{ "ticker": { "uuid": "02759487-4e60-4f4d-ab41-45fda7f6b7ae", "symbol": "DPZ", "name": "Domino's Pizza Inc Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/02759487-4e60-4f4d-ab41-45fda7f6b7ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/02759487-4e60-4f4d-ab41-45fda7f6b7ae/" }, "ticker_metadata": { "id": 5713, "uuid": "02759487-4e60-4f4d-ab41-45fda7f6b7ae", "symbol": "DPZ", "name": "Domino's Pizza Inc Common Stock", "asset_type": "equity", "market_cap": 10368390000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Domino's Pizza, Inc., branded as Domino's, is an American multinational pizza restaurant chain founded in 1960. The corporation is headquartered at the Domino's Farms Office Park in Ann Arbor, Michigan.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "02759487-4e60-4f4d-ab41-45fda7f6b7ae", "symbol": "DPZ", "name": "Domino's Pizza Inc Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/02759487-4e60-4f4d-ab41-45fda7f6b7ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/02759487-4e60-4f4d-ab41-45fda7f6b7ae/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.27, "quality": 0.84, "momentum": 0.08, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 313.99, "market_cap": 10617571850, "pe_ratio": 17.9392, "earnings_yield": 0.0557, "ebitda_to_ev": 0.0641, "shareholder_yield": 0.0224, "roe": -0.1515, "piotroski_f_score": 7, "momentum_12_1": -0.2975, "volatility_252d": 0.2455 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.017648+00:00", "batch_id": "" }, "size": { "price_close": 313.99, "market_cap": 10617571850, "market_cap_usd": 10617571850, "enterprise_value": 15317672850, "shares_outstanding": 33815000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.9392, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.1327, "pcf_ratio": 13.7011, "pfcf_ratio": 11.8527, "ev_ebitda": 15.5961, "ev_ebit": 15.9792, "ev_sales": 3.0767, "ev_fcf": 17.0995, "earnings_yield": 0.0557, "fcf_yield": 0.0585, "price_to_sales": 2.1327, "price_to_book": null, "price_to_cashflow": 13.7011, "ebitda_to_ev": 0.0641, "sales_yield": 0.325 }, "yield": { "dividend_yield": 0.0224, "buyback_yield": 0, "shareholder_yield": 0.0224, "debt_paydown_yield": null, "total_yield": 0.0224 }, "quality": { "gross_margin": 0.4007, "operating_margin": 0.1925, "net_margin": 0.1189, "ebitda_margin": 0.1973, "fcf_margin": 0.1799, "roe": -0.1515, "roa": 0.3209, "roic": 0.9429, "roc_greenblatt": null, "asset_turnover": 2.6991, "cash_conversion": 1.5135, "accruals_ratio": -0.0993, "sbc_to_revenue": 0.0086, "piotroski_f_score": 7, "altman_z_score": 2.7923, "earnings_stability_5y": 0.1135, "revenue_stability_5y": 0.0976, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.0816, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.4721, "net_debt_to_ebitda": 4.7855, "debt_to_assets": 2.6745, "interest_coverage": 4.8755, "current_ratio": 1.603, "quick_ratio": 1.4862, "net_debt": 4700101000, "local_beta": 0.0007, "volatility_252d": 0.2455, "volatility_60d": 0.5715, "max_drawdown_12m": -0.3694, "risk_adjusted_momentum": -1.2119 }, "growth": { "revenue_growth_1y": 0.0517, "revenue_growth_3y_cagr": 0.0288, "revenue_growth_5y_cagr": 0.0371, "eps_growth_1y": -0.0265, "eps_growth_3y_cagr": 0.0998, "eps_growth_5y_cagr": 0.0414, "fcf_growth_1y": 0.1369, "book_value_growth_1y": null, "revenue_growth": 0.0517, "earnings_growth": -0.0265 }, "momentum": { "price_return_1m": -0.0293, "price_return_3m": -0.2274, "price_return_6m": -0.2395, "price_return_9m": -0.3143, "price_return_12m": -0.3181, "price_return_12m_ex1m": -0.2975, "momentum_6m": -0.2395, "momentum_12m": -0.3181, "momentum_12_1": -0.2975, "distance_from_52w_high": -0.345, "distance_from_52w_low": 0.0387, "relative_strength": -0.4761 }, "raw_ttm": { "revenue_ttm": 4978532000, "gross_profit_ttm": 1994925000, "ebit_ttm": 958600000, "ebitda_ttm": 982150000, "net_income_ttm": 591864000, "eps_diluted_ttm": 17.503, "operating_cash_flow_ttm": 774941000, "capital_expenditure_ttm": 120856000, "fcf_ttm": 895797000, "dividends_paid_ttm": 237703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196614000, "cash_and_equivalents": 232922000, "total_current_assets": 948993000, "total_current_liabilities": 592000000, "net_ppe": null, "total_assets": 1844488000, "total_debt": 4933023000, "total_equity": -3906773000, "net_working_capital": 180972000, "book_value_per_share": -115.5337, "retained_earnings": -3902172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4076230000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 48, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 60, "rank_ev_ebitda": 66, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 82, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 57, "rank_fcf_margin": 52, "rank_piotroski": 11, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88 }, "composites": { "value_composite": 73, "quality_composite": 16, "momentum_composite": 92, "growth_composite": 86, "yield_composite": 23, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.4762, "os_score": 0.24, "value_percentile": 0.27, "quality_percentile": 0.84, "momentum_percentile": 0.08, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 66, "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": true } } }, "latest_snapshot_fields": { "id": 928, "ticker_id": 5713, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.017648+00:00", "batch_id": "", "os_score_delta": null, "price_close": 313.99, "market_cap": 10617571850, "market_cap_usd": 10617571850, "enterprise_value": 15317672850, "shares_outstanding": 33815000, "fx_rate_to_usd": null, "pe_ratio": 17.93920875, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.13267121, "pcf_ratio": 13.70113576, "pfcf_ratio": 11.85265395, "ev_ebitda": 15.59606257, "ev_ebit": 15.97921224, "ev_sales": 3.07674488, "ev_fcf": 17.09949112, "earnings_yield": 0.05574382, "fcf_yield": 0.05848127, "dividend_yield": 0.0223877, "buyback_yield": 0, "shareholder_yield": 0.0223877, "debt_paydown_yield": null, "total_yield": 0.0223877, "gross_margin": 0.40070547, "operating_margin": 0.19254672, "net_margin": 0.11888324, "ebitda_margin": 0.19727703, "fcf_margin": 0.17993196, "roe": -0.1514969, "roa": 0.32088254, "roic": 0.94287067, "roc_greenblatt": null, "asset_turnover": 2.69914036, "cash_conversion": 1.51351831, "accruals_ratio": -0.09925627, "sbc_to_revenue": 0.00864673, "debt_to_equity": -1.47212572, "net_debt_to_ebitda": 4.78552258, "debt_to_assets": 2.67446739, "interest_coverage": 4.87554294, "current_ratio": 1.60302872, "quick_ratio": 1.48621453, "net_debt": 4700101000, "revenue_growth_1y": 0.05169329, "revenue_growth_3y_cagr": 0.02876024, "revenue_growth_5y_cagr": 0.03709954, "eps_growth_1y": -0.02653467, "eps_growth_3y_cagr": 0.09984279, "eps_growth_5y_cagr": 0.04137689, "fcf_growth_1y": 0.13685882, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.7922984, "earnings_stability_5y": 0.113507, "revenue_stability_5y": 0.097552, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02933721, "price_return_3m": -0.22737997, "price_return_6m": -0.23946517, "price_return_9m": -0.31434818, "price_return_12m": -0.31814841, "price_return_12m_ex1m": -0.2975402, "distance_from_52w_high": -0.34499242, "distance_from_52w_low": 0.03870456, "relative_strength": -0.47608946, "local_beta": 0.0007, "volatility_252d": 0.24552, "volatility_60d": 0.571493, "max_drawdown_12m": -0.36939953, "revenue_ttm": 4978532000, "gross_profit_ttm": 1994925000, "ebit_ttm": 958600000, "ebitda_ttm": 982150000, "net_income_ttm": 591864000, "eps_diluted_ttm": 17.50300163, "operating_cash_flow_ttm": 774941000, "capital_expenditure_ttm": 120856000, "fcf_ttm": 895797000, "dividends_paid_ttm": 237703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196614000, "cash_and_equivalents": 232922000, "total_current_assets": 948993000, "total_current_liabilities": 592000000, "net_ppe": null, "total_assets": 1844488000, "total_debt": 4933023000, "total_equity": -3906773000, "net_working_capital": 180972000, "book_value_per_share": -115.53372764, "retained_earnings": -3902172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4076230000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 48, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 60, "rank_ev_ebitda": 66, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 82, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 57, "rank_fcf_margin": 52, "rank_piotroski": 11, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88, "value_composite": 73, "quality_composite": 16, "momentum_composite": 92, "growth_composite": 86, "yield_composite": 23, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 66, "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": 313.99, "os": 0.24, "value": 0.27, "quality": 0.84, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.9392, "earnings_yield": 0.0557, "shareholder_yield": 0.0224, "roe": -0.1515, "momentum_12_1": -0.2975, "complete_fields": { "id": 928, "ticker_id": 5713, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.017648+00:00", "batch_id": "", "os_score_delta": null, "price_close": 313.99, "market_cap": 10617571850, "market_cap_usd": 10617571850, "enterprise_value": 15317672850, "shares_outstanding": 33815000, "fx_rate_to_usd": null, "pe_ratio": 17.93920875, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.13267121, "pcf_ratio": 13.70113576, "pfcf_ratio": 11.85265395, "ev_ebitda": 15.59606257, "ev_ebit": 15.97921224, "ev_sales": 3.07674488, "ev_fcf": 17.09949112, "earnings_yield": 0.05574382, "fcf_yield": 0.05848127, "dividend_yield": 0.0223877, "buyback_yield": 0, "shareholder_yield": 0.0223877, "debt_paydown_yield": null, "total_yield": 0.0223877, "gross_margin": 0.40070547, "operating_margin": 0.19254672, "net_margin": 0.11888324, "ebitda_margin": 0.19727703, "fcf_margin": 0.17993196, "roe": -0.1514969, "roa": 0.32088254, "roic": 0.94287067, "roc_greenblatt": null, "asset_turnover": 2.69914036, "cash_conversion": 1.51351831, "accruals_ratio": -0.09925627, "sbc_to_revenue": 0.00864673, "debt_to_equity": -1.47212572, "net_debt_to_ebitda": 4.78552258, "debt_to_assets": 2.67446739, "interest_coverage": 4.87554294, "current_ratio": 1.60302872, "quick_ratio": 1.48621453, "net_debt": 4700101000, "revenue_growth_1y": 0.05169329, "revenue_growth_3y_cagr": 0.02876024, "revenue_growth_5y_cagr": 0.03709954, "eps_growth_1y": -0.02653467, "eps_growth_3y_cagr": 0.09984279, "eps_growth_5y_cagr": 0.04137689, "fcf_growth_1y": 0.13685882, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.7922984, "earnings_stability_5y": 0.113507, "revenue_stability_5y": 0.097552, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02933721, "price_return_3m": -0.22737997, "price_return_6m": -0.23946517, "price_return_9m": -0.31434818, "price_return_12m": -0.31814841, "price_return_12m_ex1m": -0.2975402, "distance_from_52w_high": -0.34499242, "distance_from_52w_low": 0.03870456, "relative_strength": -0.47608946, "local_beta": 0.0007, "volatility_252d": 0.24552, "volatility_60d": 0.571493, "max_drawdown_12m": -0.36939953, "revenue_ttm": 4978532000, "gross_profit_ttm": 1994925000, "ebit_ttm": 958600000, "ebitda_ttm": 982150000, "net_income_ttm": 591864000, "eps_diluted_ttm": 17.50300163, "operating_cash_flow_ttm": 774941000, "capital_expenditure_ttm": 120856000, "fcf_ttm": 895797000, "dividends_paid_ttm": 237703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196614000, "cash_and_equivalents": 232922000, "total_current_assets": 948993000, "total_current_liabilities": 592000000, "net_ppe": null, "total_assets": 1844488000, "total_debt": 4933023000, "total_equity": -3906773000, "net_working_capital": 180972000, "book_value_per_share": -115.53372764, "retained_earnings": -3902172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4076230000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 48, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 50, "rank_pcf": 60, "rank_ev_ebitda": 66, "rank_ev_ebit": 60, "rank_earnings_yield": 48, "rank_fcf_yield": 63, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 82, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 57, "rank_fcf_margin": 52, "rank_piotroski": 11, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88, "value_composite": 73, "quality_composite": 16, "momentum_composite": 92, "growth_composite": 86, "yield_composite": 23, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 66, "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4939994000, "cost_of_revenue": 2966434000, "gross_profit": 1973560000, "ebit": 966310000, "ebitda": 1059937000, "pretax_income": 770338000, "tax_provision": 168634000, "net_income": 601704000, "net_income_to_common": 601704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433985000, "total_current_assets": 894201000, "total_assets": 1801414000, "short_term_debt": 53684000, "long_term_debt": 4810683000, "total_debt": 4864367000, "total_liabilities": 5702556000, "total_equity": -3901142000, "shares_outstanding": 34237646, "goodwill_and_intangibles": 169982000 }, "cash_flow": { "operating_cash_flow": 792062000, "capital_expenditure": 120558000, "free_cash_flow": 912620000, "dividends_paid": 236861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58667, "ticker_id": 5713, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "966310000", "ebitda": "1059937000", "netIncome": "601704000", "grossProfit": "1973560000", "depreciation": "None", "totalRevenue": "4939994000", "costOfRevenue": "2966434000", "interestIncome": "14880000", "incomeBeforeTax": "770338000", "interestExpense": "195972000", "operatingIncome": "953974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "168634000", "reportedCurrency": "USD", "netInterestIncome": "-181092000", "nonInterestIncome": "None", "operatingExpenses": "1019586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2966434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93627000", "sellingGeneralAndAdministrative": "464120000", "netIncomeFromContinuingOperations": "601704000" }, "balance": { "goodwill": "10726000", "inventory": "79189000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1801414000", "longTermDebt": "4810683000", "shortTermDebt": "53684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "159256000", "reportedCurrency": "USD", "retainedEarnings": "-3898622000", "totalLiabilities": "5702556000", "otherCurrentAssets": "46667000", "totalCurrentAssets": "894201000", "currentLongTermDebt": "6131000", "longTermInvestments": "36070000", "shortTermInvestments": "None", "currentNetReceivables": "334360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907213000", "currentAccountsPayable": "135029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232201000", "totalShareholderEquity": "-3901142000", "capitalLeaseObligations": "231470000", "otherCurrentLiabilities": "348108000", "totalCurrentLiabilities": "541621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5160934999", "cashAndShortTermInvestments": "433985000", "commonStockSharesOutstanding": "34237646", "intangibleAssetsExcludingGoodwill": "159256000", "cashAndCashEquivalentsAtCarryingValue": "433985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601704000", "profitLoss": "None", "dividendPayout": "236861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6700000", "operatingCashflow": "792062000", "capitalExpenditures": "120558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-752093000", "cashflowFromInvestment": "-70190000", "stockBasedCompensation": "44640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-357697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4939994000, "cost_of_revenue": 2966434000, "gross_profit": 1973560000, "research_and_development": null, "selling_general_admin": 464120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 966310000, "depreciation_amortisation": 93627000, "ebitda": 1059937000, "interest_expense": 195972000, "interest_income": null, "other_non_operating": null, "pretax_income": 770338000, "tax_provision": 168634000, "effective_tax_rate": null, "net_income": 601704000, "net_income_continuing_ops": 601704000, "net_income_to_common": 601704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433985000, "short_term_investments": null, "net_receivables": 334360000, "inventory": 79189000, "other_current_assets": null, "total_current_assets": 894201000, "net_ppe": null, "goodwill": 10726000, "intangible_assets": 159256000, "goodwill_and_intangibles": 169982000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 907213000, "total_assets": 1801414000, "short_term_debt": 53684000, "accounts_payable": 135029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541621000, "long_term_debt": 4810683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5160934999, "total_liabilities": 5702556000, "total_debt": 4864367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3898622000, "total_equity": -3901142000, "shares_outstanding": 34237646, "operating_cash_flow": 792062000, "stock_based_compensation": 44640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70190000, "dividends_paid": 236861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -752093000, "free_cash_flow": 912620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "966310000", "ebitda": "1059937000", "netIncome": "601704000", "grossProfit": "1973560000", "depreciation": "None", "totalRevenue": "4939994000", "costOfRevenue": "2966434000", "interestIncome": "14880000", "incomeBeforeTax": "770338000", "interestExpense": "195972000", "operatingIncome": "953974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "168634000", "reportedCurrency": "USD", "netInterestIncome": "-181092000", "nonInterestIncome": "None", "operatingExpenses": "1019586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2966434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93627000", "sellingGeneralAndAdministrative": "464120000", "netIncomeFromContinuingOperations": "601704000" }, "balance": { "goodwill": "10726000", "inventory": "79189000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1801414000", "longTermDebt": "4810683000", "shortTermDebt": "53684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "159256000", "reportedCurrency": "USD", "retainedEarnings": "-3898622000", "totalLiabilities": "5702556000", "otherCurrentAssets": "46667000", "totalCurrentAssets": "894201000", "currentLongTermDebt": "6131000", "longTermInvestments": "36070000", "shortTermInvestments": "None", "currentNetReceivables": "334360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907213000", "currentAccountsPayable": "135029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232201000", "totalShareholderEquity": "-3901142000", "capitalLeaseObligations": "231470000", "otherCurrentLiabilities": "348108000", "totalCurrentLiabilities": "541621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5160934999", "cashAndShortTermInvestments": "433985000", "commonStockSharesOutstanding": "34237646", "intangibleAssetsExcludingGoodwill": "159256000", "cashAndCashEquivalentsAtCarryingValue": "433985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601704000", "profitLoss": "None", "dividendPayout": "236861000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6700000", "operatingCashflow": "792062000", "capitalExpenditures": "120558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-752093000", "cashflowFromInvestment": "-70190000", "stockBasedCompensation": "44640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-357697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88827000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4706416000, "cost_of_revenue": 2857914000, "gross_profit": 1848502000, "ebit": 918085000, "ebitda": 1005817000, "pretax_income": 722215000, "tax_provision": 138045000, "net_income": 584170000, "net_income_to_common": 584170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186126000, "total_current_assets": 905278000, "total_assets": 1737013000, "short_term_debt": 1189599000, "long_term_debt": 3825659000, "total_debt": 5015258000, "total_liabilities": 5699304000, "total_equity": -3962291000, "shares_outstanding": 34847542, "goodwill_and_intangibles": 166603000 }, "cash_flow": { "operating_cash_flow": 624897000, "capital_expenditure": 112885000, "free_cash_flow": 737782000, "dividends_paid": 209945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58672, "ticker_id": 5713, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "918085000", "ebitda": "1005817000", "netIncome": "584170000", "grossProfit": "1848502000", "depreciation": "None", "totalRevenue": "4706416000", "costOfRevenue": "2857914000", "interestIncome": "17022000", "incomeBeforeTax": "722215000", "interestExpense": "195870000", "operatingIncome": "878999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "138045000", "reportedCurrency": "USD", "netInterestIncome": "-178848000", "nonInterestIncome": "None", "operatingExpenses": "969503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2857914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87732000", "sellingGeneralAndAdministrative": "459492000", "netIncomeFromContinuingOperations": "584170000" }, "balance": { "goodwill": "11578000", "inventory": "70919000", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "1737013000", "longTermDebt": "3825659000", "shortTermDebt": "1189599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155025000", "reportedCurrency": "USD", "retainedEarnings": "-3956474000", "totalLiabilities": "5699304000", "otherCurrentAssets": "339129000", "totalCurrentAssets": "905278000", "currentLongTermDebt": "1149679000", "longTermInvestments": "82699000", "shortTermInvestments": "None", "currentNetReceivables": "309104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831735000", "currentAccountsPayable": "85898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197241000", "totalShareholderEquity": "-3962291000", "capitalLeaseObligations": "221903000", "otherCurrentLiabilities": "336965000", "totalCurrentLiabilities": "1612462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4086842000", "cashAndShortTermInvestments": "186126000", "commonStockSharesOutstanding": "34847542", "intangibleAssetsExcludingGoodwill": "155025000", "cashAndCashEquivalentsAtCarryingValue": "186126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584170000", "profitLoss": "None", "dividendPayout": "209945000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6651000", "operatingCashflow": "624897000", "capitalExpenditures": "112885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532223000", "cashflowFromInvestment": "-31229000", "stockBasedCompensation": "43255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-329557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4706416000, "cost_of_revenue": 2857914000, "gross_profit": 1848502000, "research_and_development": null, "selling_general_admin": 459492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 918085000, "depreciation_amortisation": 87732000, "ebitda": 1005817000, "interest_expense": 195870000, "interest_income": null, "other_non_operating": null, "pretax_income": 722215000, "tax_provision": 138045000, "effective_tax_rate": null, "net_income": 584170000, "net_income_continuing_ops": 584170000, "net_income_to_common": 584170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186126000, "short_term_investments": null, "net_receivables": 309104000, "inventory": 70919000, "other_current_assets": null, "total_current_assets": 905278000, "net_ppe": null, "goodwill": 11578000, "intangible_assets": 155025000, "goodwill_and_intangibles": 166603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 831735000, "total_assets": 1737013000, "short_term_debt": 1189599000, "accounts_payable": 85898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1612462000, "long_term_debt": 3825659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4086842000, "total_liabilities": 5699304000, "total_debt": 5015258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3956474000, "total_equity": -3962291000, "shares_outstanding": 34847542, "operating_cash_flow": 624897000, "stock_based_compensation": 43255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31229000, "dividends_paid": 209945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -532223000, "free_cash_flow": 737782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "918085000", "ebitda": "1005817000", "netIncome": "584170000", "grossProfit": "1848502000", "depreciation": "None", "totalRevenue": "4706416000", "costOfRevenue": "2857914000", "interestIncome": "17022000", "incomeBeforeTax": "722215000", "interestExpense": "195870000", "operatingIncome": "878999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "138045000", "reportedCurrency": "USD", "netInterestIncome": "-178848000", "nonInterestIncome": "None", "operatingExpenses": "969503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2857914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87732000", "sellingGeneralAndAdministrative": "459492000", "netIncomeFromContinuingOperations": "584170000" }, "balance": { "goodwill": "11578000", "inventory": "70919000", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "1737013000", "longTermDebt": "3825659000", "shortTermDebt": "1189599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155025000", "reportedCurrency": "USD", "retainedEarnings": "-3956474000", "totalLiabilities": "5699304000", "otherCurrentAssets": "339129000", "totalCurrentAssets": "905278000", "currentLongTermDebt": "1149679000", "longTermInvestments": "82699000", "shortTermInvestments": "None", "currentNetReceivables": "309104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831735000", "currentAccountsPayable": "85898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197241000", "totalShareholderEquity": "-3962291000", "capitalLeaseObligations": "221903000", "otherCurrentLiabilities": "336965000", "totalCurrentLiabilities": "1612462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4086842000", "cashAndShortTermInvestments": "186126000", "commonStockSharesOutstanding": "34847542", "intangibleAssetsExcludingGoodwill": "155025000", "cashAndCashEquivalentsAtCarryingValue": "186126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584170000", "profitLoss": "None", "dividendPayout": "209945000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6651000", "operatingCashflow": "624897000", "capitalExpenditures": "112885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532223000", "cashflowFromInvestment": "-31229000", "stockBasedCompensation": "43255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-329557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87732000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4479358000, "cost_of_revenue": 2751941000, "gross_profit": 1727417000, "ebit": 848915000, "ebitda": 929555000, "pretax_income": 652440000, "tax_provision": 133322000, "net_income": 519118000, "net_income_to_common": 519118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114098000, "total_current_assets": 817291000, "total_assets": 1674899000, "short_term_debt": 95696000, "long_term_debt": 4934062000, "total_debt": 5029758000, "total_liabilities": 5745266000, "total_equity": -4070367000, "shares_outstanding": 35401313, "goodwill_and_intangibles": 145793000 }, "cash_flow": { "operating_cash_flow": 590864000, "capital_expenditure": 105396000, "free_cash_flow": 696260000, "dividends_paid": 169772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58677, "ticker_id": 5713, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "848915000", "ebitda": "929555000", "netIncome": "519118000", "grossProfit": "1727417000", "depreciation": "None", "totalRevenue": "4479358000", "costOfRevenue": "2751941000", "interestIncome": "9696000", "incomeBeforeTax": "652440000", "interestExpense": "196475000", "operatingIncome": "819519000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "133322000", "reportedCurrency": "USD", "netInterestIncome": "-187673000", "nonInterestIncome": "None", "operatingExpenses": "906450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2751941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80640000", "sellingGeneralAndAdministrative": "434554000", "netIncomeFromContinuingOperations": "520128000" }, "balance": { "goodwill": "11688000", "inventory": "82964000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "1674899000", "longTermDebt": "4934062000", "shortTermDebt": "95696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "134105000", "reportedCurrency": "USD", "retainedEarnings": "-4069648000", "totalLiabilities": "5745266000", "otherCurrentAssets": "337420000", "totalCurrentAssets": "817291000", "currentLongTermDebt": "56366000", "longTermInvestments": "143553000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857608000", "currentAccountsPayable": "106267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5209306000", "totalShareholderEquity": "-4070367000", "capitalLeaseObligations": "218878000", "otherCurrentLiabilities": "345387000", "totalCurrentLiabilities": "547350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5197916000", "cashAndShortTermInvestments": "114098000", "commonStockSharesOutstanding": "35401313", "intangibleAssetsExcludingGoodwill": "134105000", "cashAndCashEquivalentsAtCarryingValue": "114098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519118000", "profitLoss": "None", "dividendPayout": "169772000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160000", "operatingCashflow": "590864000", "capitalExpenditures": "105396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476358000", "cashflowFromInvestment": "-106917000", "stockBasedCompensation": "37514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4479358000, "cost_of_revenue": 2751941000, "gross_profit": 1727417000, "research_and_development": null, "selling_general_admin": 434554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 848915000, "depreciation_amortisation": 80640000, "ebitda": 929555000, "interest_expense": 196475000, "interest_income": null, "other_non_operating": null, "pretax_income": 652440000, "tax_provision": 133322000, "effective_tax_rate": null, "net_income": 519118000, "net_income_continuing_ops": 520128000, "net_income_to_common": 519118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114098000, "short_term_investments": null, "net_receivables": 282809000, "inventory": 82964000, "other_current_assets": null, "total_current_assets": 817291000, "net_ppe": null, "goodwill": 11688000, "intangible_assets": 134105000, "goodwill_and_intangibles": 145793000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857608000, "total_assets": 1674899000, "short_term_debt": 95696000, "accounts_payable": 106267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547350000, "long_term_debt": 4934062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5197916000, "total_liabilities": 5745266000, "total_debt": 5029758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4069648000, "total_equity": -4070367000, "shares_outstanding": 35401313, "operating_cash_flow": 590864000, "stock_based_compensation": 37514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106917000, "dividends_paid": 169772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476358000, "free_cash_flow": 696260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "848915000", "ebitda": "929555000", "netIncome": "519118000", "grossProfit": "1727417000", "depreciation": "None", "totalRevenue": "4479358000", "costOfRevenue": "2751941000", "interestIncome": "9696000", "incomeBeforeTax": "652440000", "interestExpense": "196475000", "operatingIncome": "819519000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "133322000", "reportedCurrency": "USD", "netInterestIncome": "-187673000", "nonInterestIncome": "None", "operatingExpenses": "906450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2751941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80640000", "sellingGeneralAndAdministrative": "434554000", "netIncomeFromContinuingOperations": "520128000" }, "balance": { "goodwill": "11688000", "inventory": "82964000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "1674899000", "longTermDebt": "4934062000", "shortTermDebt": "95696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "134105000", "reportedCurrency": "USD", "retainedEarnings": "-4069648000", "totalLiabilities": "5745266000", "otherCurrentAssets": "337420000", "totalCurrentAssets": "817291000", "currentLongTermDebt": "56366000", "longTermInvestments": "143553000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857608000", "currentAccountsPayable": "106267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5209306000", "totalShareholderEquity": "-4070367000", "capitalLeaseObligations": "218878000", "otherCurrentLiabilities": "345387000", "totalCurrentLiabilities": "547350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5197916000", "cashAndShortTermInvestments": "114098000", "commonStockSharesOutstanding": "35401313", "intangibleAssetsExcludingGoodwill": "134105000", "cashAndCashEquivalentsAtCarryingValue": "114098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519118000", "profitLoss": "None", "dividendPayout": "169772000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160000", "operatingCashflow": "590864000", "capitalExpenditures": "105396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476358000", "cashflowFromInvestment": "-106917000", "stockBasedCompensation": "37514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80640000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4537158000, "cost_of_revenue": 2888552000, "gross_profit": 1648606000, "ebit": 771087000, "ebitda": 851338000, "pretax_income": 572833000, "tax_provision": 120570000, "net_income": 452263000, "net_income_to_common": 452263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60356000, "total_current_assets": 790654000, "total_assets": 1602221000, "short_term_debt": 89690000, "long_term_debt": 4893221000, "total_debt": 4982911000, "total_liabilities": 5791286000, "total_equity": -4189065000, "shares_outstanding": 36093754, "goodwill_and_intangibles": 120117000 }, "cash_flow": { "operating_cash_flow": 475317000, "capital_expenditure": 87234000, "free_cash_flow": 562551000, "dividends_paid": 157531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58682, "ticker_id": 5713, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "771087000", "ebitda": "851338000", "netIncome": "452263000", "grossProfit": "1648606000", "depreciation": "None", "totalRevenue": "4537158000", "costOfRevenue": "2888552000", "interestIncome": "3162000", "incomeBeforeTax": "572833000", "interestExpense": "198254000", "operatingIncome": "767925000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "120570000", "reportedCurrency": "USD", "netInterestIncome": "-195092000", "nonInterestIncome": "None", "operatingExpenses": "880681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3162000", "costofGoodsAndServicesSold": "2888552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80251000", "sellingGeneralAndAdministrative": "416524000", "netIncomeFromContinuingOperations": "452263000" }, "balance": { "goodwill": "11763000", "inventory": "81570000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "1602221000", "longTermDebt": "4893221000", "shortTermDebt": "89690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108354000", "reportedCurrency": "USD", "retainedEarnings": "-4194418000", "totalLiabilities": "5791286000", "otherCurrentAssets": "391236000", "totalCurrentAssets": "790654000", "currentLongTermDebt": "54813000", "longTermInvestments": "139235000", "shortTermInvestments": "13395000", "currentNetReceivables": "257492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811567000", "currentAccountsPayable": "89715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302235000", "shortLongTermDebtTotal": "5252354000", "totalShareholderEquity": "-4189065000", "capitalLeaseObligations": "304320000", "otherCurrentLiabilities": "351716000", "totalCurrentLiabilities": "536621000", "otherNonCurrentLiabilities": "279484000", "totalNonCurrentLiabilities": "5254665000", "cashAndShortTermInvestments": "60356000", "commonStockSharesOutstanding": "36093754", "intangibleAssetsExcludingGoodwill": "108354000", "cashAndCashEquivalentsAtCarryingValue": "60356000", "accumulatedDepreciationAmortizationPPE": "-332472000" }, "cashflow": { "netIncome": "452263000", "profitLoss": "None", "dividendPayout": "157531000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17059000", "operatingCashflow": "475317000", "capitalExpenditures": "87234000", "changeInReceivables": "-6333000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515949000", "cashflowFromInvestment": "-53681000", "stockBasedCompensation": "28709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94313000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4537158000, "cost_of_revenue": 2888552000, "gross_profit": 1648606000, "research_and_development": null, "selling_general_admin": 416524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 771087000, "depreciation_amortisation": 80251000, "ebitda": 851338000, "interest_expense": 198254000, "interest_income": null, "other_non_operating": null, "pretax_income": 572833000, "tax_provision": 120570000, "effective_tax_rate": null, "net_income": 452263000, "net_income_continuing_ops": 452263000, "net_income_to_common": 452263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60356000, "short_term_investments": 13395000, "net_receivables": 257492000, "inventory": 81570000, "other_current_assets": null, "total_current_assets": 790654000, "net_ppe": null, "goodwill": 11763000, "intangible_assets": 108354000, "goodwill_and_intangibles": 120117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 811567000, "total_assets": 1602221000, "short_term_debt": 89690000, "accounts_payable": 89715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536621000, "long_term_debt": 4893221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5254665000, "total_liabilities": 5791286000, "total_debt": 4982911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4194418000, "total_equity": -4189065000, "shares_outstanding": 36093754, "operating_cash_flow": 475317000, "stock_based_compensation": 28709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53681000, "dividends_paid": 157531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -515949000, "free_cash_flow": 562551000, "net_change_in_cash": -94313000 }, "raw_data": { "income": { "ebit": "771087000", "ebitda": "851338000", "netIncome": "452263000", "grossProfit": "1648606000", "depreciation": "None", "totalRevenue": "4537158000", "costOfRevenue": "2888552000", "interestIncome": "3162000", "incomeBeforeTax": "572833000", "interestExpense": "198254000", "operatingIncome": "767925000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "120570000", "reportedCurrency": "USD", "netInterestIncome": "-195092000", "nonInterestIncome": "None", "operatingExpenses": "880681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3162000", "costofGoodsAndServicesSold": "2888552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80251000", "sellingGeneralAndAdministrative": "416524000", "netIncomeFromContinuingOperations": "452263000" }, "balance": { "goodwill": "11763000", "inventory": "81570000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "1602221000", "longTermDebt": "4893221000", "shortTermDebt": "89690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108354000", "reportedCurrency": "USD", "retainedEarnings": "-4194418000", "totalLiabilities": "5791286000", "otherCurrentAssets": "391236000", "totalCurrentAssets": "790654000", "currentLongTermDebt": "54813000", "longTermInvestments": "139235000", "shortTermInvestments": "13395000", "currentNetReceivables": "257492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811567000", "currentAccountsPayable": "89715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302235000", "shortLongTermDebtTotal": "5252354000", "totalShareholderEquity": "-4189065000", "capitalLeaseObligations": "304320000", "otherCurrentLiabilities": "351716000", "totalCurrentLiabilities": "536621000", "otherNonCurrentLiabilities": "279484000", "totalNonCurrentLiabilities": "5254665000", "cashAndShortTermInvestments": "60356000", "commonStockSharesOutstanding": "36093754", "intangibleAssetsExcludingGoodwill": "108354000", "cashAndCashEquivalentsAtCarryingValue": "60356000", "accumulatedDepreciationAmortizationPPE": "-332472000" }, "cashflow": { "netIncome": "452263000", "profitLoss": "None", "dividendPayout": "157531000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17059000", "operatingCashflow": "475317000", "capitalExpenditures": "87234000", "changeInReceivables": "-6333000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515949000", "cashflowFromInvestment": "-53681000", "stockBasedCompensation": "28709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94313000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80251000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4357373000, "cost_of_revenue": 2669131000, "gross_profit": 1688242000, "ebit": 817511000, "ebitda": 890434000, "pretax_income": 625705000, "tax_provision": 115238000, "net_income": 510467000, "net_income_to_common": 510467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148160000, "total_current_assets": 860540000, "total_assets": 1671816000, "short_term_debt": 96831000, "long_term_debt": 4938300000, "total_debt": 5035131000, "total_liabilities": 5881352000, "total_equity": -4209536000, "shares_outstanding": 37691351, "goodwill_and_intangibles": 110592000 }, "cash_flow": { "operating_cash_flow": 654206000, "capital_expenditure": 94172000, "free_cash_flow": 748378000, "dividends_paid": 139399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58687, "ticker_id": 5713, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "817511000", "ebitda": "890434000", "netIncome": "510467000", "grossProfit": "1688242000", "depreciation": "None", "totalRevenue": "4357373000", "costOfRevenue": "2669131000", "interestIncome": "345000", "incomeBeforeTax": "625705000", "interestExpense": "191461000", "operatingIncome": "780408000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115238000", "reportedCurrency": "USD", "netInterestIncome": "-191461000", "nonInterestIncome": "None", "operatingExpenses": "907834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "345000", "costofGoodsAndServicesSold": "2669131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72923000", "sellingGeneralAndAdministrative": "428333000", "netIncomeFromContinuingOperations": "510467000" }, "balance": { "goodwill": "15034000", "inventory": "68328000", "commonStock": "361000", "currentDebt": "None", "investments": "None", "totalAssets": "1671816000", "longTermDebt": "4938300000", "shortTermDebt": "96831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "95558000", "reportedCurrency": "USD", "retainedEarnings": "-4207917000", "totalLiabilities": "5881352000", "otherCurrentAssets": "388725000", "totalCurrentAssets": "860540000", "currentLongTermDebt": "55588000", "longTermInvestments": "141273000", "shortTermInvestments": "15433000", "currentNetReceivables": "255327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811276000", "currentAccountsPayable": "91547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534767000", "shortLongTermDebtTotal": "5291852000", "totalShareholderEquity": "-4209536000", "capitalLeaseObligations": "297964000", "otherCurrentLiabilities": "169649000", "totalCurrentLiabilities": "590741000", "otherNonCurrentLiabilities": "272051000", "totalNonCurrentLiabilities": "5290611000", "cashAndShortTermInvestments": "148160000", "commonStockSharesOutstanding": "37691351", "intangibleAssetsExcludingGoodwill": "95558000", "cashAndCashEquivalentsAtCarryingValue": "148160000", "accumulatedDepreciationAmortizationPPE": "-318466000" }, "cashflow": { "netIncome": "510467000", "profitLoss": "None", "dividendPayout": "139399000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9420000", "operatingCashflow": "654206000", "capitalExpenditures": "94172000", "changeInReceivables": "-8107000", "changeInExchangeRate": "-316000", "cashflowFromFinancing": "-522833000", "cashflowFromInvestment": "-142723000", "stockBasedCompensation": "28670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1320902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4357373000, "cost_of_revenue": 2669131000, "gross_profit": 1688242000, "research_and_development": null, "selling_general_admin": 428333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 817511000, "depreciation_amortisation": 72923000, "ebitda": 890434000, "interest_expense": 191461000, "interest_income": null, "other_non_operating": null, "pretax_income": 625705000, "tax_provision": 115238000, "effective_tax_rate": null, "net_income": 510467000, "net_income_continuing_ops": 510467000, "net_income_to_common": 510467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148160000, "short_term_investments": 15433000, "net_receivables": 255327000, "inventory": 68328000, "other_current_assets": null, "total_current_assets": 860540000, "net_ppe": null, "goodwill": 15034000, "intangible_assets": 95558000, "goodwill_and_intangibles": 110592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 811276000, "total_assets": 1671816000, "short_term_debt": 96831000, "accounts_payable": 91547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590741000, "long_term_debt": 4938300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5290611000, "total_liabilities": 5881352000, "total_debt": 5035131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4207917000, "total_equity": -4209536000, "shares_outstanding": 37691351, "operating_cash_flow": 654206000, "stock_based_compensation": 28670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142723000, "dividends_paid": 139399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -522833000, "free_cash_flow": 748378000, "net_change_in_cash": -11666000 }, "raw_data": { "income": { "ebit": "817511000", "ebitda": "890434000", "netIncome": "510467000", "grossProfit": "1688242000", "depreciation": "None", "totalRevenue": "4357373000", "costOfRevenue": "2669131000", "interestIncome": "345000", "incomeBeforeTax": "625705000", "interestExpense": "191461000", "operatingIncome": "780408000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115238000", "reportedCurrency": "USD", "netInterestIncome": "-191461000", "nonInterestIncome": "None", "operatingExpenses": "907834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "345000", "costofGoodsAndServicesSold": "2669131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72923000", "sellingGeneralAndAdministrative": "428333000", "netIncomeFromContinuingOperations": "510467000" }, "balance": { "goodwill": "15034000", "inventory": "68328000", "commonStock": "361000", "currentDebt": "None", "investments": "None", "totalAssets": "1671816000", "longTermDebt": "4938300000", "shortTermDebt": "96831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "95558000", "reportedCurrency": "USD", "retainedEarnings": "-4207917000", "totalLiabilities": "5881352000", "otherCurrentAssets": "388725000", "totalCurrentAssets": "860540000", "currentLongTermDebt": "55588000", "longTermInvestments": "141273000", "shortTermInvestments": "15433000", "currentNetReceivables": "255327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "811276000", "currentAccountsPayable": "91547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534767000", "shortLongTermDebtTotal": "5291852000", "totalShareholderEquity": "-4209536000", "capitalLeaseObligations": "297964000", "otherCurrentLiabilities": "169649000", "totalCurrentLiabilities": "590741000", "otherNonCurrentLiabilities": "272051000", "totalNonCurrentLiabilities": "5290611000", "cashAndShortTermInvestments": "148160000", "commonStockSharesOutstanding": "37691351", "intangibleAssetsExcludingGoodwill": "95558000", "cashAndCashEquivalentsAtCarryingValue": "148160000", "accumulatedDepreciationAmortizationPPE": "-318466000" }, "cashflow": { "netIncome": "510467000", "profitLoss": "None", "dividendPayout": "139399000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9420000", "operatingCashflow": "654206000", "capitalExpenditures": "94172000", "changeInReceivables": "-8107000", "changeInExchangeRate": "-316000", "cashflowFromFinancing": "-522833000", "cashflowFromInvestment": "-142723000", "stockBasedCompensation": "28670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11666000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1320902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72923000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 4117411000, "cost_of_revenue": 2522918000, "gross_profit": 1594493000, "ebit": 725642000, "ebitda": 790680000, "pretax_income": 555130000, "tax_provision": 63834000, "net_income": 491296000, "net_income_to_common": 491296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168821000, "total_current_assets": 869384000, "total_assets": 1567168000, "short_term_debt": 38716000, "long_term_debt": 4116018000, "total_debt": 4154734000, "total_liabilities": 4867573000, "total_equity": -3300405000, "shares_outstanding": 39640791, "goodwill_and_intangibles": 96367000 }, "cash_flow": { "operating_cash_flow": 592794000, "capital_expenditure": 88768000, "free_cash_flow": 681562000, "dividends_paid": 121925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58692, "ticker_id": 5713, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "725642000", "ebitda": "790680000", "netIncome": "491296000", "grossProfit": "1594493000", "depreciation": "None", "totalRevenue": "4117411000", "costOfRevenue": "2522918000", "interestIncome": "1654000", "incomeBeforeTax": "555130000", "interestExpense": "172166000", "operatingIncome": "725642000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "63834000", "reportedCurrency": "USD", "netInterestIncome": "-170512000", "nonInterestIncome": "None", "operatingExpenses": "868851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1654000", "costofGoodsAndServicesSold": "2522918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65038000", "sellingGeneralAndAdministrative": "406613000", "netIncomeFromContinuingOperations": "491296000" }, "balance": { "goodwill": "15061000", "inventory": "66683000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "1567168000", "longTermDebt": "4116018000", "shortTermDebt": "38716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81306000", "reportedCurrency": "USD", "retainedEarnings": "-3303492000", "totalLiabilities": "4867573000", "otherCurrentAssets": "389320000", "totalCurrentAssets": "869384000", "currentLongTermDebt": "2855000", "longTermInvestments": "13251000", "shortTermInvestments": "13251000", "currentNetReceivables": "244560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697784000", "currentAccountsPayable": "94499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297364000", "shortLongTermDebtTotal": "4357002000", "totalShareholderEquity": "-3300405000", "capitalLeaseObligations": "238129000", "otherCurrentLiabilities": "141175000", "totalCurrentLiabilities": "470819000", "otherNonCurrentLiabilities": "274637000", "totalNonCurrentLiabilities": "4396754000", "cashAndShortTermInvestments": "168821000", "commonStockSharesOutstanding": "39640791", "intangibleAssetsExcludingGoodwill": "81306000", "cashAndCashEquivalentsAtCarryingValue": "168821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491296000", "profitLoss": "None", "dividendPayout": "121925000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-24959000", "operatingCashflow": "592794000", "capitalExpenditures": "88768000", "changeInReceivables": "-33334000", "changeInExchangeRate": "761000", "cashflowFromFinancing": "-446406000", "cashflowFromInvestment": "-128927000", "stockBasedCompensation": "24244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18222000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4117411000, "cost_of_revenue": 2522918000, "gross_profit": 1594493000, "research_and_development": null, "selling_general_admin": 406613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 725642000, "depreciation_amortisation": 65038000, "ebitda": 790680000, "interest_expense": 172166000, "interest_income": null, "other_non_operating": null, "pretax_income": 555130000, "tax_provision": 63834000, "effective_tax_rate": null, "net_income": 491296000, "net_income_continuing_ops": 491296000, "net_income_to_common": 491296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168821000, "short_term_investments": 13251000, "net_receivables": 244560000, "inventory": 66683000, "other_current_assets": null, "total_current_assets": 869384000, "net_ppe": null, "goodwill": 15061000, "intangible_assets": 81306000, "goodwill_and_intangibles": 96367000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 697784000, "total_assets": 1567168000, "short_term_debt": 38716000, "accounts_payable": 94499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470819000, "long_term_debt": 4116018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4396754000, "total_liabilities": 4867573000, "total_debt": 4154734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3303492000, "total_equity": -3300405000, "shares_outstanding": 39640791, "operating_cash_flow": 592794000, "stock_based_compensation": 24244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128927000, "dividends_paid": 121925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -446406000, "free_cash_flow": 681562000, "net_change_in_cash": 18222000 }, "raw_data": { "income": { "ebit": "725642000", "ebitda": "790680000", "netIncome": "491296000", "grossProfit": "1594493000", "depreciation": "None", "totalRevenue": "4117411000", "costOfRevenue": "2522918000", "interestIncome": "1654000", "incomeBeforeTax": "555130000", "interestExpense": "172166000", "operatingIncome": "725642000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "63834000", "reportedCurrency": "USD", "netInterestIncome": "-170512000", "nonInterestIncome": "None", "operatingExpenses": "868851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1654000", "costofGoodsAndServicesSold": "2522918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65038000", "sellingGeneralAndAdministrative": "406613000", "netIncomeFromContinuingOperations": "491296000" }, "balance": { "goodwill": "15061000", "inventory": "66683000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "1567168000", "longTermDebt": "4116018000", "shortTermDebt": "38716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81306000", "reportedCurrency": "USD", "retainedEarnings": "-3303492000", "totalLiabilities": "4867573000", "otherCurrentAssets": "389320000", "totalCurrentAssets": "869384000", "currentLongTermDebt": "2855000", "longTermInvestments": "13251000", "shortTermInvestments": "13251000", "currentNetReceivables": "244560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697784000", "currentAccountsPayable": "94499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297364000", "shortLongTermDebtTotal": "4357002000", "totalShareholderEquity": "-3300405000", "capitalLeaseObligations": "238129000", "otherCurrentLiabilities": "141175000", "totalCurrentLiabilities": "470819000", "otherNonCurrentLiabilities": "274637000", "totalNonCurrentLiabilities": "4396754000", "cashAndShortTermInvestments": "168821000", "commonStockSharesOutstanding": "39640791", "intangibleAssetsExcludingGoodwill": "81306000", "cashAndCashEquivalentsAtCarryingValue": "168821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491296000", "profitLoss": "None", "dividendPayout": "121925000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-24959000", "operatingCashflow": "592794000", "capitalExpenditures": "88768000", "changeInReceivables": "-33334000", "changeInExchangeRate": "761000", "cashflowFromFinancing": "-446406000", "cashflowFromInvestment": "-128927000", "stockBasedCompensation": "24244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18222000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65038000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 3618774000, "cost_of_revenue": 2216275000, "gross_profit": 1402499000, "ebit": 633455000, "ebitda": 693385000, "pretax_income": 482637000, "tax_provision": 81928000, "net_income": 400709000, "net_income_to_common": 400709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190615000, "total_current_assets": 787617000, "total_assets": 1382092000, "short_term_debt": 76712000, "long_term_debt": 4052792000, "total_debt": 4129504000, "total_liabilities": 4797851000, "total_equity": -3415759000, "shares_outstanding": 41923062, "goodwill_and_intangibles": 88233000 }, "cash_flow": { "operating_cash_flow": 496950000, "capital_expenditure": 85565000, "free_cash_flow": 582515000, "dividends_paid": 105715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58697, "ticker_id": 5713, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "633455000", "ebitda": "693385000", "netIncome": "400709000", "grossProfit": "1402499000", "depreciation": "None", "totalRevenue": "3618774000", "costOfRevenue": "2216275000", "interestIncome": "4048000", "incomeBeforeTax": "482637000", "interestExpense": "150818000", "operatingIncome": "629407000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "81928000", "reportedCurrency": "USD", "netInterestIncome": "-146770000", "nonInterestIncome": "None", "operatingExpenses": "773092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4048000", "costofGoodsAndServicesSold": "2216275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59930000", "sellingGeneralAndAdministrative": "382293000", "netIncomeFromContinuingOperations": "400709000" }, "balance": { "goodwill": "15093000", "inventory": "52955000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "1382092000", "longTermDebt": "4052792000", "shortTermDebt": "76712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "73140000", "reportedCurrency": "USD", "retainedEarnings": "-3412649000", "totalLiabilities": "4797851000", "otherCurrentAssets": "333787000", "totalCurrentAssets": "787617000", "currentLongTermDebt": "42000000", "longTermInvestments": "11982000", "shortTermInvestments": "11982000", "currentNetReceivables": "210260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594475000", "currentAccountsPayable": "111101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "242881000", "shortLongTermDebtTotal": "4350498000", "totalShareholderEquity": "-3415759000", "capitalLeaseObligations": "255706000", "otherCurrentLiabilities": "101921000", "totalCurrentLiabilities": "453831000", "otherNonCurrentLiabilities": "272965000", "totalNonCurrentLiabilities": "4344020000", "cashAndShortTermInvestments": "190615000", "commonStockSharesOutstanding": "41923062", "intangibleAssetsExcludingGoodwill": "73140000", "cashAndCashEquivalentsAtCarryingValue": "190615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400709000", "profitLoss": "None", "dividendPayout": "105715000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6741000", "operatingCashflow": "496950000", "capitalExpenditures": "85565000", "changeInReceivables": "-20900000", "changeInExchangeRate": "201000", "cashflowFromFinancing": "-222792000", "cashflowFromInvestment": "-27854000", "stockBasedCompensation": "20265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "246505000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3618774000, "cost_of_revenue": 2216275000, "gross_profit": 1402499000, "research_and_development": null, "selling_general_admin": 382293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 633455000, "depreciation_amortisation": 59930000, "ebitda": 693385000, "interest_expense": 150818000, "interest_income": null, "other_non_operating": null, "pretax_income": 482637000, "tax_provision": 81928000, "effective_tax_rate": null, "net_income": 400709000, "net_income_continuing_ops": 400709000, "net_income_to_common": 400709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190615000, "short_term_investments": 11982000, "net_receivables": 210260000, "inventory": 52955000, "other_current_assets": null, "total_current_assets": 787617000, "net_ppe": null, "goodwill": 15093000, "intangible_assets": 73140000, "goodwill_and_intangibles": 88233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594475000, "total_assets": 1382092000, "short_term_debt": 76712000, "accounts_payable": 111101000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 453831000, "long_term_debt": 4052792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4344020000, "total_liabilities": 4797851000, "total_debt": 4129504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3412649000, "total_equity": -3415759000, "shares_outstanding": 41923062, "operating_cash_flow": 496950000, "stock_based_compensation": 20265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27854000, "dividends_paid": 105715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222792000, "free_cash_flow": 582515000, "net_change_in_cash": 246505000 }, "raw_data": { "income": { "ebit": "633455000", "ebitda": "693385000", "netIncome": "400709000", "grossProfit": "1402499000", "depreciation": "None", "totalRevenue": "3618774000", "costOfRevenue": "2216275000", "interestIncome": "4048000", "incomeBeforeTax": "482637000", "interestExpense": "150818000", "operatingIncome": "629407000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "81928000", "reportedCurrency": "USD", "netInterestIncome": "-146770000", "nonInterestIncome": "None", "operatingExpenses": "773092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4048000", "costofGoodsAndServicesSold": "2216275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59930000", "sellingGeneralAndAdministrative": "382293000", "netIncomeFromContinuingOperations": "400709000" }, "balance": { "goodwill": "15093000", "inventory": "52955000", "commonStock": "389000", "currentDebt": "None", "investments": "None", "totalAssets": "1382092000", "longTermDebt": "4052792000", "shortTermDebt": "76712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "73140000", "reportedCurrency": "USD", "retainedEarnings": "-3412649000", "totalLiabilities": "4797851000", "otherCurrentAssets": "333787000", "totalCurrentAssets": "787617000", "currentLongTermDebt": "42000000", "longTermInvestments": "11982000", "shortTermInvestments": "11982000", "currentNetReceivables": "210260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594475000", "currentAccountsPayable": "111101000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "242881000", "shortLongTermDebtTotal": "4350498000", "totalShareholderEquity": "-3415759000", "capitalLeaseObligations": "255706000", "otherCurrentLiabilities": "101921000", "totalCurrentLiabilities": "453831000", "otherNonCurrentLiabilities": "272965000", "totalNonCurrentLiabilities": "4344020000", "cashAndShortTermInvestments": "190615000", "commonStockSharesOutstanding": "41923062", "intangibleAssetsExcludingGoodwill": "73140000", "cashAndCashEquivalentsAtCarryingValue": "190615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400709000", "profitLoss": "None", "dividendPayout": "105715000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6741000", "operatingCashflow": "496950000", "capitalExpenditures": "85565000", "changeInReceivables": "-20900000", "changeInExchangeRate": "201000", "cashflowFromFinancing": "-222792000", "cashflowFromInvestment": "-27854000", "stockBasedCompensation": "20265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "246505000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59930000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 3432867000, "cost_of_revenue": 2130188000, "gross_profit": 1302679000, "ebit": 575023000, "ebitda": 628688000, "pretax_income": 428678000, "tax_provision": 66706000, "net_income": 361972000, "net_income_to_common": 361972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25438000, "total_current_assets": 566951000, "total_assets": 907385000, "short_term_debt": 35893000, "long_term_debt": 3495691000, "total_debt": 3531584000, "total_liabilities": 3947306000, "total_equity": -3039921000, "shares_outstanding": 43349940, "goodwill_and_intangibles": 78728000 }, "cash_flow": { "operating_cash_flow": 394171000, "capital_expenditure": 119888000, "free_cash_flow": 514059000, "dividends_paid": 92166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58702, "ticker_id": 5713, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "575023000", "ebitda": "628688000", "netIncome": "361972000", "grossProfit": "1302679000", "depreciation": "None", "totalRevenue": "3432867000", "costOfRevenue": "2130188000", "interestIncome": "3334000", "incomeBeforeTax": "428678000", "interestExpense": "146345000", "operatingIncome": "571689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "66706000", "reportedCurrency": "USD", "netInterestIncome": "-143011000", "nonInterestIncome": "None", "operatingExpenses": "730990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3334000", "costofGoodsAndServicesSold": "2130188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53665000", "sellingGeneralAndAdministrative": "372464000", "netIncomeFromContinuingOperations": "361972000" }, "balance": { "goodwill": "14919000", "inventory": "45975000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "907385000", "longTermDebt": "3495691000", "shortTermDebt": "35893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "63809000", "reportedCurrency": "USD", "retainedEarnings": "-3036471000", "totalLiabilities": "3947306000", "otherCurrentAssets": "305447000", "totalCurrentAssets": "566951000", "currentLongTermDebt": "35893000", "longTermInvestments": "8718000", "shortTermInvestments": "8718000", "currentNetReceivables": "190091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340434000", "currentAccountsPayable": "92546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234939000", "shortLongTermDebtTotal": "3531584000", "totalShareholderEquity": "-3039921000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107150000", "totalCurrentLiabilities": "379743000", "otherNonCurrentLiabilities": "71872000", "totalNonCurrentLiabilities": "3567563000", "cashAndShortTermInvestments": "25438000", "commonStockSharesOutstanding": "43349940", "intangibleAssetsExcludingGoodwill": "63809000", "cashAndCashEquivalentsAtCarryingValue": "25438000", "accumulatedDepreciationAmortizationPPE": "-252182000" }, "cashflow": { "netIncome": "361972000", "profitLoss": "None", "dividendPayout": "92166000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12455000", "operatingCashflow": "394171000", "capitalExpenditures": "119888000", "changeInReceivables": "-18172000", "changeInExchangeRate": "-538000", "cashflowFromFinancing": "-322803000", "cashflowFromInvestment": "-88257000", "stockBasedCompensation": "22792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-591212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3432867000, "cost_of_revenue": 2130188000, "gross_profit": 1302679000, "research_and_development": 0, "selling_general_admin": 372464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 575023000, "depreciation_amortisation": 53665000, "ebitda": 628688000, "interest_expense": 146345000, "interest_income": null, "other_non_operating": null, "pretax_income": 428678000, "tax_provision": 66706000, "effective_tax_rate": null, "net_income": 361972000, "net_income_continuing_ops": 361972000, "net_income_to_common": 361972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25438000, "short_term_investments": 8718000, "net_receivables": 190091000, "inventory": 45975000, "other_current_assets": null, "total_current_assets": 566951000, "net_ppe": null, "goodwill": 14919000, "intangible_assets": 63809000, "goodwill_and_intangibles": 78728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 340434000, "total_assets": 907385000, "short_term_debt": 35893000, "accounts_payable": 92546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379743000, "long_term_debt": 3495691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3567563000, "total_liabilities": 3947306000, "total_debt": 3531584000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3036471000, "total_equity": -3039921000, "shares_outstanding": 43349940, "operating_cash_flow": 394171000, "stock_based_compensation": 22792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88257000, "dividends_paid": 92166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -322803000, "free_cash_flow": 514059000, "net_change_in_cash": -17427000 }, "raw_data": { "income": { "ebit": "575023000", "ebitda": "628688000", "netIncome": "361972000", "grossProfit": "1302679000", "depreciation": "None", "totalRevenue": "3432867000", "costOfRevenue": "2130188000", "interestIncome": "3334000", "incomeBeforeTax": "428678000", "interestExpense": "146345000", "operatingIncome": "571689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "66706000", "reportedCurrency": "USD", "netInterestIncome": "-143011000", "nonInterestIncome": "None", "operatingExpenses": "730990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3334000", "costofGoodsAndServicesSold": "2130188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53665000", "sellingGeneralAndAdministrative": "372464000", "netIncomeFromContinuingOperations": "361972000" }, "balance": { "goodwill": "14919000", "inventory": "45975000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "907385000", "longTermDebt": "3495691000", "shortTermDebt": "35893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "63809000", "reportedCurrency": "USD", "retainedEarnings": "-3036471000", "totalLiabilities": "3947306000", "otherCurrentAssets": "305447000", "totalCurrentAssets": "566951000", "currentLongTermDebt": "35893000", "longTermInvestments": "8718000", "shortTermInvestments": "8718000", "currentNetReceivables": "190091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340434000", "currentAccountsPayable": "92546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234939000", "shortLongTermDebtTotal": "3531584000", "totalShareholderEquity": "-3039921000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107150000", "totalCurrentLiabilities": "379743000", "otherNonCurrentLiabilities": "71872000", "totalNonCurrentLiabilities": "3567563000", "cashAndShortTermInvestments": "25438000", "commonStockSharesOutstanding": "43349940", "intangibleAssetsExcludingGoodwill": "63809000", "cashAndCashEquivalentsAtCarryingValue": "25438000", "accumulatedDepreciationAmortizationPPE": "-252182000" }, "cashflow": { "netIncome": "361972000", "profitLoss": "None", "dividendPayout": "92166000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12455000", "operatingCashflow": "394171000", "capitalExpenditures": "119888000", "changeInReceivables": "-18172000", "changeInExchangeRate": "-538000", "cashflowFromFinancing": "-322803000", "cashflowFromInvestment": "-88257000", "stockBasedCompensation": "22792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-591212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53665000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1150594000, "cost_of_revenue": 686082000, "gross_profit": 464512000, "ebit": 230357000, "ebitda": 180642000, "pretax_income": 180642000, "tax_provision": 40831000, "net_income": 139811000, "net_income_to_common": 139811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232922000, "total_current_assets": 948993000, "total_assets": 1844488000, "short_term_debt": 56901000, "long_term_debt": 4876122000, "total_debt": 4933023000, "total_liabilities": 5751261000, "total_equity": -3906773000, "shares_outstanding": 33815000, "goodwill_and_intangibles": 169457000 }, "cash_flow": { "operating_cash_flow": 161955000, "capital_expenditure": 15043000, "free_cash_flow": 176998000, "dividends_paid": 1459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58665, "ticker_id": 5713, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "180642000", "netIncome": "139811000", "grossProfit": "464512000", "depreciation": "None", "totalRevenue": "1150594000", "costOfRevenue": "686082000", "interestIncome": "2502000", "incomeBeforeTax": "180642000", "interestExpense": "46227000", "operatingIncome": "230357000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40831000", "reportedCurrency": "USD", "netInterestIncome": "-43725000", "nonInterestIncome": "None", "operatingExpenses": "234155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "111406000", "netIncomeFromContinuingOperations": "139811000" }, "balance": { "goodwill": "10689000", "inventory": "69154000", "commonStock": "335000", "currentDebt": "None", "investments": "None", "totalAssets": "1844488000", "longTermDebt": "4876122000", "shortTermDebt": "56901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "158768000", "reportedCurrency": "USD", "retainedEarnings": "-3902172000", "totalLiabilities": "5751261000", "otherCurrentAssets": "340819000", "totalCurrentAssets": "948993000", "currentLongTermDebt": "7411000", "longTermInvestments": "30080000", "shortTermInvestments": "None", "currentNetReceivables": "306098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895495000", "currentAccountsPayable": "124376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5135773000", "totalShareholderEquity": "-3906773000", "capitalLeaseObligations": "252240000", "otherCurrentLiabilities": "410723000", "totalCurrentLiabilities": "592000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5159261000", "cashAndShortTermInvestments": "232922000", "commonStockSharesOutstanding": "33815000", "intangibleAssetsExcludingGoodwill": "158768000", "cashAndCashEquivalentsAtCarryingValue": "232922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139811000", "profitLoss": "None", "dividendPayout": "1459000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161955000", "capitalExpenditures": "15043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88400000", "cashflowFromInvestment": "-8067000", "stockBasedCompensation": "8789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1150594000, "cost_of_revenue": 686082000, "gross_profit": 464512000, "research_and_development": null, "selling_general_admin": 111406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230357000, "depreciation_amortisation": null, "ebitda": 180642000, "interest_expense": 46227000, "interest_income": null, "other_non_operating": null, "pretax_income": 180642000, "tax_provision": 40831000, "effective_tax_rate": null, "net_income": 139811000, "net_income_continuing_ops": 139811000, "net_income_to_common": 139811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232922000, "short_term_investments": null, "net_receivables": 306098000, "inventory": 69154000, "other_current_assets": null, "total_current_assets": 948993000, "net_ppe": null, "goodwill": 10689000, "intangible_assets": 158768000, "goodwill_and_intangibles": 169457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895495000, "total_assets": 1844488000, "short_term_debt": 56901000, "accounts_payable": 124376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592000000, "long_term_debt": 4876122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5159261000, "total_liabilities": 5751261000, "total_debt": 4933023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3902172000, "total_equity": -3906773000, "shares_outstanding": 33815000, "operating_cash_flow": 161955000, "stock_based_compensation": 8789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8067000, "dividends_paid": 1459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88400000, "free_cash_flow": 176998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "180642000", "netIncome": "139811000", "grossProfit": "464512000", "depreciation": "None", "totalRevenue": "1150594000", "costOfRevenue": "686082000", "interestIncome": "2502000", "incomeBeforeTax": "180642000", "interestExpense": "46227000", "operatingIncome": "230357000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40831000", "reportedCurrency": "USD", "netInterestIncome": "-43725000", "nonInterestIncome": "None", "operatingExpenses": "234155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "111406000", "netIncomeFromContinuingOperations": "139811000" }, "balance": { "goodwill": "10689000", "inventory": "69154000", "commonStock": "335000", "currentDebt": "None", "investments": "None", "totalAssets": "1844488000", "longTermDebt": "4876122000", "shortTermDebt": "56901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "158768000", "reportedCurrency": "USD", "retainedEarnings": "-3902172000", "totalLiabilities": "5751261000", "otherCurrentAssets": "340819000", "totalCurrentAssets": "948993000", "currentLongTermDebt": "7411000", "longTermInvestments": "30080000", "shortTermInvestments": "None", "currentNetReceivables": "306098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895495000", "currentAccountsPayable": "124376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5135773000", "totalShareholderEquity": "-3906773000", "capitalLeaseObligations": "252240000", "otherCurrentLiabilities": "410723000", "totalCurrentLiabilities": "592000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5159261000", "cashAndShortTermInvestments": "232922000", "commonStockSharesOutstanding": "33815000", "intangibleAssetsExcludingGoodwill": "158768000", "cashAndCashEquivalentsAtCarryingValue": "232922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139811000", "profitLoss": "None", "dividendPayout": "1459000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161955000", "capitalExpenditures": "15043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88400000", "cashflowFromInvestment": "-8067000", "stockBasedCompensation": "8789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20434000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1535740000, "cost_of_revenue": 926199000, "gross_profit": 609541000, "ebit": 291133000, "ebitda": 323632000, "pretax_income": 230406000, "tax_provision": 48763000, "net_income": 181643000, "net_income_to_common": 181643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433985000, "total_current_assets": 894201000, "total_assets": 1801414000, "short_term_debt": 53684000, "long_term_debt": 4810683000, "total_debt": 4864367000, "total_liabilities": 5702556000, "total_equity": -3901142000, "shares_outstanding": 34237646, "goodwill_and_intangibles": 169982000 }, "cash_flow": { "operating_cash_flow": 239806000, "capital_expenditure": 63891000, "free_cash_flow": 303697000, "dividends_paid": 117358000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58666, "ticker_id": 5713, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291133000", "ebitda": "323632000", "netIncome": "181643000", "grossProfit": "609541000", "depreciation": "None", "totalRevenue": "1535740000", "costOfRevenue": "926199000", "interestIncome": "3046000", "incomeBeforeTax": "230406000", "interestExpense": "60727000", "operatingIncome": "296674000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48763000", "reportedCurrency": "USD", "netInterestIncome": "-57681000", "nonInterestIncome": "None", "operatingExpenses": "313874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "926199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32499000", "sellingGeneralAndAdministrative": "142343000", "netIncomeFromContinuingOperations": "181643000" }, "balance": { "goodwill": "10726000", "inventory": "79189000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1801414000", "longTermDebt": "4810683000", "shortTermDebt": "53684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "159256000", "reportedCurrency": "USD", "retainedEarnings": "-3898622000", "totalLiabilities": "5702556000", "otherCurrentAssets": "46667000", "totalCurrentAssets": "894201000", "currentLongTermDebt": "6131000", "longTermInvestments": "36070000", "shortTermInvestments": "None", "currentNetReceivables": "334360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907213000", "currentAccountsPayable": "135029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232201000", "totalShareholderEquity": "-3901142000", "capitalLeaseObligations": "231470000", "otherCurrentLiabilities": "348108000", "totalCurrentLiabilities": "541621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5160934999", "cashAndShortTermInvestments": "433985000", "commonStockSharesOutstanding": "34237646", "intangibleAssetsExcludingGoodwill": "159256000", "cashAndCashEquivalentsAtCarryingValue": "433985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181643000", "profitLoss": "None", "dividendPayout": "117358000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239806000", "capitalExpenditures": "63891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193852000", "cashflowFromInvestment": "-64126999", "stockBasedCompensation": "12959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117358000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1535740000, "cost_of_revenue": 926199000, "gross_profit": 609541000, "research_and_development": null, "selling_general_admin": 142343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291133000, "depreciation_amortisation": 32499000, "ebitda": 323632000, "interest_expense": 60727000, "interest_income": null, "other_non_operating": null, "pretax_income": 230406000, "tax_provision": 48763000, "effective_tax_rate": null, "net_income": 181643000, "net_income_continuing_ops": 181643000, "net_income_to_common": 181643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433985000, "short_term_investments": null, "net_receivables": 334360000, "inventory": 79189000, "other_current_assets": null, "total_current_assets": 894201000, "net_ppe": null, "goodwill": 10726000, "intangible_assets": 159256000, "goodwill_and_intangibles": 169982000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 907213000, "total_assets": 1801414000, "short_term_debt": 53684000, "accounts_payable": 135029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541621000, "long_term_debt": 4810683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5160934999, "total_liabilities": 5702556000, "total_debt": 4864367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3898622000, "total_equity": -3901142000, "shares_outstanding": 34237646, "operating_cash_flow": 239806000, "stock_based_compensation": 12959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64126999, "dividends_paid": 117358000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193852000, "free_cash_flow": 303697000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "291133000", "ebitda": "323632000", "netIncome": "181643000", "grossProfit": "609541000", "depreciation": "None", "totalRevenue": "1535740000", "costOfRevenue": "926199000", "interestIncome": "3046000", "incomeBeforeTax": "230406000", "interestExpense": "60727000", "operatingIncome": "296674000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48763000", "reportedCurrency": "USD", "netInterestIncome": "-57681000", "nonInterestIncome": "None", "operatingExpenses": "313874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "926199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32499000", "sellingGeneralAndAdministrative": "142343000", "netIncomeFromContinuingOperations": "181643000" }, "balance": { "goodwill": "10726000", "inventory": "79189000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1801414000", "longTermDebt": "4810683000", "shortTermDebt": "53684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "159256000", "reportedCurrency": "USD", "retainedEarnings": "-3898622000", "totalLiabilities": "5702556000", "otherCurrentAssets": "46667000", "totalCurrentAssets": "894201000", "currentLongTermDebt": "6131000", "longTermInvestments": "36070000", "shortTermInvestments": "None", "currentNetReceivables": "334360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907213000", "currentAccountsPayable": "135029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232201000", "totalShareholderEquity": "-3901142000", "capitalLeaseObligations": "231470000", "otherCurrentLiabilities": "348108000", "totalCurrentLiabilities": "541621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5160934999", "cashAndShortTermInvestments": "433985000", "commonStockSharesOutstanding": "34237646", "intangibleAssetsExcludingGoodwill": "159256000", "cashAndCashEquivalentsAtCarryingValue": "433985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181643000", "profitLoss": "None", "dividendPayout": "117358000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239806000", "capitalExpenditures": "63891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193852000", "cashflowFromInvestment": "-64126999", "stockBasedCompensation": "12959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117358000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27699000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1147054000, "cost_of_revenue": 687152000, "gross_profit": 459902000, "ebit": 224211000, "ebitda": 244626000, "pretax_income": 179199000, "tax_provision": 39880000, "net_income": 139319000, "net_income_to_common": 139319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342229000, "total_current_assets": 867734000, "total_assets": 1660277000, "short_term_debt": 95847000, "long_term_debt": 4810274000, "total_debt": 4906121000, "total_liabilities": 5622236000, "total_equity": -3961959000, "shares_outstanding": 34146418, "goodwill_and_intangibles": 170002000 }, "cash_flow": { "operating_cash_flow": 185396000, "capital_expenditure": 21436000, "free_cash_flow": 206832000, "dividends_paid": 59246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58668, "ticker_id": 5713, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224211000", "ebitda": "244626000", "netIncome": "139319000", "grossProfit": "459902000", "depreciation": "None", "totalRevenue": "1147054000", "costOfRevenue": "687152000", "interestIncome": "4060000", "incomeBeforeTax": "179199000", "interestExpense": "45012000", "operatingIncome": "223168000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39880000", "reportedCurrency": "USD", "netInterestIncome": "-40952000", "nonInterestIncome": "None", "operatingExpenses": "236734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20415000", "sellingGeneralAndAdministrative": "105092000", "netIncomeFromContinuingOperations": "139319000" }, "balance": { "goodwill": "10764000", "inventory": "71155000", "commonStock": "338000", "currentDebt": "None", "investments": "None", "totalAssets": "1660277000", "longTermDebt": "4810274000", "shortTermDebt": "95847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "159238000", "reportedCurrency": "USD", "retainedEarnings": "-3957671000", "totalLiabilities": "5622236000", "otherCurrentAssets": "177175000", "totalCurrentAssets": "867734000", "currentLongTermDebt": "5521000", "longTermInvestments": "43650000", "shortTermInvestments": "None", "currentNetReceivables": "277175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "792543000", "currentAccountsPayable": "113071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5096878000", "totalShareholderEquity": "-3961959000", "capitalLeaseObligations": "235920000", "otherCurrentLiabilities": "330235000", "totalCurrentLiabilities": "539153000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5083083000", "cashAndShortTermInvestments": "342229000", "commonStockSharesOutstanding": "34146418", "intangibleAssetsExcludingGoodwill": "159238000", "cashAndCashEquivalentsAtCarryingValue": "342229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139319000", "profitLoss": "None", "dividendPayout": "59246000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185396000", "capitalExpenditures": "21436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296929000", "cashflowFromInvestment": "-20858000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1147054000, "cost_of_revenue": 687152000, "gross_profit": 459902000, "research_and_development": null, "selling_general_admin": 105092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224211000, "depreciation_amortisation": 20415000, "ebitda": 244626000, "interest_expense": 45012000, "interest_income": null, "other_non_operating": null, "pretax_income": 179199000, "tax_provision": 39880000, "effective_tax_rate": null, "net_income": 139319000, "net_income_continuing_ops": 139319000, "net_income_to_common": 139319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342229000, "short_term_investments": null, "net_receivables": 277175000, "inventory": 71155000, "other_current_assets": null, "total_current_assets": 867734000, "net_ppe": null, "goodwill": 10764000, "intangible_assets": 159238000, "goodwill_and_intangibles": 170002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 792543000, "total_assets": 1660277000, "short_term_debt": 95847000, "accounts_payable": 113071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539153000, "long_term_debt": 4810274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5083083000, "total_liabilities": 5622236000, "total_debt": 4906121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3957671000, "total_equity": -3961959000, "shares_outstanding": 34146418, "operating_cash_flow": 185396000, "stock_based_compensation": 10325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20858000, "dividends_paid": 59246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -296929000, "free_cash_flow": 206832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224211000", "ebitda": "244626000", "netIncome": "139319000", "grossProfit": "459902000", "depreciation": "None", "totalRevenue": "1147054000", "costOfRevenue": "687152000", "interestIncome": "4060000", "incomeBeforeTax": "179199000", "interestExpense": "45012000", "operatingIncome": "223168000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39880000", "reportedCurrency": "USD", "netInterestIncome": "-40952000", "nonInterestIncome": "None", "operatingExpenses": "236734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20415000", "sellingGeneralAndAdministrative": "105092000", "netIncomeFromContinuingOperations": "139319000" }, "balance": { "goodwill": "10764000", "inventory": "71155000", "commonStock": "338000", "currentDebt": "None", "investments": "None", "totalAssets": "1660277000", "longTermDebt": "4810274000", "shortTermDebt": "95847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "159238000", "reportedCurrency": "USD", "retainedEarnings": "-3957671000", "totalLiabilities": "5622236000", "otherCurrentAssets": "177175000", "totalCurrentAssets": "867734000", "currentLongTermDebt": "5521000", "longTermInvestments": "43650000", "shortTermInvestments": "None", "currentNetReceivables": "277175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "792543000", "currentAccountsPayable": "113071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5096878000", "totalShareholderEquity": "-3961959000", "capitalLeaseObligations": "235920000", "otherCurrentLiabilities": "330235000", "totalCurrentLiabilities": "539153000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5083083000", "cashAndShortTermInvestments": "342229000", "commonStockSharesOutstanding": "34146418", "intangibleAssetsExcludingGoodwill": "159238000", "cashAndCashEquivalentsAtCarryingValue": "342229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139319000", "profitLoss": "None", "dividendPayout": "59246000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185396000", "capitalExpenditures": "21436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296929000", "cashflowFromInvestment": "-20858000", "stockBasedCompensation": "10325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20415000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1145144000, "cost_of_revenue": 684174000, "gross_profit": 460970000, "ebit": 212899000, "ebitda": 233250000, "pretax_income": 168251000, "tax_provision": 37160000, "net_income": 131091000, "net_income_to_common": 131091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272859000, "total_current_assets": 1007558000, "total_assets": 1811293000, "short_term_debt": 1192992000, "long_term_debt": 3825847000, "total_debt": 5018839000, "total_liabilities": 5785920000, "total_equity": -3974627000, "shares_outstanding": 34401016, "goodwill_and_intangibles": 168930000 }, "cash_flow": { "operating_cash_flow": 187784000, "capital_expenditure": 20486000, "free_cash_flow": 208270000, "dividends_paid": 59640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58669, "ticker_id": 5713, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212899000", "ebitda": "233250000", "netIncome": "131091000", "grossProfit": "460970000", "depreciation": "None", "totalRevenue": "1145144000", "costOfRevenue": "684174000", "interestIncome": "3829000", "incomeBeforeTax": "168251000", "interestExpense": "44648000", "operatingIncome": "225044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "37160000", "reportedCurrency": "USD", "netInterestIncome": "-40819000", "nonInterestIncome": "None", "operatingExpenses": "235926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20351000", "sellingGeneralAndAdministrative": "107608000", "netIncomeFromContinuingOperations": "131091000" }, "balance": { "goodwill": "10764000", "inventory": "69705000", "commonStock": "339000", "currentDebt": "None", "investments": "None", "totalAssets": "1811293000", "longTermDebt": "3825847000", "shortTermDebt": "1192992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158166000", "reportedCurrency": "USD", "retainedEarnings": "-3971182000", "totalLiabilities": "5785920000", "otherCurrentAssets": "380388000", "totalCurrentAssets": "1007558000", "currentLongTermDebt": "1149989000", "longTermInvestments": "46667000", "shortTermInvestments": "None", "currentNetReceivables": "284606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803735000", "currentAccountsPayable": "131088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5211578000", "totalShareholderEquity": "-3974627000", "capitalLeaseObligations": "235742000", "otherCurrentLiabilities": "364101000", "totalCurrentLiabilities": "1688181000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4097739000", "cashAndShortTermInvestments": "272859000", "commonStockSharesOutstanding": "34401016", "intangibleAssetsExcludingGoodwill": "158166000", "cashAndCashEquivalentsAtCarryingValue": "272859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131091000", "profitLoss": "None", "dividendPayout": "59640000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187784000", "capitalExpenditures": "20486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209420000", "cashflowFromInvestment": "30765000", "stockBasedCompensation": "10975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1145144000, "cost_of_revenue": 684174000, "gross_profit": 460970000, "research_and_development": null, "selling_general_admin": 107608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212899000, "depreciation_amortisation": 20351000, "ebitda": 233250000, "interest_expense": 44648000, "interest_income": null, "other_non_operating": null, "pretax_income": 168251000, "tax_provision": 37160000, "effective_tax_rate": null, "net_income": 131091000, "net_income_continuing_ops": 131091000, "net_income_to_common": 131091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272859000, "short_term_investments": null, "net_receivables": 284606000, "inventory": 69705000, "other_current_assets": null, "total_current_assets": 1007558000, "net_ppe": null, "goodwill": 10764000, "intangible_assets": 158166000, "goodwill_and_intangibles": 168930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 803735000, "total_assets": 1811293000, "short_term_debt": 1192992000, "accounts_payable": 131088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1688181000, "long_term_debt": 3825847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4097739000, "total_liabilities": 5785920000, "total_debt": 5018839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3971182000, "total_equity": -3974627000, "shares_outstanding": 34401016, "operating_cash_flow": 187784000, "stock_based_compensation": 10975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30765000, "dividends_paid": 59640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209420000, "free_cash_flow": 208270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212899000", "ebitda": "233250000", "netIncome": "131091000", "grossProfit": "460970000", "depreciation": "None", "totalRevenue": "1145144000", "costOfRevenue": "684174000", "interestIncome": "3829000", "incomeBeforeTax": "168251000", "interestExpense": "44648000", "operatingIncome": "225044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "37160000", "reportedCurrency": "USD", "netInterestIncome": "-40819000", "nonInterestIncome": "None", "operatingExpenses": "235926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20351000", "sellingGeneralAndAdministrative": "107608000", "netIncomeFromContinuingOperations": "131091000" }, "balance": { "goodwill": "10764000", "inventory": "69705000", "commonStock": "339000", "currentDebt": "None", "investments": "None", "totalAssets": "1811293000", "longTermDebt": "3825847000", "shortTermDebt": "1192992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158166000", "reportedCurrency": "USD", "retainedEarnings": "-3971182000", "totalLiabilities": "5785920000", "otherCurrentAssets": "380388000", "totalCurrentAssets": "1007558000", "currentLongTermDebt": "1149989000", "longTermInvestments": "46667000", "shortTermInvestments": "None", "currentNetReceivables": "284606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803735000", "currentAccountsPayable": "131088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5211578000", "totalShareholderEquity": "-3974627000", "capitalLeaseObligations": "235742000", "otherCurrentLiabilities": "364101000", "totalCurrentLiabilities": "1688181000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4097739000", "cashAndShortTermInvestments": "272859000", "commonStockSharesOutstanding": "34401016", "intangibleAssetsExcludingGoodwill": "158166000", "cashAndCashEquivalentsAtCarryingValue": "272859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131091000", "profitLoss": "None", "dividendPayout": "59640000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187784000", "capitalExpenditures": "20486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209420000", "cashflowFromInvestment": "30765000", "stockBasedCompensation": "10975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20351000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1112056000, "cost_of_revenue": 668909000, "gross_profit": 443147000, "ebit": 238067000, "ebitda": 258429000, "pretax_income": 192482000, "tax_provision": 42831000, "net_income": 149651000, "net_income_to_common": 149651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304320000, "total_current_assets": 1015934000, "total_assets": 1877619000, "short_term_debt": 1191958000, "long_term_debt": 3825995000, "total_debt": 5017953000, "total_liabilities": 5790307000, "total_equity": -3912688000, "shares_outstanding": 34655676, "goodwill_and_intangibles": 168236000 }, "cash_flow": { "operating_cash_flow": 179076000, "capital_expenditure": 14745000, "free_cash_flow": 193821000, "dividends_paid": 617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58670, "ticker_id": 5713, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238067000", "ebitda": "258429000", "netIncome": "149651000", "grossProfit": "443147000", "depreciation": "None", "totalRevenue": "1112056000", "costOfRevenue": "668909000", "interestIncome": "3945000", "incomeBeforeTax": "192482000", "interestExpense": "45585000", "operatingIncome": "210095000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42831000", "reportedCurrency": "USD", "netInterestIncome": "-41640000", "nonInterestIncome": "None", "operatingExpenses": "233052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20362000", "sellingGeneralAndAdministrative": "109077000", "netIncomeFromContinuingOperations": "149651000" }, "balance": { "goodwill": "12117000", "inventory": "73236000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "1877619000", "longTermDebt": "3825995000", "shortTermDebt": "1191958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "156119000", "reportedCurrency": "USD", "retainedEarnings": "-3906833000", "totalLiabilities": "5790307000", "otherCurrentAssets": "335541000", "totalCurrentAssets": "1015934000", "currentLongTermDebt": "1149764000", "longTermInvestments": "106726000", "shortTermInvestments": "197412000", "currentNetReceivables": "302837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861685000", "currentAccountsPayable": "123086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5206500000", "totalShareholderEquity": "-3912688000", "capitalLeaseObligations": "230741000", "otherCurrentLiabilities": "381716000", "totalCurrentLiabilities": "1696760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4093547000", "cashAndShortTermInvestments": "304320000", "commonStockSharesOutstanding": "34655676", "intangibleAssetsExcludingGoodwill": "156119000", "cashAndCashEquivalentsAtCarryingValue": "304320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149651000", "profitLoss": "None", "dividendPayout": "617000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179076000", "capitalExpenditures": "14745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51892000", "cashflowFromInvestment": "-15970000", "stockBasedCompensation": "10381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112056000, "cost_of_revenue": 668909000, "gross_profit": 443147000, "research_and_development": null, "selling_general_admin": 109077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238067000, "depreciation_amortisation": 20362000, "ebitda": 258429000, "interest_expense": 45585000, "interest_income": null, "other_non_operating": null, "pretax_income": 192482000, "tax_provision": 42831000, "effective_tax_rate": null, "net_income": 149651000, "net_income_continuing_ops": 149651000, "net_income_to_common": 149651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304320000, "short_term_investments": 197412000, "net_receivables": 302837000, "inventory": 73236000, "other_current_assets": null, "total_current_assets": 1015934000, "net_ppe": null, "goodwill": 12117000, "intangible_assets": 156119000, "goodwill_and_intangibles": 168236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 861685000, "total_assets": 1877619000, "short_term_debt": 1191958000, "accounts_payable": 123086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1696760000, "long_term_debt": 3825995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4093547000, "total_liabilities": 5790307000, "total_debt": 5017953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3906833000, "total_equity": -3912688000, "shares_outstanding": 34655676, "operating_cash_flow": 179076000, "stock_based_compensation": 10381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15970000, "dividends_paid": 617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51892000, "free_cash_flow": 193821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238067000", "ebitda": "258429000", "netIncome": "149651000", "grossProfit": "443147000", "depreciation": "None", "totalRevenue": "1112056000", "costOfRevenue": "668909000", "interestIncome": "3945000", "incomeBeforeTax": "192482000", "interestExpense": "45585000", "operatingIncome": "210095000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42831000", "reportedCurrency": "USD", "netInterestIncome": "-41640000", "nonInterestIncome": "None", "operatingExpenses": "233052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20362000", "sellingGeneralAndAdministrative": "109077000", "netIncomeFromContinuingOperations": "149651000" }, "balance": { "goodwill": "12117000", "inventory": "73236000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "1877619000", "longTermDebt": "3825995000", "shortTermDebt": "1191958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "156119000", "reportedCurrency": "USD", "retainedEarnings": "-3906833000", "totalLiabilities": "5790307000", "otherCurrentAssets": "335541000", "totalCurrentAssets": "1015934000", "currentLongTermDebt": "1149764000", "longTermInvestments": "106726000", "shortTermInvestments": "197412000", "currentNetReceivables": "302837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861685000", "currentAccountsPayable": "123086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5206500000", "totalShareholderEquity": "-3912688000", "capitalLeaseObligations": "230741000", "otherCurrentLiabilities": "381716000", "totalCurrentLiabilities": "1696760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4093547000", "cashAndShortTermInvestments": "304320000", "commonStockSharesOutstanding": "34655676", "intangibleAssetsExcludingGoodwill": "156119000", "cashAndCashEquivalentsAtCarryingValue": "304320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149651000", "profitLoss": "None", "dividendPayout": "617000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179076000", "capitalExpenditures": "14745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51892000", "cashflowFromInvestment": "-15970000", "stockBasedCompensation": "10381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20362000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1443914000, "cost_of_revenue": 878060000, "gross_profit": 565854000, "ebit": 281570000, "ebitda": 308328000, "pretax_income": 220993000, "tax_provision": 51549000, "net_income": 169444000, "net_income_to_common": 169444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186126000, "total_current_assets": 905278000, "total_assets": 1737013000, "short_term_debt": 1189599000, "long_term_debt": 3825659000, "total_debt": 5015258000, "total_liabilities": 5699304000, "total_equity": -3962291000, "shares_outstanding": 34655676, "goodwill_and_intangibles": 166603000 }, "cash_flow": { "operating_cash_flow": 178018000, "capital_expenditure": 42084000, "free_cash_flow": 220102000, "dividends_paid": 103930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58671, "ticker_id": 5713, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281570000", "ebitda": "308328000", "netIncome": "169444000", "grossProfit": "565854000", "depreciation": "None", "totalRevenue": "1443914000", "costOfRevenue": "878060000", "interestIncome": "4725000", "incomeBeforeTax": "220993000", "interestExpense": "60577000", "operatingIncome": "273652000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51549000", "reportedCurrency": "USD", "netInterestIncome": "-55852000", "nonInterestIncome": "None", "operatingExpenses": "292202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26758000", "sellingGeneralAndAdministrative": "138530000", "netIncomeFromContinuingOperations": "169444000" }, "balance": { "goodwill": "11578000", "inventory": "70919000", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "1737013000", "longTermDebt": "3825659000", "shortTermDebt": "1189599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155025000", "reportedCurrency": "USD", "retainedEarnings": "-3956474000", "totalLiabilities": "5699304000", "otherCurrentAssets": "339129000", "totalCurrentAssets": "905278000", "currentLongTermDebt": "1149679000", "longTermInvestments": "82699000", "shortTermInvestments": "None", "currentNetReceivables": "309104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831735000", "currentAccountsPayable": "85898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197241000", "totalShareholderEquity": "-3962291000", "capitalLeaseObligations": "221903000", "otherCurrentLiabilities": "336965000", "totalCurrentLiabilities": "1612462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4086842000", "cashAndShortTermInvestments": "186126000", "commonStockSharesOutstanding": "34655676", "intangibleAssetsExcludingGoodwill": "155025000", "cashAndCashEquivalentsAtCarryingValue": "186126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169444000", "profitLoss": "None", "dividendPayout": "103930000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6651000", "operatingCashflow": "178018000", "capitalExpenditures": "42084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219225000", "cashflowFromInvestment": "40666000", "stockBasedCompensation": "11714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443914000, "cost_of_revenue": 878060000, "gross_profit": 565854000, "research_and_development": null, "selling_general_admin": 138530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281570000, "depreciation_amortisation": 26758000, "ebitda": 308328000, "interest_expense": 60577000, "interest_income": null, "other_non_operating": null, "pretax_income": 220993000, "tax_provision": 51549000, "effective_tax_rate": null, "net_income": 169444000, "net_income_continuing_ops": 169444000, "net_income_to_common": 169444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186126000, "short_term_investments": null, "net_receivables": 309104000, "inventory": 70919000, "other_current_assets": null, "total_current_assets": 905278000, "net_ppe": null, "goodwill": 11578000, "intangible_assets": 155025000, "goodwill_and_intangibles": 166603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 831735000, "total_assets": 1737013000, "short_term_debt": 1189599000, "accounts_payable": 85898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1612462000, "long_term_debt": 3825659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4086842000, "total_liabilities": 5699304000, "total_debt": 5015258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3956474000, "total_equity": -3962291000, "shares_outstanding": 34655676, "operating_cash_flow": 178018000, "stock_based_compensation": 11714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40666000, "dividends_paid": 103930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219225000, "free_cash_flow": 220102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281570000", "ebitda": "308328000", "netIncome": "169444000", "grossProfit": "565854000", "depreciation": "None", "totalRevenue": "1443914000", "costOfRevenue": "878060000", "interestIncome": "4725000", "incomeBeforeTax": "220993000", "interestExpense": "60577000", "operatingIncome": "273652000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51549000", "reportedCurrency": "USD", "netInterestIncome": "-55852000", "nonInterestIncome": "None", "operatingExpenses": "292202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26758000", "sellingGeneralAndAdministrative": "138530000", "netIncomeFromContinuingOperations": "169444000" }, "balance": { "goodwill": "11578000", "inventory": "70919000", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "1737013000", "longTermDebt": "3825659000", "shortTermDebt": "1189599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155025000", "reportedCurrency": "USD", "retainedEarnings": "-3956474000", "totalLiabilities": "5699304000", "otherCurrentAssets": "339129000", "totalCurrentAssets": "905278000", "currentLongTermDebt": "1149679000", "longTermInvestments": "82699000", "shortTermInvestments": "None", "currentNetReceivables": "309104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831735000", "currentAccountsPayable": "85898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197241000", "totalShareholderEquity": "-3962291000", "capitalLeaseObligations": "221903000", "otherCurrentLiabilities": "336965000", "totalCurrentLiabilities": "1612462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4086842000", "cashAndShortTermInvestments": "186126000", "commonStockSharesOutstanding": "34655676", "intangibleAssetsExcludingGoodwill": "155025000", "cashAndCashEquivalentsAtCarryingValue": "186126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169444000", "profitLoss": "None", "dividendPayout": "103930000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6651000", "operatingCashflow": "178018000", "capitalExpenditures": "42084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219225000", "cashflowFromInvestment": "40666000", "stockBasedCompensation": "11714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26758000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1080119000, "cost_of_revenue": 656372000, "gross_profit": 423747000, "ebit": 229342000, "ebitda": 250098000, "pretax_income": 184616000, "tax_provision": 37692000, "net_income": 146924000, "net_income_to_common": 146924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189084000, "total_current_assets": 872257000, "total_assets": 1775066000, "short_term_debt": 45752000, "long_term_debt": 4970687000, "total_debt": 5016439000, "total_liabilities": 5751704000, "total_equity": -3976638000, "shares_outstanding": 35039408, "goodwill_and_intangibles": 163525000 }, "cash_flow": { "operating_cash_flow": 172729000, "capital_expenditure": 27118000, "free_cash_flow": 199847000, "dividends_paid": 52915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58673, "ticker_id": 5713, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229342000", "ebitda": "250098000", "netIncome": "146924000", "grossProfit": "423747000", "depreciation": "None", "totalRevenue": "1080119000", "costOfRevenue": "656372000", "interestIncome": "4339000", "incomeBeforeTax": "184616000", "interestExpense": "44726000", "operatingIncome": "198831000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "37692000", "reportedCurrency": "USD", "netInterestIncome": "-40387000", "nonInterestIncome": "None", "operatingExpenses": "224742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20756000", "sellingGeneralAndAdministrative": "103991000", "netIncomeFromContinuingOperations": "146924000" }, "balance": { "goodwill": "11578000", "inventory": "69168000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1775066000", "longTermDebt": "4970687000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151947000", "reportedCurrency": "USD", "retainedEarnings": "-3973816000", "totalLiabilities": "5751704000", "otherCurrentAssets": "335298000", "totalCurrentAssets": "872257000", "currentLongTermDebt": "4946000", "longTermInvestments": "162424000", "shortTermInvestments": "None", "currentNetReceivables": "278707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902809000", "currentAccountsPayable": "97847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5203420000", "totalShareholderEquity": "-3976638000", "capitalLeaseObligations": "227787000", "otherCurrentLiabilities": "366909000", "totalCurrentLiabilities": "510508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5241196000", "cashAndShortTermInvestments": "189084000", "commonStockSharesOutstanding": "35039408", "intangibleAssetsExcludingGoodwill": "151947000", "cashAndCashEquivalentsAtCarryingValue": "189084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146924000", "profitLoss": "None", "dividendPayout": "52915000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "172729000", "capitalExpenditures": "27118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242341000", "cashflowFromInvestment": "-26935000", "stockBasedCompensation": "9517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080119000, "cost_of_revenue": 656372000, "gross_profit": 423747000, "research_and_development": null, "selling_general_admin": 103991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229342000, "depreciation_amortisation": 20756000, "ebitda": 250098000, "interest_expense": 44726000, "interest_income": null, "other_non_operating": null, "pretax_income": 184616000, "tax_provision": 37692000, "effective_tax_rate": null, "net_income": 146924000, "net_income_continuing_ops": 146924000, "net_income_to_common": 146924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189084000, "short_term_investments": null, "net_receivables": 278707000, "inventory": 69168000, "other_current_assets": null, "total_current_assets": 872257000, "net_ppe": null, "goodwill": 11578000, "intangible_assets": 151947000, "goodwill_and_intangibles": 163525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 902809000, "total_assets": 1775066000, "short_term_debt": 45752000, "accounts_payable": 97847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510508000, "long_term_debt": 4970687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5241196000, "total_liabilities": 5751704000, "total_debt": 5016439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3973816000, "total_equity": -3976638000, "shares_outstanding": 35039408, "operating_cash_flow": 172729000, "stock_based_compensation": 9517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26935000, "dividends_paid": 52915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242341000, "free_cash_flow": 199847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229342000", "ebitda": "250098000", "netIncome": "146924000", "grossProfit": "423747000", "depreciation": "None", "totalRevenue": "1080119000", "costOfRevenue": "656372000", "interestIncome": "4339000", "incomeBeforeTax": "184616000", "interestExpense": "44726000", "operatingIncome": "198831000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "37692000", "reportedCurrency": "USD", "netInterestIncome": "-40387000", "nonInterestIncome": "None", "operatingExpenses": "224742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20756000", "sellingGeneralAndAdministrative": "103991000", "netIncomeFromContinuingOperations": "146924000" }, "balance": { "goodwill": "11578000", "inventory": "69168000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1775066000", "longTermDebt": "4970687000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151947000", "reportedCurrency": "USD", "retainedEarnings": "-3973816000", "totalLiabilities": "5751704000", "otherCurrentAssets": "335298000", "totalCurrentAssets": "872257000", "currentLongTermDebt": "4946000", "longTermInvestments": "162424000", "shortTermInvestments": "None", "currentNetReceivables": "278707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902809000", "currentAccountsPayable": "97847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5203420000", "totalShareholderEquity": "-3976638000", "capitalLeaseObligations": "227787000", "otherCurrentLiabilities": "366909000", "totalCurrentLiabilities": "510508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5241196000", "cashAndShortTermInvestments": "189084000", "commonStockSharesOutstanding": "35039408", "intangibleAssetsExcludingGoodwill": "151947000", "cashAndCashEquivalentsAtCarryingValue": "189084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146924000", "profitLoss": "None", "dividendPayout": "52915000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "172729000", "capitalExpenditures": "27118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242341000", "cashflowFromInvestment": "-26935000", "stockBasedCompensation": "9517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20756000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1097736000, "cost_of_revenue": 660705000, "gross_profit": 437031000, "ebit": 196128000, "ebitda": 216477000, "pretax_income": 166999000, "tax_provision": 25021000, "net_income": 141978000, "net_income_to_common": 141978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283699000, "total_current_assets": 986098000, "total_assets": 1856006000, "short_term_debt": 44893000, "long_term_debt": 4973676000, "total_debt": 5018569000, "total_liabilities": 5747131000, "total_equity": -3891125000, "shares_outstanding": 35224080, "goodwill_and_intangibles": 159255000 }, "cash_flow": { "operating_cash_flow": 150686000, "capital_expenditure": 23502000, "free_cash_flow": 174188000, "dividends_paid": 52757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58674, "ticker_id": 5713, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196128000", "ebitda": "216477000", "netIncome": "141978000", "grossProfit": "437031000", "depreciation": "None", "totalRevenue": "1097736000", "costOfRevenue": "660705000", "interestIncome": "4219000", "incomeBeforeTax": "166999000", "interestExpense": "44721000", "operatingIncome": "196455000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25021000", "reportedCurrency": "USD", "netInterestIncome": "-40502000", "nonInterestIncome": "None", "operatingExpenses": "240576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20349000", "sellingGeneralAndAdministrative": "115947000", "netIncomeFromContinuingOperations": "141978000" }, "balance": { "goodwill": "11578000", "inventory": "69279000", "commonStock": "350000", "currentDebt": "None", "investments": "None", "totalAssets": "1856006000", "longTermDebt": "4973676000", "shortTermDebt": "44893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "147677000", "reportedCurrency": "USD", "retainedEarnings": "-3916008000", "totalLiabilities": "5747131000", "otherCurrentAssets": "347159000", "totalCurrentAssets": "986098000", "currentLongTermDebt": "4938000", "longTermInvestments": "136252000", "shortTermInvestments": "None", "currentNetReceivables": "285961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869908000", "currentAccountsPayable": "110556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5201998000", "totalShareholderEquity": "-3891125000", "capitalLeaseObligations": "223384000", "otherCurrentLiabilities": "347079000", "totalCurrentLiabilities": "507828000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5239303000", "cashAndShortTermInvestments": "283699000", "commonStockSharesOutstanding": "35224080", "intangibleAssetsExcludingGoodwill": "147677000", "cashAndCashEquivalentsAtCarryingValue": "283699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141978000", "profitLoss": "None", "dividendPayout": "52757000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150686000", "capitalExpenditures": "23502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35863000", "cashflowFromInvestment": "-23474000", "stockBasedCompensation": "10686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1097736000, "cost_of_revenue": 660705000, "gross_profit": 437031000, "research_and_development": null, "selling_general_admin": 115947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196128000, "depreciation_amortisation": 20349000, "ebitda": 216477000, "interest_expense": 44721000, "interest_income": null, "other_non_operating": null, "pretax_income": 166999000, "tax_provision": 25021000, "effective_tax_rate": null, "net_income": 141978000, "net_income_continuing_ops": 141978000, "net_income_to_common": 141978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283699000, "short_term_investments": null, "net_receivables": 285961000, "inventory": 69279000, "other_current_assets": null, "total_current_assets": 986098000, "net_ppe": null, "goodwill": 11578000, "intangible_assets": 147677000, "goodwill_and_intangibles": 159255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 869908000, "total_assets": 1856006000, "short_term_debt": 44893000, "accounts_payable": 110556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507828000, "long_term_debt": 4973676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5239303000, "total_liabilities": 5747131000, "total_debt": 5018569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3916008000, "total_equity": -3891125000, "shares_outstanding": 35224080, "operating_cash_flow": 150686000, "stock_based_compensation": 10686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23474000, "dividends_paid": 52757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35863000, "free_cash_flow": 174188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196128000", "ebitda": "216477000", "netIncome": "141978000", "grossProfit": "437031000", "depreciation": "None", "totalRevenue": "1097736000", "costOfRevenue": "660705000", "interestIncome": "4219000", "incomeBeforeTax": "166999000", "interestExpense": "44721000", "operatingIncome": "196455000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25021000", "reportedCurrency": "USD", "netInterestIncome": "-40502000", "nonInterestIncome": "None", "operatingExpenses": "240576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20349000", "sellingGeneralAndAdministrative": "115947000", "netIncomeFromContinuingOperations": "141978000" }, "balance": { "goodwill": "11578000", "inventory": "69279000", "commonStock": "350000", "currentDebt": "None", "investments": "None", "totalAssets": "1856006000", "longTermDebt": "4973676000", "shortTermDebt": "44893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "147677000", "reportedCurrency": "USD", "retainedEarnings": "-3916008000", "totalLiabilities": "5747131000", "otherCurrentAssets": "347159000", "totalCurrentAssets": "986098000", "currentLongTermDebt": "4938000", "longTermInvestments": "136252000", "shortTermInvestments": "None", "currentNetReceivables": "285961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869908000", "currentAccountsPayable": "110556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5201998000", "totalShareholderEquity": "-3891125000", "capitalLeaseObligations": "223384000", "otherCurrentLiabilities": "347079000", "totalCurrentLiabilities": "507828000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5239303000", "cashAndShortTermInvestments": "283699000", "commonStockSharesOutstanding": "35224080", "intangibleAssetsExcludingGoodwill": "147677000", "cashAndCashEquivalentsAtCarryingValue": "283699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141978000", "profitLoss": "None", "dividendPayout": "52757000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150686000", "capitalExpenditures": "23502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35863000", "cashflowFromInvestment": "-23474000", "stockBasedCompensation": "10686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20349000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1084647000, "cost_of_revenue": 662777000, "gross_profit": 421870000, "ebit": 210546000, "ebitda": 230415000, "pretax_income": 149607000, "tax_provision": 23783000, "net_income": 125824000, "net_income_to_common": 125824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203894000, "total_current_assets": 894466000, "total_assets": 1744742000, "short_term_debt": 44808000, "long_term_debt": 4973812000, "total_debt": 5018620000, "total_liabilities": 5753072000, "total_equity": -4008330000, "shares_outstanding": 35154232, "goodwill_and_intangibles": 152717000 }, "cash_flow": { "operating_cash_flow": 123464000, "capital_expenditure": 20181000, "free_cash_flow": 143645000, "dividends_paid": 343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58675, "ticker_id": 5713, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210546000", "ebitda": "230415000", "netIncome": "125824000", "grossProfit": "421870000", "depreciation": "None", "totalRevenue": "1084647000", "costOfRevenue": "662777000", "interestIncome": "3739000", "incomeBeforeTax": "149607000", "interestExpense": "45846000", "operatingIncome": "210636000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23783000", "reportedCurrency": "USD", "netInterestIncome": "-42107000", "nonInterestIncome": "None", "operatingExpenses": "211234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19869000", "sellingGeneralAndAdministrative": "101024000", "netIncomeFromContinuingOperations": "125824000" }, "balance": { "goodwill": "11614000", "inventory": "76086000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "1744742000", "longTermDebt": "4973812000", "shortTermDebt": "44808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "141103000", "reportedCurrency": "USD", "retainedEarnings": "-4004877000", "totalLiabilities": "5753072000", "otherCurrentAssets": "328877000", "totalCurrentAssets": "894466000", "currentLongTermDebt": "4866000", "longTermInvestments": "124854000", "shortTermInvestments": "None", "currentNetReceivables": "285609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850276000", "currentAccountsPayable": "111678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5203311000", "totalShareholderEquity": "-4008330000", "capitalLeaseObligations": "224633000", "otherCurrentLiabilities": "347807000", "totalCurrentLiabilities": "509593000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5243479000", "cashAndShortTermInvestments": "203894000", "commonStockSharesOutstanding": "35154232", "intangibleAssetsExcludingGoodwill": "141103000", "cashAndCashEquivalentsAtCarryingValue": "203894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125824000", "profitLoss": "None", "dividendPayout": "343000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123464000", "capitalExpenditures": "20181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34794000", "cashflowFromInvestment": "-21486000", "stockBasedCompensation": "11338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084647000, "cost_of_revenue": 662777000, "gross_profit": 421870000, "research_and_development": null, "selling_general_admin": 101024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210546000, "depreciation_amortisation": 19869000, "ebitda": 230415000, "interest_expense": 45846000, "interest_income": null, "other_non_operating": null, "pretax_income": 149607000, "tax_provision": 23783000, "effective_tax_rate": null, "net_income": 125824000, "net_income_continuing_ops": 125824000, "net_income_to_common": 125824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203894000, "short_term_investments": null, "net_receivables": 285609000, "inventory": 76086000, "other_current_assets": null, "total_current_assets": 894466000, "net_ppe": null, "goodwill": 11614000, "intangible_assets": 141103000, "goodwill_and_intangibles": 152717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 850276000, "total_assets": 1744742000, "short_term_debt": 44808000, "accounts_payable": 111678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509593000, "long_term_debt": 4973812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5243479000, "total_liabilities": 5753072000, "total_debt": 5018620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4004877000, "total_equity": -4008330000, "shares_outstanding": 35154232, "operating_cash_flow": 123464000, "stock_based_compensation": 11338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21486000, "dividends_paid": 343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34794000, "free_cash_flow": 143645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210546000", "ebitda": "230415000", "netIncome": "125824000", "grossProfit": "421870000", "depreciation": "None", "totalRevenue": "1084647000", "costOfRevenue": "662777000", "interestIncome": "3739000", "incomeBeforeTax": "149607000", "interestExpense": "45846000", "operatingIncome": "210636000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23783000", "reportedCurrency": "USD", "netInterestIncome": "-42107000", "nonInterestIncome": "None", "operatingExpenses": "211234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "662777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19869000", "sellingGeneralAndAdministrative": "101024000", "netIncomeFromContinuingOperations": "125824000" }, "balance": { "goodwill": "11614000", "inventory": "76086000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "1744742000", "longTermDebt": "4973812000", "shortTermDebt": "44808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "141103000", "reportedCurrency": "USD", "retainedEarnings": "-4004877000", "totalLiabilities": "5753072000", "otherCurrentAssets": "328877000", "totalCurrentAssets": "894466000", "currentLongTermDebt": "4866000", "longTermInvestments": "124854000", "shortTermInvestments": "None", "currentNetReceivables": "285609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850276000", "currentAccountsPayable": "111678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5203311000", "totalShareholderEquity": "-4008330000", "capitalLeaseObligations": "224633000", "otherCurrentLiabilities": "347807000", "totalCurrentLiabilities": "509593000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5243479000", "cashAndShortTermInvestments": "203894000", "commonStockSharesOutstanding": "35154232", "intangibleAssetsExcludingGoodwill": "141103000", "cashAndCashEquivalentsAtCarryingValue": "203894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125824000", "profitLoss": "None", "dividendPayout": "343000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123464000", "capitalExpenditures": "20181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34794000", "cashflowFromInvestment": "-21486000", "stockBasedCompensation": "11338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19869000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1402972000, "cost_of_revenue": 863927000, "gross_profit": 539045000, "ebit": 265695000, "ebitda": 291336000, "pretax_income": 205495000, "tax_provision": 48203000, "net_income": 157292000, "net_income_to_common": 157292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114098000, "total_current_assets": 817291000, "total_assets": 1674899000, "short_term_debt": 95696000, "long_term_debt": 4934062000, "total_debt": 5029758000, "total_liabilities": 5745266000, "total_equity": -4070367000, "shares_outstanding": 35141199, "goodwill_and_intangibles": 145793000 }, "cash_flow": { "operating_cash_flow": 168734000, "capital_expenditure": 46125000, "free_cash_flow": 214859000, "dividends_paid": 84208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58676, "ticker_id": 5713, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265695000", "ebitda": "291336000", "netIncome": "157292000", "grossProfit": "539045000", "depreciation": "None", "totalRevenue": "1402972000", "costOfRevenue": "863927000", "interestIncome": "4048000", "incomeBeforeTax": "205495000", "interestExpense": "60200000", "operatingIncome": "257201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48203000", "reportedCurrency": "USD", "netInterestIncome": "-56152000", "nonInterestIncome": "None", "operatingExpenses": "281695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25641000", "sellingGeneralAndAdministrative": "144368000", "netIncomeFromContinuingOperations": "157292000" }, "balance": { "goodwill": "11688000", "inventory": "82964000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "1674899000", "longTermDebt": "4934062000", "shortTermDebt": "95696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "134105000", "reportedCurrency": "USD", "retainedEarnings": "-4069648000", "totalLiabilities": "5745266000", "otherCurrentAssets": "337420000", "totalCurrentAssets": "817291000", "currentLongTermDebt": "56366000", "longTermInvestments": "143553000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857608000", "currentAccountsPayable": "106267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5209306000", "totalShareholderEquity": "-4070367000", "capitalLeaseObligations": "218878000", "otherCurrentLiabilities": "104246000", "totalCurrentLiabilities": "547350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5197916000", "cashAndShortTermInvestments": "114098000", "commonStockSharesOutstanding": "35141199", "intangibleAssetsExcludingGoodwill": "134105000", "cashAndCashEquivalentsAtCarryingValue": "114098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157292000", "profitLoss": "None", "dividendPayout": "84208000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160000", "operatingCashflow": "168734000", "capitalExpenditures": "46125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139164000", "cashflowFromInvestment": "-46903000", "stockBasedCompensation": "11007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1402972000, "cost_of_revenue": 863927000, "gross_profit": 539045000, "research_and_development": null, "selling_general_admin": 144368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265695000, "depreciation_amortisation": 25641000, "ebitda": 291336000, "interest_expense": 60200000, "interest_income": null, "other_non_operating": null, "pretax_income": 205495000, "tax_provision": 48203000, "effective_tax_rate": null, "net_income": 157292000, "net_income_continuing_ops": 157292000, "net_income_to_common": 157292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114098000, "short_term_investments": null, "net_receivables": 282809000, "inventory": 82964000, "other_current_assets": null, "total_current_assets": 817291000, "net_ppe": null, "goodwill": 11688000, "intangible_assets": 134105000, "goodwill_and_intangibles": 145793000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857608000, "total_assets": 1674899000, "short_term_debt": 95696000, "accounts_payable": 106267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547350000, "long_term_debt": 4934062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5197916000, "total_liabilities": 5745266000, "total_debt": 5029758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4069648000, "total_equity": -4070367000, "shares_outstanding": 35141199, "operating_cash_flow": 168734000, "stock_based_compensation": 11007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46903000, "dividends_paid": 84208000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139164000, "free_cash_flow": 214859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265695000", "ebitda": "291336000", "netIncome": "157292000", "grossProfit": "539045000", "depreciation": "None", "totalRevenue": "1402972000", "costOfRevenue": "863927000", "interestIncome": "4048000", "incomeBeforeTax": "205495000", "interestExpense": "60200000", "operatingIncome": "257201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48203000", "reportedCurrency": "USD", "netInterestIncome": "-56152000", "nonInterestIncome": "None", "operatingExpenses": "281695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25641000", "sellingGeneralAndAdministrative": "144368000", "netIncomeFromContinuingOperations": "157292000" }, "balance": { "goodwill": "11688000", "inventory": "82964000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "1674899000", "longTermDebt": "4934062000", "shortTermDebt": "95696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "134105000", "reportedCurrency": "USD", "retainedEarnings": "-4069648000", "totalLiabilities": "5745266000", "otherCurrentAssets": "337420000", "totalCurrentAssets": "817291000", "currentLongTermDebt": "56366000", "longTermInvestments": "143553000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857608000", "currentAccountsPayable": "106267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5209306000", "totalShareholderEquity": "-4070367000", "capitalLeaseObligations": "218878000", "otherCurrentLiabilities": "104246000", "totalCurrentLiabilities": "547350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5197916000", "cashAndShortTermInvestments": "114098000", "commonStockSharesOutstanding": "35141199", "intangibleAssetsExcludingGoodwill": "134105000", "cashAndCashEquivalentsAtCarryingValue": "114098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157292000", "profitLoss": "None", "dividendPayout": "84208000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160000", "operatingCashflow": "168734000", "capitalExpenditures": "46125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139164000", "cashflowFromInvestment": "-46903000", "stockBasedCompensation": "11007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84208000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25641000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1027361000, "cost_of_revenue": 629192000, "gross_profit": 398169000, "ebit": 220370000, "ebitda": 238638000, "pretax_income": 175574000, "tax_provision": 27898000, "net_income": 147676000, "net_income_to_common": 147676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80879000, "total_current_assets": 795632000, "total_assets": 1619464000, "short_term_debt": 94492000, "long_term_debt": 4861767000, "total_debt": 4956259000, "total_liabilities": 5761006000, "total_equity": -4141542000, "shares_outstanding": 35357043, "goodwill_and_intangibles": 136923000 }, "cash_flow": { "operating_cash_flow": 179839000, "capital_expenditure": 21291000, "free_cash_flow": 201130000, "dividends_paid": 42634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58678, "ticker_id": 5713, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220370000", "ebitda": "238638000", "netIncome": "147676000", "grossProfit": "398169000", "depreciation": "None", "totalRevenue": "1027361000", "costOfRevenue": "629192000", "interestIncome": "13889000", "incomeBeforeTax": "175574000", "interestExpense": "44796000", "operatingIncome": "189432000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27898000", "reportedCurrency": "USD", "netInterestIncome": "-42089000", "nonInterestIncome": "None", "operatingExpenses": "208737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18268000", "sellingGeneralAndAdministrative": "97203000", "netIncomeFromContinuingOperations": "147676000" }, "balance": { "goodwill": "11688000", "inventory": "69683000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "1619464000", "longTermDebt": "4861767000", "shortTermDebt": "94492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125235000", "reportedCurrency": "USD", "retainedEarnings": "-4137753000", "totalLiabilities": "5761006000", "otherCurrentAssets": "395075000", "totalCurrentAssets": "795632000", "currentLongTermDebt": "55847000", "longTermInvestments": "139107000", "shortTermInvestments": "None", "currentNetReceivables": "249995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823832000", "currentAccountsPayable": "101058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500325000", "shortLongTermDebtTotal": "5209447000", "totalShareholderEquity": "-4141542000", "capitalLeaseObligations": "221676000", "otherCurrentLiabilities": "147335000", "totalCurrentLiabilities": "562941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5198065000", "cashAndShortTermInvestments": "80879000", "commonStockSharesOutstanding": "35357043", "intangibleAssetsExcludingGoodwill": "125235000", "cashAndCashEquivalentsAtCarryingValue": "80879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147676000", "profitLoss": "None", "dividendPayout": "42634000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179839000", "capitalExpenditures": "21291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144214000", "cashflowFromInvestment": "-60014000", "stockBasedCompensation": "9442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1027361000, "cost_of_revenue": 629192000, "gross_profit": 398169000, "research_and_development": null, "selling_general_admin": 97203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220370000, "depreciation_amortisation": 18268000, "ebitda": 238638000, "interest_expense": 44796000, "interest_income": null, "other_non_operating": null, "pretax_income": 175574000, "tax_provision": 27898000, "effective_tax_rate": null, "net_income": 147676000, "net_income_continuing_ops": 147676000, "net_income_to_common": 147676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80879000, "short_term_investments": null, "net_receivables": 249995000, "inventory": 69683000, "other_current_assets": null, "total_current_assets": 795632000, "net_ppe": null, "goodwill": 11688000, "intangible_assets": 125235000, "goodwill_and_intangibles": 136923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 823832000, "total_assets": 1619464000, "short_term_debt": 94492000, "accounts_payable": 101058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562941000, "long_term_debt": 4861767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5198065000, "total_liabilities": 5761006000, "total_debt": 4956259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4137753000, "total_equity": -4141542000, "shares_outstanding": 35357043, "operating_cash_flow": 179839000, "stock_based_compensation": 9442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60014000, "dividends_paid": 42634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144214000, "free_cash_flow": 201130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220370000", "ebitda": "238638000", "netIncome": "147676000", "grossProfit": "398169000", "depreciation": "None", "totalRevenue": "1027361000", "costOfRevenue": "629192000", "interestIncome": "13889000", "incomeBeforeTax": "175574000", "interestExpense": "44796000", "operatingIncome": "189432000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27898000", "reportedCurrency": "USD", "netInterestIncome": "-42089000", "nonInterestIncome": "None", "operatingExpenses": "208737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18268000", "sellingGeneralAndAdministrative": "97203000", "netIncomeFromContinuingOperations": "147676000" }, "balance": { "goodwill": "11688000", "inventory": "69683000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "1619464000", "longTermDebt": "4861767000", "shortTermDebt": "94492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125235000", "reportedCurrency": "USD", "retainedEarnings": "-4137753000", "totalLiabilities": "5761006000", "otherCurrentAssets": "395075000", "totalCurrentAssets": "795632000", "currentLongTermDebt": "55847000", "longTermInvestments": "139107000", "shortTermInvestments": "None", "currentNetReceivables": "249995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823832000", "currentAccountsPayable": "101058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500325000", "shortLongTermDebtTotal": "5209447000", "totalShareholderEquity": "-4141542000", "capitalLeaseObligations": "221676000", "otherCurrentLiabilities": "147335000", "totalCurrentLiabilities": "562941000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5198065000", "cashAndShortTermInvestments": "80879000", "commonStockSharesOutstanding": "35357043", "intangibleAssetsExcludingGoodwill": "125235000", "cashAndCashEquivalentsAtCarryingValue": "80879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147676000", "profitLoss": "None", "dividendPayout": "42634000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179839000", "capitalExpenditures": "21291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144214000", "cashflowFromInvestment": "-60014000", "stockBasedCompensation": "9442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18268000", "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": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "income_statement": { "revenue": 1024627000, "cost_of_revenue": 619971000, "gross_profit": 404656000, "ebit": 182976000, "ebitda": 201537000, "pretax_income": 138044000, "tax_provision": 28664000, "net_income": 109380000, "net_income_to_common": 109380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77020000, "total_current_assets": 799618000, "total_assets": 1596170000, "short_term_debt": 97601000, "long_term_debt": 4944678000, "total_debt": 5042279000, "total_liabilities": 5762736000, "total_equity": -4166566000, "shares_outstanding": 35492423, "goodwill_and_intangibles": 130987000 }, "cash_flow": { "operating_cash_flow": 127609000, "capital_expenditure": 18949000, "free_cash_flow": 146558000, "dividends_paid": 42841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58679, "ticker_id": 5713, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:09.469047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182976000", "ebitda": "201537000", "netIncome": "109380000", "grossProfit": "404656000", "depreciation": "None", "totalRevenue": "1024627000", "costOfRevenue": "619971000", "interestIncome": "2537000", "incomeBeforeTax": "138044000", "interestExpense": "44932000", "operatingIncome": "195403000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28664000", "reportedCurrency": "USD", "netInterestIncome": "-42395000", "nonInterestIncome": "None", "operatingExpenses": "209253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "619971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18561000", "sellingGeneralAndAdministrative": "97794000", "netIncomeFromContinuingOperations": "109380000" }, "balance": { "goodwill": "11688000", "inventory": "65627000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "1596170000", "longTermDebt": "4944678000", "shortTermDebt": "97601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "119299000", "reportedCurrency": "USD", "retainedEarnings": "-4166520000", "totalLiabilities": "5762736000", "otherCurrentAssets": "396947000", "totalCurrentAssets": "799618000", "currentLongTermDebt": "55745000", "longTermInvestments": "110876000", "shortTermInvestments": "None", "currentNetReceivables": "260024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796552000", "currentAccountsPayable": "90688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509752000", "shortLongTermDebtTotal": "5226728000", "totalShareholderEquity": "-4166566000", "capitalLeaseObligations": "226305000", "otherCurrentLiabilities": "146120000", "totalCurrentLiabilities": "547528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5215208000", "cashAndShortTermInvestments": "77020000", "commonStockSharesOutstanding": "35492423", "intangibleAssetsExcludingGoodwill": "119299000", "cashAndCashEquivalentsAtCarryingValue": "77020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109380000", "profitLoss": "None", "dividendPayout": "42841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127609000", "capitalExpenditures": "18949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147699000", "cashflowFromInvestment": "-39191000", "stockBasedCompensation": "9527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1024627000, "cost_of_revenue": 619971000, "gross_profit": 404656000, "research_and_development": null, "selling_general_admin": 97794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182976000, "depreciation_amortisation": 18561000, "ebitda": 201537000, "interest_expense": 44932000, "interest_income": null, "other_non_operating": null, "pretax_income": 138044000, "tax_provision": 28664000, "effective_tax_rate": null, "net_income": 109380000, "net_income_continuing_ops": 109380000, "net_income_to_common": 109380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77020000, "short_term_investments": null, "net_receivables": 260024000, "inventory": 65627000, "other_current_assets": null, "total_current_assets": 799618000, "net_ppe": null, "goodwill": 11688000, "intangible_assets": 119299000, "goodwill_and_intangibles": 130987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 796552000, "total_assets": 1596170000, "short_term_debt": 97601000, "accounts_payable": 90688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547528000, "long_term_debt": 4944678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5215208000, "total_liabilities": 5762736000, "total_debt": 5042279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4166520000, "total_equity": -4166566000, "shares_outstanding": 35492423, "operating_cash_flow": 127609000, "stock_based_compensation": 9527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39191000, "dividends_paid": 42841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147699000, "free_cash_flow": 146558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182976000", "ebitda": "201537000", "netIncome": "109380000", "grossProfit": "404656000", "depreciation": "None", "totalRevenue": "1024627000", "costOfRevenue": "619971000", "interestIncome": "2537000", "incomeBeforeTax": "138044000", "interestExpense": "44932000", "operatingIncome": "195403000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28664000", "reportedCurrency": "USD", "netInterestIncome": "-42395000", "nonInterestIncome": "None", "operatingExpenses": "209253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "619971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18561000", "sellingGeneralAndAdministrative": "97794000", "netIncomeFromContinuingOperations": "109380000" }, "balance": { "goodwill": "11688000", "inventory": "65627000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "1596170000", "longTermDebt": "4944678000", "shortTermDebt": "97601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "119299000", "reportedCurrency": "USD", "retainedEarnings": "-4166520000", "totalLiabilities": "5762736000", "otherCurrentAssets": "396947000", "totalCurrentAssets": "799618000", "currentLongTermDebt": "55745000", "longTermInvestments": "110876000", "shortTermInvestments": "None", "currentNetReceivables": "260024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796552000", "currentAccountsPayable": "90688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509752000", "shortLongTermDebtTotal": "5226728000", "totalShareholderEquity": "-4166566000", "capitalLeaseObligations": "226305000", "otherCurrentLiabilities": "146120000", "totalCurrentLiabilities": "547528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5215208000", "cashAndShortTermInvestments": "77020000", "commonStockSharesOutstanding": "35492423", "intangibleAssetsExcludingGoodwill": "119299000", "cashAndCashEquivalentsAtCarryingValue": "77020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109380000", "profitLoss": "None", "dividendPayout": "42841000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127609000", "capitalExpenditures": "18949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147699000", "cashflowFromInvestment": "-39191000", "stockBasedCompensation": "9527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18561000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }