt": "None", "investments": "None", "totalAssets": "53293614000", "longTermDebt": "15723857000", "shortTermDebt": "1352606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "693305000", "reportedCurrency": "USD", "retainedEarnings": "-8396424000", "totalLiabilities": "18711637000", "otherCurrentAssets": "108434000", "totalCurrentAssets": "7193196000", "currentLongTermDebt": "None", "longTermInvestments": "1787398000", "shortTermInvestments": "None", "currentNetReceivables": "3582911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46100418000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17009584000", "totalShareholderEquity": "33956759000", "capitalLeaseObligations": "1285727000", "otherCurrentLiabilities": "1702053000", "totalCurrentLiabilities": "1702053000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17009584000", "cashAndShortTermInvestments": "3501851000", "commonStockSharesOutstanding": "653795000", "intangibleAssetsExcludingGoodwill": "693305000", "cashAndCashEquivalentsAtCarryingValue": "3501851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257266000", "profitLoss": "None", "dividendPayout": "432366000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "598958000", "capitalExpenditures": "11520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1308165000", "cashflowFromInvestment": "-2028139000", "stockBasedCompensation": "17505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "432366000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 2219235000, "cost_of_revenue": 1409300000, "gross_profit": 809935000, "ebit": 263712000, "ebitda": 748327000, "pretax_income": 123867000, "tax_provision": 114000, "net_income": 119971000, "net_income_to_common": 119971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3506586000, "total_current_assets": 7228903000, "total_assets": 51044308000, "short_term_debt": null, "long_term_debt": 15500257000, "total_debt": 15500257000, "total_liabilities": 18471722000, "total_equity": 31956208000, "shares_outstanding": 634259000, "goodwill_and_intangibles": 815169000 }, "cash_flow": { "operating_cash_flow": 559212000, "capital_expenditure": 14160000, "free_cash_flow": 573372000, "dividends_paid": 418229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353228, "ticker_id": 4339, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263712000", "ebitda": "748327000", "netIncome": "119971000", "grossProfit": "809935000", "depreciation": "None", "totalRevenue": "2219235000", "costOfRevenue": "1409300000", "interestIncome": "None", "incomeBeforeTax": "123867000", "interestExpense": "154469000", "operatingIncome": "281067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-154469000", "nonInterestIncome": "None", "operatingExpenses": "528868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484615000", "sellingGeneralAndAdministrative": "48707000", "netIncomeFromContinuingOperations": "123753000" }, "balance": { "goodwill": "149225000", "inventory": "None", "commonStock": "637002000", "currentDebt": "None", "investments": "None", "totalAssets": "51044308000", "longTermDebt": "15500257000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665944000", "reportedCurrency": "USD", "retainedEarnings": "-8223340000", "totalLiabilities": "18471722000", "otherCurrentAssets": "204871000", "totalCurrentAssets": "7228903000", "currentLongTermDebt": "None", "longTermInvestments": "1941032000", "shortTermInvestments": "None", "currentNetReceivables": "3517446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43815405000", "currentAccountsPayable": "229313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16758356000", "totalShareholderEquity": "31956208000", "capitalLeaseObligations": "1258099000", "otherCurrentLiabilities": "568921000", "totalCurrentLiabilities": "1369771000", "otherNonCurrentLiabilities": "330594000", "totalNonCurrentLiabilities": "17101951000", "cashAndShortTermInvestments": "3506586000", "commonStockSharesOutstanding": "634259000", "intangibleAssetsExcludingGoodwill": "665944000", "cashAndCashEquivalentsAtCarryingValue": "3506586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123753000", "profitLoss": "None", "dividendPayout": "418229000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "559212000", "capitalExpenditures": "14160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1590064000", "cashflowFromInvestment": "-2205463000", "stockBasedCompensation": "13358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "418229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2219235000, "cost_of_revenue": 1409300000, "gross_profit": 809935000, "research_and_development": null, "selling_general_admin": 48707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263712000, "depreciation_amortisation": 484615000, "ebitda": 748327000, "interest_expense": 154469000, "interest_income": null, "other_non_operating": null, "pretax_income": 123867000, "tax_provision": 114000, "effective_tax_rate": null, "net_income": 119971000, "net_income_continuing_ops": 123753000, "net_income_to_common": 119971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3506586000, "short_term_investments": null, "net_receivables": 3517446000, "inventory": null, "other_current_assets": null, "total_current_assets": 7228903000, "net_ppe": null, "goodwill": 149225000, "intangible_assets": 665944000, "goodwill_and_intangibles": 815169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43815405000, "total_assets": 51044308000, "short_term_debt": null, "accounts_payable": 229313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369771000, "long_term_debt": 15500257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17101951000, "total_liabilities": 18471722000, "total_debt": 15500257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8223340000, "total_equity": 31956208000, "shares_outstanding": 634259000, "operating_cash_flow": 559212000, "stock_based_compensation": 13358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2205463000, "dividends_paid": 418229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1590064000, "free_cash_flow": 573372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263712000", "ebitda": "748327000", "netIncome": "119971000", "grossProfit": "809935000", "depreciation": "None", "totalRevenue": "2219235000", "costOfRevenue": "1409300000", "interestIncome": "None", "incomeBeforeTax": "123867000", "interestExpense": "154469000", "operatingIncome": "281067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-154469000", "nonInterestIncome": "None", "operatingExpenses": "528868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484615000", "sellingGeneralAndAdministrative": "48707000", "netIncomeFromContinuingOperations": "123753000" }, "balance": { "goodwill": "149225000", "inventory": "None", "commonStock": "637002000", "currentDebt": "None", "investments": "None", "totalAssets": "51044308000", "longTermDebt": "15500257000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665944000", "reportedCurrency": "USD", "retainedEarnings": "-8223340000", "totalLiabilities": "18471722000", "otherCurrentAssets": "204871000", "totalCurrentAssets": "7228903000", "currentLongTermDebt": "None", "longTermInvestments": "1941032000", "shortTermInvestments": "None", "currentNetReceivables": "3517446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43815405000", "currentAccountsPayable": "229313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16758356000", "totalShareholderEquity": "31956208000", "capitalLeaseObligations": "1258099000", "otherCurrentLiabilities": "568921000", "totalCurrentLiabilities": "1369771000", "otherNonCurrentLiabilities": "330594000", "totalNonCurrentLiabilities": "17101951000", "cashAndShortTermInvestments": "3506586000", "commonStockSharesOutstanding": "634259000", "intangibleAssetsExcludingGoodwill": "665944000", "cashAndCashEquivalentsAtCarryingValue": "3506586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123753000", "profitLoss": "None", "dividendPayout": "418229000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "559212000", "capitalExpenditures": "14160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1590064000", "cashflowFromInvestment": "-2205463000", "stockBasedCompensation": "13358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "418229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 2011056000, "cost_of_revenue": 1212701000, "gross_profit": 798355000, "ebit": 322916000, "ebitda": 741906000, "pretax_income": 452094000, "tax_provision": -4706000, "net_income": 449849000, "net_income_to_common": 449849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3564942000, "total_current_assets": 7114898000, "total_assets": 48953698000, "short_term_debt": 96016000, "long_term_debt": 15763623000, "total_debt": 15859639000, "total_liabilities": 17889695000, "total_equity": 30334281000, "shares_outstanding": 618306000, "goodwill_and_intangibles": 2337210000 }, "cash_flow": { "operating_cash_flow": 684984000, "capital_expenditure": 15668000, "free_cash_flow": 700652000, "dividends_paid": 408768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353230, "ticker_id": 4339, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322916000", "ebitda": "741906000", "netIncome": "449849000", "grossProfit": "798355000", "depreciation": "None", "totalRevenue": "2011056000", "costOfRevenue": "1212701000", "interestIncome": "None", "incomeBeforeTax": "452094000", "interestExpense": "139050000", "operatingIncome": "312482000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4706000", "reportedCurrency": "USD", "netInterestIncome": "-139050000", "nonInterestIncome": "None", "operatingExpenses": "485873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418990000", "sellingGeneralAndAdministrative": "77901000", "netIncomeFromContinuingOperations": "456800000" }, "balance": { "goodwill": "68321000", "inventory": "4302795000", "commonStock": "620107000", "currentDebt": "None", "investments": "None", "totalAssets": "48953698000", "longTermDebt": "15763623000", "shortTermDebt": "96016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2268889000", "reportedCurrency": "USD", "retainedEarnings": "-7924847000", "totalLiabilities": "17889695000", "otherCurrentAssets": "219466000", "totalCurrentAssets": "7114898000", "currentLongTermDebt": "None", "longTermInvestments": "2212096000", "shortTermInvestments": "None", "currentNetReceivables": "3330490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41838800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16155983000", "totalShareholderEquity": "30334281000", "capitalLeaseObligations": "392360000", "otherCurrentLiabilities": "1733712000", "totalCurrentLiabilities": "1733712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16155983000", "cashAndShortTermInvestments": "3564942000", "commonStockSharesOutstanding": "618306000", "intangibleAssetsExcludingGoodwill": "2268889000", "cashAndCashEquivalentsAtCarryingValue": "3564942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467244000", "profitLoss": "None", "dividendPayout": "408768000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "684984000", "capitalExpenditures": "15668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1677602000", "cashflowFromInvestment": "-1449476000", "stockBasedCompensation": "39910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "408768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2011056000, "cost_of_revenue": 1212701000, "gross_profit": 798355000, "research_and_development": null, "selling_general_admin": 77901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322916000, "depreciation_amortisation": 418990000, "ebitda": 741906000, "interest_expense": 139050000, "interest_income": null, "other_non_operating": null, "pretax_income": 452094000, "tax_provision": -4706000, "effective_tax_rate": null, "net_income": 449849000, "net_income_continuing_ops": 456800000, "net_income_to_common": 449849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3564942000, "short_term_investments": null, "net_receivables": 3330490000, "inventory": 4302795000, "other_current_assets": null, "total_current_assets": 7114898000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 2268889000, "goodwill_and_intangibles": 2337210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41838800000, "total_assets": 48953698000, "short_term_debt": 96016000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1733712000, "long_term_debt": 15763623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16155983000, "total_liabilities": 17889695000, "total_debt": 15859639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7924847000, "total_equity": 30334281000, "shares_outstanding": 618306000, "operating_cash_flow": 684984000, "stock_based_compensation": 39910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1449476000, "dividends_paid": 408768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1677602000, "free_cash_flow": 700652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322916000", "ebitda": "741906000", "netIncome": "449849000", "grossProfit": "798355000", "depreciation": "None", "totalRevenue": "2011056000", "costOfRevenue": "1212701000", "interestIncome": "None", "incomeBeforeTax": "452094000", "interestExpense": "139050000", "operatingIncome": "312482000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4706000", "reportedCurrency": "USD", "netInterestIncome": "-139050000", "nonInterestIncome": "None", "operatingExpenses": "485873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418990000", "sellingGeneralAndAdministrative": "77901000", "netIncomeFromContinuingOperations": "456800000" }, "balance": { "goodwill": "68321000", "inventory": "4302795000", "commonStock": "620107000", "currentDebt": "None", "investments": "None", "totalAssets": "48953698000", "longTermDebt": "15763623000", "shortTermDebt": "96016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2268889000", "reportedCurrency": "USD", "retainedEarnings": "-7924847000", "totalLiabilities": "17889695000", "otherCurrentAssets": "219466000", "totalCurrentAssets": "7114898000", "currentLongTermDebt": "None", "longTermInvestments": "2212096000", "shortTermInvestments": "None", "currentNetReceivables": "3330490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41838800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16155983000", "totalShareholderEquity": "30334281000", "capitalLeaseObligations": "392360000", "otherCurrentLiabilities": "1733712000", "totalCurrentLiabilities": "1733712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16155983000", "cashAndShortTermInvestments": "3564942000", "commonStockSharesOutstanding": "618306000", "intangibleAssetsExcludingGoodwill": "2268889000", "cashAndCashEquivalentsAtCarryingValue": "3564942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467244000", "profitLoss": "None", "dividendPayout": "408768000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "684984000", "capitalExpenditures": "15668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1677602000", "cashflowFromInvestment": "-1449476000", "stockBasedCompensation": "39910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "408768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 1792737000, "cost_of_revenue": 1111297000, "gross_profit": 681440000, "ebit": 223856000, "ebitda": 620921000, "pretax_income": 261771000, "tax_provision": 1101000, "net_income": 254714000, "net_income_to_common": 254714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2776628000, "total_current_assets": 6176681000, "total_assets": 45533937000, "short_term_debt": 119376000, "long_term_debt": 13935767000, "total_debt": 14055143000, "total_liabilities": 15845358000, "total_equity": 28976426000, "shares_outstanding": 604563000, "goodwill_and_intangibles": 2260707000 }, "cash_flow": { "operating_cash_flow": 605419000, "capital_expenditure": 14478000, "free_cash_flow": 619897000, "dividends_paid": 366094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353231, "ticker_id": 4339, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223856000", "ebitda": "620921000", "netIncome": "254714000", "grossProfit": "681440000", "depreciation": "None", "totalRevenue": "1792737000", "costOfRevenue": "1111297000", "interestIncome": "None", "incomeBeforeTax": "261771000", "interestExpense": "133424000", "operatingIncome": "238667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1101000", "reportedCurrency": "USD", "netInterestIncome": "-133424000", "nonInterestIncome": "None", "operatingExpenses": "442773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397065000", "sellingGeneralAndAdministrative": "55565000", "netIncomeFromContinuingOperations": "94227000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "609859000", "currentDebt": "None", "investments": "None", "totalAssets": "45533937000", "longTermDebt": "13935767000", "shortTermDebt": "119376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2192386000", "reportedCurrency": "USD", "retainedEarnings": "-7965580000", "totalLiabilities": "15845358000", "otherCurrentAssets": "86970000", "totalCurrentAssets": "6176681000", "currentLongTermDebt": "None", "longTermInvestments": "1709558000", "shortTermInvestments": "None", "currentNetReceivables": "3313083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39357256000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14329437000", "totalShareholderEquity": "28976426000", "capitalLeaseObligations": "393670000", "otherCurrentLiabilities": "1515921000", "totalCurrentLiabilities": "1515921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14329437000", "cashAndShortTermInvestments": "2776628000", "commonStockSharesOutstanding": "604563000", "intangibleAssetsExcludingGoodwill": "2192386000", "cashAndCashEquivalentsAtCarryingValue": "2776628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254714000", "profitLoss": "None", "dividendPayout": "366094000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605419000", "capitalExpenditures": "14478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1059118000", "cashflowFromInvestment": "-1278811000", "stockBasedCompensation": "10350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "366094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1792737000, "cost_of_revenue": 1111297000, "gross_profit": 681440000, "research_and_development": null, "selling_general_admin": 55565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223856000, "depreciation_amortisation": 397065000, "ebitda": 620921000, "interest_expense": 133424000, "interest_income": null, "other_non_operating": null, "pretax_income": 261771000, "tax_provision": 1101000, "effective_tax_rate": null, "net_income": 254714000, "net_income_continuing_ops": 94227000, "net_income_to_common": 254714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2776628000, "short_term_investments": null, "net_receivables": 3313083000, "inventory": null, "other_current_assets": null, "total_current_assets": 6176681000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 2192386000, "goodwill_and_intangibles": 2260707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39357256000, "total_assets": 45533937000, "short_term_debt": 119376000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1515921000, "long_term_debt": 13935767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14329437000, "total_liabilities": 15845358000, "total_debt": 14055143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7965580000, "total_equity": 28976426000, "shares_outstanding": 604563000, "operating_cash_flow": 605419000, "stock_based_compensation": 10350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1278811000, "dividends_paid": 366094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1059118000, "free_cash_flow": 619897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223856000", "ebitda": "620921000", "netIncome": "254714000", "grossProfit": "681440000", "depreciation": "None", "totalRevenue": "1792737000", "costOfRevenue": "1111297000", "interestIncome": "None", "incomeBeforeTax": "261771000", "interestExpense": "133424000", "operatingIncome": "238667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1101000", "reportedCurrency": "USD", "netInterestIncome": "-133424000", "nonInterestIncome": "None", "operatingExpenses": "442773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1111297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397065000", "sellingGeneralAndAdministrative": "55565000", "netIncomeFromContinuingOperations": "94227000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "609859000", "currentDebt": "None", "investments": "None", "totalAssets": "45533937000", "longTermDebt": "13935767000", "shortTermDebt": "119376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2192386000", "reportedCurrency": "USD", "retainedEarnings": "-7965580000", "totalLiabilities": "15845358000", "otherCurrentAssets": "86970000", "totalCurrentAssets": "6176681000", "currentLongTermDebt": "None", "longTermInvestments": "1709558000", "shortTermInvestments": "None", "currentNetReceivables": "3313083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39357256000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14329437000", "totalShareholderEquity": "28976426000", "capitalLeaseObligations": "393670000", "otherCurrentLiabilities": "1515921000", "totalCurrentLiabilities": "1515921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14329437000", "cashAndShortTermInvestments": "2776628000", "commonStockSharesOutstanding": "604563000", "intangibleAssetsExcludingGoodwill": "2192386000", "cashAndCashEquivalentsAtCarryingValue": "2776628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254714000", "profitLoss": "None", "dividendPayout": "366094000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605419000", "capitalExpenditures": "14478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1059118000", "cashflowFromInvestment": "-1278811000", "stockBasedCompensation": "10350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "366094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 1830590000, "cost_of_revenue": 1096913000, "gross_profit": 733677000, "ebit": 288219000, "ebitda": 667182000, "pretax_income": 137825000, "tax_provision": 6191000, "net_income": 127146000, "net_income_to_common": 127146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2388488000, "total_current_assets": 5434264000, "total_assets": 44553585000, "short_term_debt": 307236000, "long_term_debt": 14205145000, "total_debt": 14512381000, "total_liabilities": 16005677000, "total_equity": 27547943000, "shares_outstanding": 577530000, "goodwill_and_intangibles": 544908000 }, "cash_flow": { "operating_cash_flow": 406806000, "capital_expenditure": 13809000, "free_cash_flow": 420615000, "dividends_paid": 352184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353232, "ticker_id": 4339, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288219000", "ebitda": "667182000", "netIncome": "127146000", "grossProfit": "733677000", "depreciation": "None", "totalRevenue": "1830590000", "costOfRevenue": "1096913000", "interestIncome": "None", "incomeBeforeTax": "137825000", "interestExpense": "147318000", "operatingIncome": "313482000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6191000", "reportedCurrency": "USD", "netInterestIncome": "-147318000", "nonInterestIncome": "None", "operatingExpenses": "420195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378963000", "sellingGeneralAndAdministrative": "53318000", "netIncomeFromContinuingOperations": "131634000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "592637000", "currentDebt": "None", "investments": "None", "totalAssets": "44553585000", "longTermDebt": "14205145000", "shortTermDebt": "307236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "476587000", "reportedCurrency": "USD", "retainedEarnings": "-7854112000", "totalLiabilities": "16005677000", "otherCurrentAssets": "89847000", "totalCurrentAssets": "5434264000", "currentLongTermDebt": "None", "longTermInvestments": "1719646000", "shortTermInvestments": "None", "currentNetReceivables": "2955929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39119321000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14586465000", "totalShareholderEquity": "27547943000", "capitalLeaseObligations": "381320000", "otherCurrentLiabilities": "1419212000", "totalCurrentLiabilities": "1419212000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14586465000", "cashAndShortTermInvestments": "2388488000", "commonStockSharesOutstanding": "577530000", "intangibleAssetsExcludingGoodwill": "476587000", "cashAndCashEquivalentsAtCarryingValue": "2388488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127146000", "profitLoss": "None", "dividendPayout": "352184000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406806000", "capitalExpenditures": "13809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578567000", "cashflowFromInvestment": "-580931000", "stockBasedCompensation": "12048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1830590000, "cost_of_revenue": 1096913000, "gross_profit": 733677000, "research_and_development": null, "selling_general_admin": 53318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288219000, "depreciation_amortisation": 378963000, "ebitda": 667182000, "interest_expense": 147318000, "interest_income": null, "other_non_operating": null, "pretax_income": 137825000, "tax_provision": 6191000, "effective_tax_rate": null, "net_income": 127146000, "net_income_continuing_ops": 131634000, "net_income_to_common": 127146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2388488000, "short_term_investments": null, "net_receivables": 2955929000, "inventory": 1, "other_current_assets": null, "total_current_assets": 5434264000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 476587000, "goodwill_and_intangibles": 544908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39119321000, "total_assets": 44553585000, "short_term_debt": 307236000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1419212000, "long_term_debt": 14205145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14586465000, "total_liabilities": 16005677000, "total_debt": 14512381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7854112000, "total_equity": 27547943000, "shares_outstanding": 577530000, "operating_cash_flow": 406806000, "stock_based_compensation": 12048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580931000, "dividends_paid": 352184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 578567000, "free_cash_flow": 420615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288219000", "ebitda": "667182000", "netIncome": "127146000", "grossProfit": "733677000", "depreciation": "None", "totalRevenue": "1830590000", "costOfRevenue": "1096913000", "interestIncome": "None", "incomeBeforeTax": "137825000", "interestExpense": "147318000", "operatingIncome": "313482000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6191000", "reportedCurrency": "USD", "netInterestIncome": "-147318000", "nonInterestIncome": "None", "operatingExpenses": "420195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378963000", "sellingGeneralAndAdministrative": "53318000", "netIncomeFromContinuingOperations": "131634000" }, "balance": { "goodwill": "68321000", "inventory": "1", "commonStock": "592637000", "currentDebt": "None", "investments": "None", "totalAssets": "44553585000", "longTermDebt": "14205145000", "shortTermDebt": "307236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "476587000", "reportedCurrency": "USD", "retainedEarnings": "-7854112000", "totalLiabilities": "16005677000", "otherCurrentAssets": "89847000", "totalCurrentAssets": "5434264000", "currentLongTermDebt": "None", "longTermInvestments": "1719646000", "shortTermInvestments": "None", "currentNetReceivables": "2955929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39119321000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14586465000", "totalShareholderEquity": "27547943000", "capitalLeaseObligations": "381320000", "otherCurrentLiabilities": "1419212000", "totalCurrentLiabilities": "1419212000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14586465000", "cashAndShortTermInvestments": "2388488000", "commonStockSharesOutstanding": "577530000", "intangibleAssetsExcludingGoodwill": "476587000", "cashAndCashEquivalentsAtCarryingValue": "2388488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127146000", "profitLoss": "None", "dividendPayout": "352184000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406806000", "capitalExpenditures": "13809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "578567000", "cashflowFromInvestment": "-580931000", "stockBasedCompensation": "12048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 1717949000, "cost_of_revenue": 1036078000, "gross_profit": 681871000, "ebit": 242037000, "ebitda": 634317000, "pretax_income": 83672000, "tax_provision": -4768000, "net_income": 83911000, "net_income_to_common": 83911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1993646000, "total_current_assets": 4961309000, "total_assets": 44012166000, "short_term_debt": 1800010000, "long_term_debt": 15735549000, "total_debt": 17535559000, "total_liabilities": 17640439000, "total_equity": 25404376000, "shares_outstanding": 552380000, "goodwill_and_intangibles": 2234791000 }, "cash_flow": { "operating_cash_flow": 370502000, "capital_expenditure": 14547000, "free_cash_flow": 385049000, "dividends_paid": 338290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353233, "ticker_id": 4339, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242037000", "ebitda": "634317000", "netIncome": "83911000", "grossProfit": "681871000", "depreciation": "None", "totalRevenue": "1717949000", "costOfRevenue": "1036078000", "interestIncome": "None", "incomeBeforeTax": "83672000", "interestExpense": "154574000", "operatingIncome": "254297000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4768000", "reportedCurrency": "USD", "netInterestIncome": "-154574000", "nonInterestIncome": "None", "operatingExpenses": "427574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392280000", "sellingGeneralAndAdministrative": "44327000", "netIncomeFromContinuingOperations": "88440000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "565894000", "currentDebt": "None", "investments": "None", "totalAssets": "44012166000", "longTermDebt": "15735549000", "shortTermDebt": "1800010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2166470000", "reportedCurrency": "USD", "retainedEarnings": "-7628729000", "totalLiabilities": "17640439000", "otherCurrentAssets": "82437000", "totalCurrentAssets": "4961309000", "currentLongTermDebt": "None", "longTermInvestments": "1636531000", "shortTermInvestments": "None", "currentNetReceivables": "2885226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39050857000", "currentAccountsPayable": "173215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16118779000", "totalShareholderEquity": "25404376000", "capitalLeaseObligations": "383230000", "otherCurrentLiabilities": "422156000", "totalCurrentLiabilities": "1099922000", "otherNonCurrentLiabilities": "325715000", "totalNonCurrentLiabilities": "16540517000", "cashAndShortTermInvestments": "1993646000", "commonStockSharesOutstanding": "552380000", "intangibleAssetsExcludingGoodwill": "2166470000", "cashAndCashEquivalentsAtCarryingValue": "1993646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83911000", "profitLoss": "None", "dividendPayout": "338290000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370502000", "capitalExpenditures": "14547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2137544000", "cashflowFromInvestment": "-3144188000", "stockBasedCompensation": "8418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1021989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1243620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1717949000, "cost_of_revenue": 1036078000, "gross_profit": 681871000, "research_and_development": null, "selling_general_admin": 44327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242037000, "depreciation_amortisation": 392280000, "ebitda": 634317000, "interest_expense": 154574000, "interest_income": null, "other_non_operating": null, "pretax_income": 83672000, "tax_provision": -4768000, "effective_tax_rate": null, "net_income": 83911000, "net_income_continuing_ops": 88440000, "net_income_to_common": 83911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1993646000, "short_term_investments": null, "net_receivables": 2885226000, "inventory": null, "other_current_assets": null, "total_current_assets": 4961309000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 2166470000, "goodwill_and_intangibles": 2234791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39050857000, "total_assets": 44012166000, "short_term_debt": 1800010000, "accounts_payable": 173215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1099922000, "long_term_debt": 15735549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16540517000, "total_liabilities": 17640439000, "total_debt": 17535559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7628729000, "total_equity": 25404376000, "shares_outstanding": 552380000, "operating_cash_flow": 370502000, "stock_based_compensation": 8418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3144188000, "dividends_paid": 338290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2137544000, "free_cash_flow": 385049000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242037000", "ebitda": "634317000", "netIncome": "83911000", "grossProfit": "681871000", "depreciation": "None", "totalRevenue": "1717949000", "costOfRevenue": "1036078000", "interestIncome": "None", "incomeBeforeTax": "83672000", "interestExpense": "154574000", "operatingIncome": "254297000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4768000", "reportedCurrency": "USD", "netInterestIncome": "-154574000", "nonInterestIncome": "None", "operatingExpenses": "427574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392280000", "sellingGeneralAndAdministrative": "44327000", "netIncomeFromContinuingOperations": "88440000" }, "balance": { "goodwill": "68321000", "inventory": "None", "commonStock": "565894000", "currentDebt": "None", "investments": "None", "totalAssets": "44012166000", "longTermDebt": "15735549000", "shortTermDebt": "1800010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2166470000", "reportedCurrency": "USD", "retainedEarnings": "-7628729000", "totalLiabilities": "17640439000", "otherCurrentAssets": "82437000", "totalCurrentAssets": "4961309000", "currentLongTermDebt": "None", "longTermInvestments": "1636531000", "shortTermInvestments": "None", "currentNetReceivables": "2885226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39050857000", "currentAccountsPayable": "173215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16118779000", "totalShareholderEquity": "25404376000", "capitalLeaseObligations": "383230000", "otherCurrentLiabilities": "422156000", "totalCurrentLiabilities": "1099922000", "otherNonCurrentLiabilities": "325715000", "totalNonCurrentLiabilities": "16540517000", "cashAndShortTermInvestments": "1993646000", "commonStockSharesOutstanding": "552380000", "intangibleAssetsExcludingGoodwill": "2166470000", "cashAndCashEquivalentsAtCarryingValue": "1993646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83911000", "profitLoss": "None", "dividendPayout": "338290000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370502000", "capitalExpenditures": "14547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2137544000", "cashflowFromInvestment": "-3144188000", "stockBasedCompensation": "8418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1021989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1243620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 1626535000, "cost_of_revenue": 995273000, "gross_profit": 631262000, "ebit": 228767000, "ebitda": 578809000, "pretax_income": 139306000, "tax_provision": 4584000, "net_income": 127470000, "net_income_to_common": 127470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2582037000, "total_current_assets": 5509051000, "total_assets": 41654702000, "short_term_debt": 221074000, "long_term_debt": 15834238000, "total_debt": 16055312000, "total_liabilities": 17836083000, "total_equity": 22954036000, "shares_outstanding": 525138000, "goodwill_and_intangibles": 2030120000 }, "cash_flow": { "operating_cash_flow": 439056000, "capital_expenditure": 13947000, "free_cash_flow": 453003000, "dividends_paid": 318691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353235, "ticker_id": 4339, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228767000", "ebitda": "578809000", "netIncome": "127470000", "grossProfit": "631262000", "depreciation": "None", "totalRevenue": "1626535000", "costOfRevenue": "995273000", "interestIncome": "None", "incomeBeforeTax": "139306000", "interestExpense": "156532000", "operatingIncome": "241783000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4584000", "reportedCurrency": "USD", "netInterestIncome": "-156532000", "nonInterestIncome": "None", "operatingExpenses": "389479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350042000", "sellingGeneralAndAdministrative": "46106000", "netIncomeFromContinuingOperations": "134722000" }, "balance": { "goodwill": "68321000", "inventory": "3226515000", "commonStock": "533918000", "currentDebt": "None", "investments": "None", "totalAssets": "41654702000", "longTermDebt": "15834238000", "shortTermDebt": "221074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1961799000", "reportedCurrency": "USD", "retainedEarnings": "-7374283000", "totalLiabilities": "17836083000", "otherCurrentAssets": "104674000", "totalCurrentAssets": "5509051000", "currentLongTermDebt": "None", "longTermInvestments": "1568096000", "shortTermInvestments": "None", "currentNetReceivables": "2822340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36145651000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33775545000", "shortLongTermDebtTotal": "16199353000", "totalShareholderEquity": "22954036000", "capitalLeaseObligations": "365115000", "otherCurrentLiabilities": "1636730000", "totalCurrentLiabilities": "1636730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16199353000", "cashAndShortTermInvestments": "2582037000", "commonStockSharesOutstanding": "525138000", "intangibleAssetsExcludingGoodwill": "1961799000", "cashAndCashEquivalentsAtCarryingValue": "2582037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134722000", "profitLoss": "None", "dividendPayout": "318691000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "439056000", "capitalExpenditures": "13947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1208792000", "cashflowFromInvestment": "-1237338000", "stockBasedCompensation": "8821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1626535000, "cost_of_revenue": 995273000, "gross_profit": 631262000, "research_and_development": null, "selling_general_admin": 46106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228767000, "depreciation_amortisation": 350042000, "ebitda": 578809000, "interest_expense": 156532000, "interest_income": null, "other_non_operating": null, "pretax_income": 139306000, "tax_provision": 4584000, "effective_tax_rate": null, "net_income": 127470000, "net_income_continuing_ops": 134722000, "net_income_to_common": 127470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2582037000, "short_term_investments": null, "net_receivables": 2822340000, "inventory": 3226515000, "other_current_assets": null, "total_current_assets": 5509051000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1961799000, "goodwill_and_intangibles": 2030120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36145651000, "total_assets": 41654702000, "short_term_debt": 221074000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1636730000, "long_term_debt": 15834238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16199353000, "total_liabilities": 17836083000, "total_debt": 16055312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7374283000, "total_equity": 22954036000, "shares_outstanding": 525138000, "operating_cash_flow": 439056000, "stock_based_compensation": 8821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13947000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1237338000, "dividends_paid": 318691000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1208792000, "free_cash_flow": 453003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228767000", "ebitda": "578809000", "netIncome": "127470000", "grossProfit": "631262000", "depreciation": "None", "totalRevenue": "1626535000", "costOfRevenue": "995273000", "interestIncome": "None", "incomeBeforeTax": "139306000", "interestExpense": "156532000", "operatingIncome": "241783000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4584000", "reportedCurrency": "USD", "netInterestIncome": "-156532000", "nonInterestIncome": "None", "operatingExpenses": "389479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350042000", "sellingGeneralAndAdministrative": "46106000", "netIncomeFromContinuingOperations": "134722000" }, "balance": { "goodwill": "68321000", "inventory": "3226515000", "commonStock": "533918000", "currentDebt": "None", "investments": "None", "totalAssets": "41654702000", "longTermDebt": "15834238000", "shortTermDebt": "221074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1961799000", "reportedCurrency": "USD", "retainedEarnings": "-7374283000", "totalLiabilities": "17836083000", "otherCurrentAssets": "104674000", "totalCurrentAssets": "5509051000", "currentLongTermDebt": "None", "longTermInvestments": "1568096000", "shortTermInvestments": "None", "currentNetReceivables": "2822340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36145651000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33775545000", "shortLongTermDebtTotal": "16199353000", "totalShareholderEquity": "22954036000", "capitalLeaseObligations": "365115000", "otherCurrentLiabilities": "1636730000", "totalCurrentLiabilities": "1636730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16199353000", "cashAndShortTermInvestments": "2582037000", "commonStockSharesOutstanding": "525138000", "intangibleAssetsExcludingGoodwill": "1961799000", "cashAndCashEquivalentsAtCarryingValue": "2582037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134722000", "profitLoss": "None", "dividendPayout": "318691000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "439056000", "capitalExpenditures": "13947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1208792000", "cashflowFromInvestment": "-1237338000", "stockBasedCompensation": "8821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318691000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "income_statement": { "revenue": 1581598000, "cost_of_revenue": 958672000, "gross_profit": 622926000, "ebit": 304682000, "ebitda": 656755000, "pretax_income": 112013000, "tax_provision": 3503000, "net_income": 103040000, "net_income_to_common": 103040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2203788000, "total_current_assets": 4770037000, "total_assets": 40064135000, "short_term_debt": 398560000, "long_term_debt": 15991137000, "total_debt": 16389697000, "total_liabilities": 17871021000, "total_equity": 21204441000, "shares_outstanding": 501970000, "goodwill_and_intangibles": 2018670000 }, "cash_flow": { "operating_cash_flow": 416245000, "capital_expenditure": 11870000, "free_cash_flow": 428115000, "dividends_paid": 303402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353236, "ticker_id": 4339, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:26.930385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304682000", "ebitda": "656755000", "netIncome": "103040000", "grossProfit": "622926000", "depreciation": "None", "totalRevenue": "1581598000", "costOfRevenue": "958672000", "interestIncome": "None", "incomeBeforeTax": "112013000", "interestExpense": "152337000", "operatingIncome": "234238000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-152337000", "nonInterestIncome": "None", "operatingExpenses": "388688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43781000", "costofGoodsAndServicesSold": "958672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352073000", "sellingGeneralAndAdministrative": "44287000", "netIncomeFromContinuingOperations": "106342000" }, "balance": { "goodwill": "68321000", "inventory": "2810372000", "commonStock": "509805000", "currentDebt": "None", "investments": "None", "totalAssets": "40064135000", "longTermDebt": "15991137000", "shortTermDebt": "398560000", "treasuryStock": "-112032000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1950349000", "reportedCurrency": "USD", "retainedEarnings": "-7183035000", "totalLiabilities": "17871021000", "otherCurrentAssets": "-2715091000", "totalCurrentAssets": "4770037000", "currentLongTermDebt": "None", "longTermInvestments": "1650133000", "shortTermInvestments": "None", "currentNetReceivables": "2470968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35294098000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16389697000", "totalShareholderEquity": "21204441000", "capitalLeaseObligations": "348770000", "otherCurrentLiabilities": "1132554000", "totalCurrentLiabilities": "1531114000", "otherNonCurrentLiabilities": "1879884000", "totalNonCurrentLiabilities": "16339907000", "cashAndShortTermInvestments": "2203788000", "commonStockSharesOutstanding": "501970000", "intangibleAssetsExcludingGoodwill": "1950349000", "cashAndCashEquivalentsAtCarryingValue": "2203788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106342000", "profitLoss": "None", "dividendPayout": "303402000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416245000", "capitalExpenditures": "11870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1631841000", "cashflowFromInvestment": "-393379000", "stockBasedCompensation": "10504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1654707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1021989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581598000, "cost_of_revenue": 958672000, "gross_profit": 622926000, "research_and_development": null, "selling_general_admin": 44287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304682000, "depreciation_amortisation": 352073000, "ebitda": 656755000, "interest_expense": 152337000, "interest_income": null, "other_non_operating": null, "pretax_income": 112013000, "tax_provision": 3503000, "effective_tax_rate": null, "net_income": 103040000, "net_income_continuing_ops": 106342000, "net_income_to_common": 103040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2203788000, "short_term_investments": null, "net_receivables": 2470968000, "inventory": 2810372000, "other_current_assets": null, "total_current_assets": 4770037000, "net_ppe": null, "goodwill": 68321000, "intangible_assets": 1950349000, "goodwill_and_intangibles": 2018670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35294098000, "total_assets": 40064135000, "short_term_debt": 398560000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531114000, "long_term_debt": 15991137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16339907000, "total_liabilities": 17871021000, "total_debt": 16389697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7183035000, "total_equity": 21204441000, "shares_outstanding": 501970000, "operating_cash_flow": 416245000, "stock_based_compensation": 10504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -393379000, "dividends_paid": 303402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1631841000, "free_cash_flow": 428115000, "net_change_in_cash": 1654707000 }, "raw_data": { "income": { "ebit": "304682000", "ebitda": "656755000", "netIncome": "103040000", "grossProfit": "622926000", "depreciation": "None", "totalRevenue": "1581598000", "costOfRevenue": "958672000", "interestIncome": "None", "incomeBeforeTax": "112013000", "interestExpense": "152337000", "operatingIncome": "234238000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-152337000", "nonInterestIncome": "None", "operatingExpenses": "388688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43781000", "costofGoodsAndServicesSold": "958672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352073000", "sellingGeneralAndAdministrative": "44287000", "netIncomeFromContinuingOperations": "106342000" }, "balance": { "goodwill": "68321000", "inventory": "2810372000", "commonStock": "509805000", "currentDebt": "None", "investments": "None", "totalAssets": "40064135000", "longTermDebt": "15991137000", "shortTermDebt": "398560000", "treasuryStock": "-112032000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1950349000", "reportedCurrency": "USD", "retainedEarnings": "-7183035000", "totalLiabilities": "17871021000", "otherCurrentAssets": "-2715091000", "totalCurrentAssets": "4770037000", "currentLongTermDebt": "None", "longTermInvestments": "1650133000", "shortTermInvestments": "None", "currentNetReceivables": "2470968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35294098000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16389697000", "totalShareholderEquity": "21204441000", "capitalLeaseObligations": "348770000", "otherCurrentLiabilities": "1132554000", "totalCurrentLiabilities": "1531114000", "otherNonCurrentLiabilities": "1879884000", "totalNonCurrentLiabilities": "16339907000", "cashAndShortTermInvestments": "2203788000", "commonStockSharesOutstanding": "501970000", "intangibleAssetsExcludingGoodwill": "1950349000", "cashAndCashEquivalentsAtCarryingValue": "2203788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106342000", "profitLoss": "None", "dividendPayout": "303402000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416245000", "capitalExpenditures": "11870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1631841000", "cashflowFromInvestment": "-393379000", "stockBasedCompensation": "10504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1654707000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1021989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }