{ "ticker": { "uuid": "0881ce5a-d552-4ccd-9f62-ca4711c51359", "symbol": "AMCX", "name": "AMC Networks Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0881ce5a-d552-4ccd-9f62-ca4711c51359/", "api_url": "https://sharemaestro.com/factors/api/tickers/0881ce5a-d552-4ccd-9f62-ca4711c51359/" }, "ticker_metadata": { "id": 4754, "uuid": "0881ce5a-d552-4ccd-9f62-ca4711c51359", "symbol": "AMCX", "name": "AMC Networks Inc", "asset_type": "equity", "market_cap": 426977000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "AMC Networks Inc., an entertainment company, owns and operates a suite of video entertainment products that are delivered to the public and a platform to distributors and advertisers in the United States and internationally. The company is headquartered in New York, New York.", "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": "0881ce5a-d552-4ccd-9f62-ca4711c51359", "symbol": "AMCX", "name": "AMC Networks Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0881ce5a-d552-4ccd-9f62-ca4711c51359/", "api_url": "https://sharemaestro.com/factors/api/tickers/0881ce5a-d552-4ccd-9f62-ca4711c51359/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.98, "quality": 0.77, "momentum": 0.83, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 9.8, "market_cap": 427544600, "pe_ratio": 8.1467, "earnings_yield": 0.1227, "ebitda_to_ev": 0.6574, "shareholder_yield": 0, "roe": 0.0549, "piotroski_f_score": 6, "momentum_12_1": 0.358, "volatility_252d": 0.4759 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:45.485458+00:00", "batch_id": "" }, "size": { "price_close": 9.8, "market_cap": 427544600, "market_cap_usd": 427544600, "enterprise_value": 1638595600, "shares_outstanding": 43627000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.1467, "pb_ratio": 0.4476, "ptbv_ratio": 0.6971, "ps_ratio": 0.186, "pcf_ratio": 1.6444, "pfcf_ratio": 1.5197, "ev_ebitda": 1.5212, "ev_ebit": 2.9977, "ev_sales": 0.7128, "ev_fcf": 5.8243, "earnings_yield": 0.1227, "fcf_yield": 0.1717, "price_to_sales": 0.186, "price_to_book": 0.4476, "price_to_cashflow": 1.6444, "ebitda_to_ev": 0.6574, "sales_yield": 1.4028 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4761, "operating_margin": 0.2378, "net_margin": 0.0228, "ebitda_margin": 0.4686, "fcf_margin": 0.1224, "roe": 0.0549, "roa": 0.0135, "roic": 0.1812, "roc_greenblatt": null, "asset_turnover": 0.5934, "cash_conversion": 5.3607, "accruals_ratio": -0.0536, "sbc_to_revenue": 0.0112, "piotroski_f_score": 6, "altman_z_score": 2.1062, "earnings_stability_5y": 4.5086, "revenue_stability_5y": 0.1155, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2825, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0207, "net_debt_to_ebitda": 1.1243, "debt_to_assets": 0.4552, "interest_coverage": 1.5983, "current_ratio": 1.7547, "quick_ratio": 1.7547, "net_debt": 1211051000, "local_beta": -0.0003, "volatility_252d": 0.4759, "volatility_60d": 1.0298, "max_drawdown_12m": -0.3487, "risk_adjusted_momentum": 0.7523 }, "growth": { "revenue_growth_1y": -0.0342, "revenue_growth_3y_cagr": -0.0928, "revenue_growth_5y_cagr": -0.0386, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.2749, "eps_growth_5y_cagr": -0.1792, "fcf_growth_1y": -0.2716, "book_value_growth_1y": 0.0216, "revenue_growth": -0.0342, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1136, "price_return_3m": 0.1807, "price_return_6m": 0.0889, "price_return_9m": 0.2963, "price_return_12m": 0.5123, "price_return_12m_ex1m": 0.358, "momentum_6m": 0.0889, "momentum_12m": 0.5123, "momentum_12_1": 0.358, "distance_from_52w_high": -0.021, "distance_from_52w_low": 0.7407, "relative_strength": 0.3544 }, "raw_ttm": { "revenue_ttm": 2298695000, "gross_profit_ttm": 1094370000, "ebit_ttm": 546622000, "ebitda_ttm": 1077169000, "net_income_ttm": 52481000, "eps_diluted_ttm": 1.2029, "operating_cash_flow_ttm": 260001000, "capital_expenditure_ttm": 21335000, "fcf_ttm": 281336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342010000, "cash_and_equivalents": 552137000, "total_current_assets": 1340569000, "total_current_liabilities": 763984000, "net_ppe": null, "total_assets": 3873690000, "total_debt": 1763188000, "total_equity": 955238000, "net_working_capital": 63118000, "book_value_per_share": 21.8956, "retained_earnings": 2157090000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 613338000, "tangible_book_per_share": 14.0587 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 6, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 21, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 59, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 47, "rank_fcf_margin": 65, "rank_piotroski": 24, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 25 }, "composites": { "value_composite": 2, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 96, "yield_composite": 73, "svqf_composite": 7, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 2, "quality_value_composite": 0.8687, "os_score": 0.98, "value_percentile": 0.98, "quality_percentile": 0.77, "momentum_percentile": 0.83, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 36, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 49, "ticker_id": 4754, "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": "2026-06-07T06:45:45.485458+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.8, "market_cap": 427544600, "market_cap_usd": 427544600, "enterprise_value": 1638595600, "shares_outstanding": 43627000, "fx_rate_to_usd": null, "pe_ratio": 8.14665498, "pb_ratio": 0.44757914, "ptbv_ratio": 0.69707828, "ps_ratio": 0.18599449, "pcf_ratio": 1.64439598, "pfcf_ratio": 1.51969389, "ev_ebitda": 1.52120568, "ev_ebit": 2.99767591, "ev_sales": 0.71283733, "ev_fcf": 5.82433674, "earnings_yield": 0.12274977, "fcf_yield": 0.17169337, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47608317, "operating_margin": 0.23779666, "net_margin": 0.02283078, "ebitda_margin": 0.46860023, "fcf_margin": 0.12238944, "roe": 0.05494023, "roa": 0.01354806, "roic": 0.18116679, "roc_greenblatt": null, "asset_turnover": 0.59341222, "cash_conversion": 5.36072102, "accruals_ratio": -0.05357166, "sbc_to_revenue": 0.01116721, "debt_to_equity": 3.02066815, "net_debt_to_ebitda": 1.12429062, "debt_to_assets": 0.45517013, "interest_coverage": 1.59826321, "current_ratio": 1.75470821, "quick_ratio": 1.75470821, "net_debt": 1211051000, "revenue_growth_1y": -0.03419666, "revenue_growth_3y_cagr": -0.09282512, "revenue_growth_5y_cagr": -0.03861849, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.27486507, "eps_growth_5y_cagr": -0.17920849, "fcf_growth_1y": -0.27157675, "book_value_growth_1y": 0.02163566, "piotroski_f_score": 6, "altman_z_score": 2.10619837, "earnings_stability_5y": 4.508616, "revenue_stability_5y": 0.115512, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11363636, "price_return_3m": 0.18072289, "price_return_6m": 0.08888889, "price_return_9m": 0.2962963, "price_return_12m": 0.51234568, "price_return_12m_ex1m": 0.35802469, "distance_from_52w_high": -0.02097902, "distance_from_52w_low": 0.74067496, "relative_strength": 0.35440463, "local_beta": -0.0003, "volatility_252d": 0.475907, "volatility_60d": 1.02981, "max_drawdown_12m": -0.34865135, "revenue_ttm": 2298695000, "gross_profit_ttm": 1094370000, "ebit_ttm": 546622000, "ebitda_ttm": 1077169000, "net_income_ttm": 52481000, "eps_diluted_ttm": 1.20294772, "operating_cash_flow_ttm": 260001000, "capital_expenditure_ttm": 21335000, "fcf_ttm": 281336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342010000, "cash_and_equivalents": 552137000, "total_current_assets": 1340569000, "total_current_liabilities": 763984000, "net_ppe": null, "total_assets": 3873690000, "total_debt": 1763188000, "total_equity": 955238000, "net_working_capital": 63118000, "book_value_per_share": 21.89556926, "retained_earnings": 2157090000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 613338000, "tangible_book_per_share": 14.05867926, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 14, "rank_pb": 6, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 21, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 59, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 47, "rank_fcf_margin": 65, "rank_piotroski": 24, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 25, "value_composite": 2, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 96, "yield_composite": 73, "svqf_composite": 7, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.8, "os": 0.98, "value": 0.98, "quality": 0.77, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.1467, "earnings_yield": 0.1227, "shareholder_yield": 0, "roe": 0.0549, "momentum_12_1": 0.358, "complete_fields": { "id": 49, "ticker_id": 4754, "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": "2026-06-07T06:45:45.485458+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.8, "market_cap": 427544600, "market_cap_usd": 427544600, "enterprise_value": 1638595600, "shares_outstanding": 43627000, "fx_rate_to_usd": null, "pe_ratio": 8.14665498, "pb_ratio": 0.44757914, "ptbv_ratio": 0.69707828, "ps_ratio": 0.18599449, "pcf_ratio": 1.64439598, "pfcf_ratio": 1.51969389, "ev_ebitda": 1.52120568, "ev_ebit": 2.99767591, "ev_sales": 0.71283733, "ev_fcf": 5.82433674, "earnings_yield": 0.12274977, "fcf_yield": 0.17169337, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47608317, "operating_margin": 0.23779666, "net_margin": 0.02283078, "ebitda_margin": 0.46860023, "fcf_margin": 0.12238944, "roe": 0.05494023, "roa": 0.01354806, "roic": 0.18116679, "roc_greenblatt": null, "asset_turnover": 0.59341222, "cash_conversion": 5.36072102, "accruals_ratio": -0.05357166, "sbc_to_revenue": 0.01116721, "debt_to_equity": 3.02066815, "net_debt_to_ebitda": 1.12429062, "debt_to_assets": 0.45517013, "interest_coverage": 1.59826321, "current_ratio": 1.75470821, "quick_ratio": 1.75470821, "net_debt": 1211051000, "revenue_growth_1y": -0.03419666, "revenue_growth_3y_cagr": -0.09282512, "revenue_growth_5y_cagr": -0.03861849, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.27486507, "eps_growth_5y_cagr": -0.17920849, "fcf_growth_1y": -0.27157675, "book_value_growth_1y": 0.02163566, "piotroski_f_score": 6, "altman_z_score": 2.10619837, "earnings_stability_5y": 4.508616, "revenue_stability_5y": 0.115512, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11363636, "price_return_3m": 0.18072289, "price_return_6m": 0.08888889, "price_return_9m": 0.2962963, "price_return_12m": 0.51234568, "price_return_12m_ex1m": 0.35802469, "distance_from_52w_high": -0.02097902, "distance_from_52w_low": 0.74067496, "relative_strength": 0.35440463, "local_beta": -0.0003, "volatility_252d": 0.475907, "volatility_60d": 1.02981, "max_drawdown_12m": -0.34865135, "revenue_ttm": 2298695000, "gross_profit_ttm": 1094370000, "ebit_ttm": 546622000, "ebitda_ttm": 1077169000, "net_income_ttm": 52481000, "eps_diluted_ttm": 1.20294772, "operating_cash_flow_ttm": 260001000, "capital_expenditure_ttm": 21335000, "fcf_ttm": 281336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342010000, "cash_and_equivalents": 552137000, "total_current_assets": 1340569000, "total_current_liabilities": 763984000, "net_ppe": null, "total_assets": 3873690000, "total_debt": 1763188000, "total_equity": 955238000, "net_working_capital": 63118000, "book_value_per_share": 21.89556926, "retained_earnings": 2157090000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 613338000, "tangible_book_per_share": 14.05867926, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 14, "rank_pb": 6, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 21, "rank_dividend_yield": 59, "rank_shareholder_yield": 59, "rank_total_yield": 59, "rank_roe": 59, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 47, "rank_fcf_margin": 65, "rank_piotroski": 24, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 25, "value_composite": 2, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 96, "yield_composite": 73, "svqf_composite": 7, "vc1_composite": 2, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 36, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 2311801000, "cost_of_revenue": 1141393000, "gross_profit": 1170408000, "ebit": 257642000, "ebitda": 1220022000, "pretax_income": 147998000, "tax_provision": 46226000, "net_income": 89400000, "net_income_to_common": 89400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502379000, "total_current_assets": 1280609000, "total_assets": 3936881000, "short_term_debt": 28711000, "long_term_debt": 1741225000, "total_debt": 1769936000, "total_liabilities": 2923132000, "total_equity": 981871000, "shares_outstanding": 56590000, "goodwill_and_intangibles": 2114696000 }, "cash_flow": { "operating_cash_flow": 305670000, "capital_expenditure": 33302999, "free_cash_flow": 338972999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14575, "ticker_id": 4754, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257642000", "ebitda": "1220022000", "netIncome": "89400000", "grossProfit": "1170408000", "depreciation": "None", "totalRevenue": "2311801000", "costOfRevenue": "1141393000", "interestIncome": "27746000", "incomeBeforeTax": "147998000", "interestExpense": "172353000", "operatingIncome": "133322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46226000", "reportedCurrency": "USD", "netInterestIncome": "-144607000", "nonInterestIncome": "None", "operatingExpenses": "1037086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "962380000", "sellingGeneralAndAdministrative": "531141000", "netIncomeFromContinuingOperations": "101772000" }, "balance": { "goodwill": "166809000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3936881000", "longTermDebt": "1741225000", "shortTermDebt": "28711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1947887000", "reportedCurrency": "USD", "retainedEarnings": "2176124000", "totalLiabilities": "2923132000", "otherCurrentAssets": "202967000", "totalCurrentAssets": "1280609000", "currentLongTermDebt": "11068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2656272000", "currentAccountsPayable": "94742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1852199000", "totalShareholderEquity": "981871000", "capitalLeaseObligations": "99906000", "otherCurrentLiabilities": "644932000", "totalCurrentLiabilities": "768385000", "otherNonCurrentLiabilities": "223095000", "totalNonCurrentLiabilities": "2154747000", "cashAndShortTermInvestments": "502379000", "commonStockSharesOutstanding": "56590000", "intangibleAssetsExcludingGoodwill": "1947887000", "cashAndCashEquivalentsAtCarryingValue": "502379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "305670000", "capitalExpenditures": "33302999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-570288000", "cashflowFromInvestment": "-34211000", "stockBasedCompensation": "25330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "941225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2311801000, "cost_of_revenue": 1141393000, "gross_profit": 1170408000, "research_and_development": null, "selling_general_admin": 531141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257642000, "depreciation_amortisation": 962380000, "ebitda": 1220022000, "interest_expense": 172353000, "interest_income": null, "other_non_operating": null, "pretax_income": 147998000, "tax_provision": 46226000, "effective_tax_rate": null, "net_income": 89400000, "net_income_continuing_ops": 101772000, "net_income_to_common": 89400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502379000, "short_term_investments": null, "net_receivables": 575263000, "inventory": null, "other_current_assets": null, "total_current_assets": 1280609000, "net_ppe": null, "goodwill": 166809000, "intangible_assets": 1947887000, "goodwill_and_intangibles": 2114696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2656272000, "total_assets": 3936881000, "short_term_debt": 28711000, "accounts_payable": 94742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 768385000, "long_term_debt": 1741225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154747000, "total_liabilities": 2923132000, "total_debt": 1769936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2176124000, "total_equity": 981871000, "shares_outstanding": 56590000, "operating_cash_flow": 305670000, "stock_based_compensation": 25330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33302999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -570288000, "free_cash_flow": 338972999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257642000", "ebitda": "1220022000", "netIncome": "89400000", "grossProfit": "1170408000", "depreciation": "None", "totalRevenue": "2311801000", "costOfRevenue": "1141393000", "interestIncome": "27746000", "incomeBeforeTax": "147998000", "interestExpense": "172353000", "operatingIncome": "133322000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46226000", "reportedCurrency": "USD", "netInterestIncome": "-144607000", "nonInterestIncome": "None", "operatingExpenses": "1037086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "962380000", "sellingGeneralAndAdministrative": "531141000", "netIncomeFromContinuingOperations": "101772000" }, "balance": { "goodwill": "166809000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3936881000", "longTermDebt": "1741225000", "shortTermDebt": "28711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1947887000", "reportedCurrency": "USD", "retainedEarnings": "2176124000", "totalLiabilities": "2923132000", "otherCurrentAssets": "202967000", "totalCurrentAssets": "1280609000", "currentLongTermDebt": "11068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2656272000", "currentAccountsPayable": "94742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1852199000", "totalShareholderEquity": "981871000", "capitalLeaseObligations": "99906000", "otherCurrentLiabilities": "644932000", "totalCurrentLiabilities": "768385000", "otherNonCurrentLiabilities": "223095000", "totalNonCurrentLiabilities": "2154747000", "cashAndShortTermInvestments": "502379000", "commonStockSharesOutstanding": "56590000", "intangibleAssetsExcludingGoodwill": "1947887000", "cashAndCashEquivalentsAtCarryingValue": "502379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "305670000", "capitalExpenditures": "33302999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-570288000", "cashflowFromInvestment": "-34211000", "stockBasedCompensation": "25330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "941225000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 2421314000, "cost_of_revenue": 1132593000, "gross_profit": 1288721000, "ebit": -8311000, "ebitda": 979098000, "pretax_income": -174497000, "tax_provision": 43490000, "net_income": -226546000, "net_income_to_common": -226546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 784649000, "total_current_assets": 1670804000, "total_assets": 4362221000, "short_term_debt": 39939000, "long_term_debt": 2328719000, "total_debt": 2368658000, "total_liabilities": 3422080000, "total_equity": 855595000, "shares_outstanding": 50379000, "goodwill_and_intangibles": 2176734000 }, "cash_flow": { "operating_cash_flow": 375615000, "capital_expenditure": 44775000, "free_cash_flow": 420390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14580, "ticker_id": 4754, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8311000", "ebitda": "979098000", "netIncome": "-226546000", "grossProfit": "1288721000", "depreciation": "None", "totalRevenue": "2421314000", "costOfRevenue": "1132593000", "interestIncome": "36803000", "incomeBeforeTax": "-174497000", "interestExpense": "166186000", "operatingIncome": "-39600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43490000", "reportedCurrency": "USD", "netInterestIncome": "-129383000", "nonInterestIncome": "None", "operatingExpenses": "1328321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987409000", "sellingGeneralAndAdministrative": "104695000", "netIncomeFromContinuingOperations": "-217987000" }, "balance": { "goodwill": "246304000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4362221000", "longTermDebt": "2328719000", "shortTermDebt": "39939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1930430000", "reportedCurrency": "USD", "retainedEarnings": "2092229000", "totalLiabilities": "3422080000", "otherCurrentAssets": "262257000", "totalCurrentAssets": "1670804000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691417000", "currentAccountsPayable": "88570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433239000", "totalShareholderEquity": "855595000", "capitalLeaseObligations": "97020000", "otherCurrentLiabilities": "512321000", "totalCurrentLiabilities": "702668000", "otherNonCurrentLiabilities": "204810000", "totalNonCurrentLiabilities": "2719412000", "cashAndShortTermInvestments": "784649000", "commonStockSharesOutstanding": "50379000", "intangibleAssetsExcludingGoodwill": "1930430000", "cashAndCashEquivalentsAtCarryingValue": "784649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "375615000", "capitalExpenditures": "44775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110223000", "cashflowFromInvestment": "-40376000", "stockBasedCompensation": "26051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2421314000, "cost_of_revenue": 1132593000, "gross_profit": 1288721000, "research_and_development": null, "selling_general_admin": 104695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8311000, "depreciation_amortisation": 987409000, "ebitda": 979098000, "interest_expense": 166186000, "interest_income": null, "other_non_operating": null, "pretax_income": -174497000, "tax_provision": 43490000, "effective_tax_rate": null, "net_income": -226546000, "net_income_continuing_ops": -217987000, "net_income_to_common": -226546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 784649000, "short_term_investments": null, "net_receivables": 623898000, "inventory": null, "other_current_assets": null, "total_current_assets": 1670804000, "net_ppe": null, "goodwill": 246304000, "intangible_assets": 1930430000, "goodwill_and_intangibles": 2176734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2691417000, "total_assets": 4362221000, "short_term_debt": 39939000, "accounts_payable": 88570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702668000, "long_term_debt": 2328719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2719412000, "total_liabilities": 3422080000, "total_debt": 2368658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2092229000, "total_equity": 855595000, "shares_outstanding": 50379000, "operating_cash_flow": 375615000, "stock_based_compensation": 26051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110223000, "free_cash_flow": 420390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8311000", "ebitda": "979098000", "netIncome": "-226546000", "grossProfit": "1288721000", "depreciation": "None", "totalRevenue": "2421314000", "costOfRevenue": "1132593000", "interestIncome": "36803000", "incomeBeforeTax": "-174497000", "interestExpense": "166186000", "operatingIncome": "-39600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43490000", "reportedCurrency": "USD", "netInterestIncome": "-129383000", "nonInterestIncome": "None", "operatingExpenses": "1328321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987409000", "sellingGeneralAndAdministrative": "104695000", "netIncomeFromContinuingOperations": "-217987000" }, "balance": { "goodwill": "246304000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4362221000", "longTermDebt": "2328719000", "shortTermDebt": "39939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1930430000", "reportedCurrency": "USD", "retainedEarnings": "2092229000", "totalLiabilities": "3422080000", "otherCurrentAssets": "262257000", "totalCurrentAssets": "1670804000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691417000", "currentAccountsPayable": "88570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433239000", "totalShareholderEquity": "855595000", "capitalLeaseObligations": "97020000", "otherCurrentLiabilities": "512321000", "totalCurrentLiabilities": "702668000", "otherNonCurrentLiabilities": "204810000", "totalNonCurrentLiabilities": "2719412000", "cashAndShortTermInvestments": "784649000", "commonStockSharesOutstanding": "50379000", "intangibleAssetsExcludingGoodwill": "1930430000", "cashAndCashEquivalentsAtCarryingValue": "784649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "375615000", "capitalExpenditures": "44775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110223000", "cashflowFromInvestment": "-40376000", "stockBasedCompensation": "26051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000792000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 2711877000, "cost_of_revenue": 1327500000, "gross_profit": 1384377000, "ebit": 448709000, "ebitda": 1462269000, "pretax_income": 296006000, "tax_provision": 94606000, "net_income": 215464000, "net_income_to_common": 215464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 570576000, "total_current_assets": 1623370000, "total_assets": 4969787000, "short_term_debt": 101159000, "long_term_debt": 2294249000, "total_debt": 2395408000, "total_liabilities": 3710544000, "total_equity": 1048051000, "shares_outstanding": 43991000, "goodwill_and_intangibles": 2697707000 }, "cash_flow": { "operating_cash_flow": 203919000, "capital_expenditure": 35207000, "free_cash_flow": 239126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14585, "ticker_id": 4754, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "448709000", "ebitda": "1462269000", "netIncome": "215464000", "grossProfit": "1384377000", "depreciation": "None", "totalRevenue": "2711877000", "costOfRevenue": "1327500000", "interestIncome": "31718000", "incomeBeforeTax": "296006000", "interestExpense": "152703000", "operatingIncome": "388412000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "94606000", "reportedCurrency": "USD", "netInterestIncome": "-120263000", "nonInterestIncome": "None", "operatingExpenses": "995965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1327500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013560000", "sellingGeneralAndAdministrative": "522587000", "netIncomeFromContinuingOperations": "-38130000" }, "balance": { "goodwill": "626496000", "inventory": "7880000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4969787000", "longTermDebt": "2294249000", "shortTermDebt": "101159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2071211000", "reportedCurrency": "USD", "retainedEarnings": "2321105000", "totalLiabilities": "3710544000", "otherCurrentAssets": "388398000", "totalCurrentAssets": "1623370000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3346417000", "currentAccountsPayable": "89469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482648000", "totalShareholderEquity": "1048051000", "capitalLeaseObligations": "120899000", "otherCurrentLiabilities": "687059000", "totalCurrentLiabilities": "943423000", "otherNonCurrentLiabilities": "225249000", "totalNonCurrentLiabilities": "2767121000", "cashAndShortTermInvestments": "570576000", "commonStockSharesOutstanding": "43991000", "intangibleAssetsExcludingGoodwill": "2071211000", "cashAndCashEquivalentsAtCarryingValue": "570576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104227000", "operatingCashflow": "203919000", "capitalExpenditures": "35207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-544435000", "cashflowFromInvestment": "-24322000", "stockBasedCompensation": "25665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1017601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2711877000, "cost_of_revenue": 1327500000, "gross_profit": 1384377000, "research_and_development": null, "selling_general_admin": 522587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 448709000, "depreciation_amortisation": 1013560000, "ebitda": 1462269000, "interest_expense": 152703000, "interest_income": null, "other_non_operating": null, "pretax_income": 296006000, "tax_provision": 94606000, "effective_tax_rate": null, "net_income": 215464000, "net_income_continuing_ops": -38130000, "net_income_to_common": 215464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 570576000, "short_term_investments": null, "net_receivables": 664396000, "inventory": 7880000, "other_current_assets": null, "total_current_assets": 1623370000, "net_ppe": null, "goodwill": 626496000, "intangible_assets": 2071211000, "goodwill_and_intangibles": 2697707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3346417000, "total_assets": 4969787000, "short_term_debt": 101159000, "accounts_payable": 89469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 943423000, "long_term_debt": 2294249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2767121000, "total_liabilities": 3710544000, "total_debt": 2395408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2321105000, "total_equity": 1048051000, "shares_outstanding": 43991000, "operating_cash_flow": 203919000, "stock_based_compensation": 25665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -544435000, "free_cash_flow": 239126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "448709000", "ebitda": "1462269000", "netIncome": "215464000", "grossProfit": "1384377000", "depreciation": "None", "totalRevenue": "2711877000", "costOfRevenue": "1327500000", "interestIncome": "31718000", "incomeBeforeTax": "296006000", "interestExpense": "152703000", "operatingIncome": "388412000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "94606000", "reportedCurrency": "USD", "netInterestIncome": "-120263000", "nonInterestIncome": "None", "operatingExpenses": "995965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1327500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013560000", "sellingGeneralAndAdministrative": "522587000", "netIncomeFromContinuingOperations": "-38130000" }, "balance": { "goodwill": "626496000", "inventory": "7880000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4969787000", "longTermDebt": "2294249000", "shortTermDebt": "101159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2071211000", "reportedCurrency": "USD", "retainedEarnings": "2321105000", "totalLiabilities": "3710544000", "otherCurrentAssets": "388398000", "totalCurrentAssets": "1623370000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3346417000", "currentAccountsPayable": "89469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482648000", "totalShareholderEquity": "1048051000", "capitalLeaseObligations": "120899000", "otherCurrentLiabilities": "687059000", "totalCurrentLiabilities": "943423000", "otherNonCurrentLiabilities": "225249000", "totalNonCurrentLiabilities": "2767121000", "cashAndShortTermInvestments": "570576000", "commonStockSharesOutstanding": "43991000", "intangibleAssetsExcludingGoodwill": "2071211000", "cashAndCashEquivalentsAtCarryingValue": "570576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "104227000", "operatingCashflow": "203919000", "capitalExpenditures": "35207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-544435000", "cashflowFromInvestment": "-24322000", "stockBasedCompensation": "25665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1017601000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 3096545000, "cost_of_revenue": 1515902000, "gross_profit": 1580643000, "ebit": 103810000, "ebitda": 1253741000, "pretax_income": -29952000, "tax_provision": -40980000, "net_income": 7594000, "net_income_to_common": 7594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 930002000, "total_current_assets": 1949869000, "total_assets": 5633836000, "short_term_debt": 70161000, "long_term_debt": 2979572000, "total_debt": 3049733000, "total_liabilities": 4526354000, "total_equity": 1107482000, "shares_outstanding": 43731000, "goodwill_and_intangibles": 2761034000 }, "cash_flow": { "operating_cash_flow": 181834000, "capital_expenditure": 44272000, "free_cash_flow": 226106000, "dividends_paid": 34957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14590, "ticker_id": 4754, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103810000", "ebitda": "1253741000", "netIncome": "7594000", "grossProfit": "1580643000", "depreciation": "None", "totalRevenue": "3096545000", "costOfRevenue": "1515902000", "interestIncome": "13326000", "incomeBeforeTax": "-29952000", "interestExpense": "133762000", "operatingIncome": "86916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40980000", "reportedCurrency": "USD", "netInterestIncome": "-120436000", "nonInterestIncome": "None", "operatingExpenses": "1493727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16894000", "costofGoodsAndServicesSold": "1515902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1149931000", "sellingGeneralAndAdministrative": "24967000", "netIncomeFromContinuingOperations": "11028000" }, "balance": { "goodwill": "643419000", "inventory": "10807000", "commonStock": "776000", "currentDebt": "None", "investments": "None", "totalAssets": "5633836000", "longTermDebt": "2979572000", "shortTermDebt": "70161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2117615000", "reportedCurrency": "USD", "retainedEarnings": "2105641000", "totalLiabilities": "4526354000", "otherCurrentAssets": "297682000", "totalCurrentAssets": "1949869000", "currentLongTermDebt": "33750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683967000", "currentAccountsPayable": "172009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "310263000", "shortLongTermDebtTotal": "3049733000", "totalShareholderEquity": "1107482000", "capitalLeaseObligations": "161210000", "otherCurrentLiabilities": "793180000", "totalCurrentLiabilities": "1170233000", "otherNonCurrentLiabilities": "263907000", "totalNonCurrentLiabilities": "3356121000", "cashAndShortTermInvestments": "930002000", "commonStockSharesOutstanding": "43731000", "intangibleAssetsExcludingGoodwill": "2117615000", "cashAndCashEquivalentsAtCarryingValue": "930002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11028000", "profitLoss": "None", "dividendPayout": "34957000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181834000", "capitalExpenditures": "44272000", "changeInReceivables": "70371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97115000", "cashflowFromInvestment": "-39385000", "stockBasedCompensation": "29986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3096545000, "cost_of_revenue": 1515902000, "gross_profit": 1580643000, "research_and_development": null, "selling_general_admin": 24967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103810000, "depreciation_amortisation": 1149931000, "ebitda": 1253741000, "interest_expense": 133762000, "interest_income": null, "other_non_operating": null, "pretax_income": -29952000, "tax_provision": -40980000, "effective_tax_rate": null, "net_income": 7594000, "net_income_continuing_ops": 11028000, "net_income_to_common": 7594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 930002000, "short_term_investments": null, "net_receivables": 722185000, "inventory": 10807000, "other_current_assets": null, "total_current_assets": 1949869000, "net_ppe": null, "goodwill": 643419000, "intangible_assets": 2117615000, "goodwill_and_intangibles": 2761034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3683967000, "total_assets": 5633836000, "short_term_debt": 70161000, "accounts_payable": 172009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1170233000, "long_term_debt": 2979572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3356121000, "total_liabilities": 4526354000, "total_debt": 3049733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2105641000, "total_equity": 1107482000, "shares_outstanding": 43731000, "operating_cash_flow": 181834000, "stock_based_compensation": 29986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39385000, "dividends_paid": 34957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97115000, "free_cash_flow": 226106000, "net_change_in_cash": 45334000 }, "raw_data": { "income": { "ebit": "103810000", "ebitda": "1253741000", "netIncome": "7594000", "grossProfit": "1580643000", "depreciation": "None", "totalRevenue": "3096545000", "costOfRevenue": "1515902000", "interestIncome": "13326000", "incomeBeforeTax": "-29952000", "interestExpense": "133762000", "operatingIncome": "86916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40980000", "reportedCurrency": "USD", "netInterestIncome": "-120436000", "nonInterestIncome": "None", "operatingExpenses": "1493727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16894000", "costofGoodsAndServicesSold": "1515902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1149931000", "sellingGeneralAndAdministrative": "24967000", "netIncomeFromContinuingOperations": "11028000" }, "balance": { "goodwill": "643419000", "inventory": "10807000", "commonStock": "776000", "currentDebt": "None", "investments": "None", "totalAssets": "5633836000", "longTermDebt": "2979572000", "shortTermDebt": "70161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2117615000", "reportedCurrency": "USD", "retainedEarnings": "2105641000", "totalLiabilities": "4526354000", "otherCurrentAssets": "297682000", "totalCurrentAssets": "1949869000", "currentLongTermDebt": "33750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683967000", "currentAccountsPayable": "172009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "310263000", "shortLongTermDebtTotal": "3049733000", "totalShareholderEquity": "1107482000", "capitalLeaseObligations": "161210000", "otherCurrentLiabilities": "793180000", "totalCurrentLiabilities": "1170233000", "otherNonCurrentLiabilities": "263907000", "totalNonCurrentLiabilities": "3356121000", "cashAndShortTermInvestments": "930002000", "commonStockSharesOutstanding": "43731000", "intangibleAssetsExcludingGoodwill": "2117615000", "cashAndCashEquivalentsAtCarryingValue": "930002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11028000", "profitLoss": "None", "dividendPayout": "34957000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181834000", "capitalExpenditures": "44272000", "changeInReceivables": "70371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97115000", "cashflowFromInvestment": "-39385000", "stockBasedCompensation": "29986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115697000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 3077608000, "cost_of_revenue": 1432083000, "gross_profit": 1645525000, "ebit": 503305000, "ebitda": 1506525000, "pretax_income": 374232000, "tax_provision": 94393000, "net_income": 250596000, "net_income_to_common": 250596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892221000, "total_current_assets": 2000186000, "total_assets": 5748946000, "short_term_debt": 70346000, "long_term_debt": 3023041000, "total_debt": 3093387000, "total_liabilities": 4562425000, "total_equity": 1186521000, "shares_outstanding": 43439000, "goodwill_and_intangibles": 2840616000 }, "cash_flow": { "operating_cash_flow": 143474000, "capital_expenditure": 42572000, "free_cash_flow": 186046000, "dividends_paid": 9795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14595, "ticker_id": 4754, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503305000", "ebitda": "1506525000", "netIncome": "250596000", "grossProfit": "1645525000", "depreciation": "None", "totalRevenue": "3077608000", "costOfRevenue": "1432083000", "interestIncome": "10243000", "incomeBeforeTax": "374232000", "interestExpense": "129073000", "operatingIncome": "489922000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94393000", "reportedCurrency": "USD", "netInterestIncome": "-118830000", "nonInterestIncome": "None", "operatingExpenses": "1155603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13383000", "costofGoodsAndServicesSold": "1432083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003220000", "sellingGeneralAndAdministrative": "508734000", "netIncomeFromContinuingOperations": "279839000" }, "balance": { "goodwill": "709344000", "inventory": "282453000", "commonStock": "770000", "currentDebt": "None", "investments": "None", "totalAssets": "5748946000", "longTermDebt": "3023041000", "shortTermDebt": "70346000", "treasuryStock": "-1419882000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2131272000", "reportedCurrency": "USD", "retainedEarnings": "2098047000", "totalLiabilities": "4562425000", "otherCurrentAssets": "10068000", "totalCurrentAssets": "2000186000", "currentLongTermDebt": "33750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3748760000", "currentAccountsPayable": "173207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351657000", "shortLongTermDebtTotal": "3093387000", "totalShareholderEquity": "1186521000", "capitalLeaseObligations": "188435000", "otherCurrentLiabilities": "647461000", "totalCurrentLiabilities": "1058085000", "otherNonCurrentLiabilities": "317699000", "totalNonCurrentLiabilities": "3504340000", "cashAndShortTermInvestments": "892221000", "commonStockSharesOutstanding": "43439000", "intangibleAssetsExcludingGoodwill": "2131272000", "cashAndCashEquivalentsAtCarryingValue": "892221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279839000", "profitLoss": "None", "dividendPayout": "9795000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-187328000", "operatingCashflow": "143474000", "capitalExpenditures": "42572000", "changeInReceivables": "-56000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84103000", "cashflowFromInvestment": "-26582000", "stockBasedCompensation": "47925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3077608000, "cost_of_revenue": 1432083000, "gross_profit": 1645525000, "research_and_development": null, "selling_general_admin": 508734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503305000, "depreciation_amortisation": 1003220000, "ebitda": 1506525000, "interest_expense": 129073000, "interest_income": null, "other_non_operating": null, "pretax_income": 374232000, "tax_provision": 94393000, "effective_tax_rate": null, "net_income": 250596000, "net_income_continuing_ops": 279839000, "net_income_to_common": 250596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892221000, "short_term_investments": null, "net_receivables": 815444000, "inventory": 282453000, "other_current_assets": null, "total_current_assets": 2000186000, "net_ppe": null, "goodwill": 709344000, "intangible_assets": 2131272000, "goodwill_and_intangibles": 2840616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3748760000, "total_assets": 5748946000, "short_term_debt": 70346000, "accounts_payable": 173207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1058085000, "long_term_debt": 3023041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3504340000, "total_liabilities": 4562425000, "total_debt": 3093387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2098047000, "total_equity": 1186521000, "shares_outstanding": 43439000, "operating_cash_flow": 143474000, "stock_based_compensation": 47925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26582000, "dividends_paid": 9795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84103000, "free_cash_flow": 186046000, "net_change_in_cash": 32789000 }, "raw_data": { "income": { "ebit": "503305000", "ebitda": "1506525000", "netIncome": "250596000", "grossProfit": "1645525000", "depreciation": "None", "totalRevenue": "3077608000", "costOfRevenue": "1432083000", "interestIncome": "10243000", "incomeBeforeTax": "374232000", "interestExpense": "129073000", "operatingIncome": "489922000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94393000", "reportedCurrency": "USD", "netInterestIncome": "-118830000", "nonInterestIncome": "None", "operatingExpenses": "1155603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13383000", "costofGoodsAndServicesSold": "1432083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003220000", "sellingGeneralAndAdministrative": "508734000", "netIncomeFromContinuingOperations": "279839000" }, "balance": { "goodwill": "709344000", "inventory": "282453000", "commonStock": "770000", "currentDebt": "None", "investments": "None", "totalAssets": "5748946000", "longTermDebt": "3023041000", "shortTermDebt": "70346000", "treasuryStock": "-1419882000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2131272000", "reportedCurrency": "USD", "retainedEarnings": "2098047000", "totalLiabilities": "4562425000", "otherCurrentAssets": "10068000", "totalCurrentAssets": "2000186000", "currentLongTermDebt": "33750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "815444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3748760000", "currentAccountsPayable": "173207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351657000", "shortLongTermDebtTotal": "3093387000", "totalShareholderEquity": "1186521000", "capitalLeaseObligations": "188435000", "otherCurrentLiabilities": "647461000", "totalCurrentLiabilities": "1058085000", "otherNonCurrentLiabilities": "317699000", "totalNonCurrentLiabilities": "3504340000", "cashAndShortTermInvestments": "892221000", "commonStockSharesOutstanding": "43439000", "intangibleAssetsExcludingGoodwill": "2131272000", "cashAndCashEquivalentsAtCarryingValue": "892221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279839000", "profitLoss": "None", "dividendPayout": "9795000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-187328000", "operatingCashflow": "143474000", "capitalExpenditures": "42572000", "changeInReceivables": "-56000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84103000", "cashflowFromInvestment": "-26582000", "stockBasedCompensation": "47925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003220000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 2814956000, "cost_of_revenue": 1401591000, "gross_profit": 1413365000, "ebit": 540989000, "ebitda": 1489412000, "pretax_income": 402379000, "tax_provision": 145391000, "net_income": 239979000, "net_income_to_common": 239979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888526000, "total_current_assets": 1938766000, "total_assets": 5246338000, "short_term_debt": 107435000, "long_term_debt": 2956818000, "total_debt": 3064253000, "total_liabilities": 4287588000, "total_equity": 616805000, "shares_outstanding": 51733000, "goodwill_and_intangibles": 2366210000 }, "cash_flow": { "operating_cash_flow": 748736000, "capital_expenditure": 46595000, "free_cash_flow": 795331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14600, "ticker_id": 4754, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "540989000", "ebitda": "1489412000", "netIncome": "239979000", "grossProfit": "1413365000", "depreciation": "None", "totalRevenue": "2814956000", "costOfRevenue": "1401591000", "interestIncome": "30032000", "incomeBeforeTax": "402379000", "interestExpense": "138610000", "operatingIncome": "442644000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145391000", "reportedCurrency": "USD", "netInterestIncome": "-108578000", "nonInterestIncome": "None", "operatingExpenses": "970721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "98345000", "costofGoodsAndServicesSold": "1401591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "948423000", "sellingGeneralAndAdministrative": "461920000", "netIncomeFromContinuingOperations": "256988000" }, "balance": { "goodwill": "686407000", "inventory": "13480000", "commonStock": "761000", "currentDebt": "None", "investments": "None", "totalAssets": "5246338000", "longTermDebt": "2956818000", "shortTermDebt": "107435000", "treasuryStock": "-1419882000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1679803000", "reportedCurrency": "USD", "retainedEarnings": "1847451000", "totalLiabilities": "4287588000", "otherCurrentAssets": "213343000", "totalCurrentAssets": "1938766000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3307572000", "currentAccountsPayable": "120530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402567000", "shortLongTermDebtTotal": "3076066000", "totalShareholderEquity": "616805000", "capitalLeaseObligations": "226759000", "otherCurrentLiabilities": "579454000", "totalCurrentLiabilities": "878467000", "otherNonCurrentLiabilities": "320294000", "totalNonCurrentLiabilities": "3409121000", "cashAndShortTermInvestments": "888526000", "commonStockSharesOutstanding": "51733000", "intangibleAssetsExcludingGoodwill": "1679803000", "cashAndCashEquivalentsAtCarryingValue": "888526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "70763000", "operatingCashflow": "748736000", "capitalExpenditures": "46595000", "changeInReceivables": "63337000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647998000", "cashflowFromInvestment": "-35163000", "stockBasedCompensation": "52908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1028492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2814956000, "cost_of_revenue": 1401591000, "gross_profit": 1413365000, "research_and_development": null, "selling_general_admin": 461920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 540989000, "depreciation_amortisation": 948423000, "ebitda": 1489412000, "interest_expense": 138610000, "interest_income": null, "other_non_operating": null, "pretax_income": 402379000, "tax_provision": 145391000, "effective_tax_rate": null, "net_income": 239979000, "net_income_continuing_ops": 256988000, "net_income_to_common": 239979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 888526000, "short_term_investments": null, "net_receivables": 823417000, "inventory": 13480000, "other_current_assets": null, "total_current_assets": 1938766000, "net_ppe": null, "goodwill": 686407000, "intangible_assets": 1679803000, "goodwill_and_intangibles": 2366210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3307572000, "total_assets": 5246338000, "short_term_debt": 107435000, "accounts_payable": 120530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878467000, "long_term_debt": 2956818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3409121000, "total_liabilities": 4287588000, "total_debt": 3064253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1847451000, "total_equity": 616805000, "shares_outstanding": 51733000, "operating_cash_flow": 748736000, "stock_based_compensation": 52908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -647998000, "free_cash_flow": 795331000, "net_change_in_cash": 65575000 }, "raw_data": { "income": { "ebit": "540989000", "ebitda": "1489412000", "netIncome": "239979000", "grossProfit": "1413365000", "depreciation": "None", "totalRevenue": "2814956000", "costOfRevenue": "1401591000", "interestIncome": "30032000", "incomeBeforeTax": "402379000", "interestExpense": "138610000", "operatingIncome": "442644000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145391000", "reportedCurrency": "USD", "netInterestIncome": "-108578000", "nonInterestIncome": "None", "operatingExpenses": "970721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "98345000", "costofGoodsAndServicesSold": "1401591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "948423000", "sellingGeneralAndAdministrative": "461920000", "netIncomeFromContinuingOperations": "256988000" }, "balance": { "goodwill": "686407000", "inventory": "13480000", "commonStock": "761000", "currentDebt": "None", "investments": "None", "totalAssets": "5246338000", "longTermDebt": "2956818000", "shortTermDebt": "107435000", "treasuryStock": "-1419882000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1679803000", "reportedCurrency": "USD", "retainedEarnings": "1847451000", "totalLiabilities": "4287588000", "otherCurrentAssets": "213343000", "totalCurrentAssets": "1938766000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3307572000", "currentAccountsPayable": "120530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402567000", "shortLongTermDebtTotal": "3076066000", "totalShareholderEquity": "616805000", "capitalLeaseObligations": "226759000", "otherCurrentLiabilities": "579454000", "totalCurrentLiabilities": "878467000", "otherNonCurrentLiabilities": "320294000", "totalNonCurrentLiabilities": "3409121000", "cashAndShortTermInvestments": "888526000", "commonStockSharesOutstanding": "51733000", "intangibleAssetsExcludingGoodwill": "1679803000", "cashAndCashEquivalentsAtCarryingValue": "888526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "70763000", "operatingCashflow": "748736000", "capitalExpenditures": "46595000", "changeInReceivables": "63337000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647998000", "cashflowFromInvestment": "-35163000", "stockBasedCompensation": "52908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1028492000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 3060321000, "cost_of_revenue": 1506985000, "gross_profit": 1553336000, "ebit": 643984000, "ebitda": 1719917000, "pretax_income": 486186000, "tax_provision": 78470000, "net_income": 380486000, "net_income_to_common": 380486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816170000, "total_current_assets": 2330297000, "total_assets": 5596686000, "short_term_debt": 90209000, "long_term_debt": 3279792000, "total_debt": 3370001000, "total_liabilities": 4595730000, "total_equity": 1000956000, "shares_outstanding": 57037000, "goodwill_and_intangibles": 2264571000 }, "cash_flow": { "operating_cash_flow": 483748000, "capital_expenditure": 91604000, "free_cash_flow": 575352000, "dividends_paid": 4630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14605, "ticker_id": 4754, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "643984000", "ebitda": "1719917000", "netIncome": "380486000", "grossProfit": "1553336000", "depreciation": "None", "totalRevenue": "3060321000", "costOfRevenue": "1506985000", "interestIncome": "24707000", "incomeBeforeTax": "486186000", "interestExpense": "157798000", "operatingIncome": "625277000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "78470000", "reportedCurrency": "USD", "netInterestIncome": "-133091000", "nonInterestIncome": "None", "operatingExpenses": "928059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18707000", "costofGoodsAndServicesSold": "1506985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075933000", "sellingGeneralAndAdministrative": "499144000", "netIncomeFromContinuingOperations": "407716000" }, "balance": { "goodwill": "701980000", "inventory": "230360000", "commonStock": "754000", "currentDebt": "None", "investments": "None", "totalAssets": "5596686000", "longTermDebt": "3279792000", "shortTermDebt": "90209000", "treasuryStock": "-1063181000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1562591000", "reportedCurrency": "USD", "retainedEarnings": "1609428000", "totalLiabilities": "4595730000", "otherCurrentAssets": "426624000", "totalCurrentAssets": "2330297000", "currentLongTermDebt": "56250000", "longTermInvestments": "135300000", "shortTermInvestments": "None", "currentNetReceivables": "857143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3266389000", "currentAccountsPayable": "94306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283752000", "shortLongTermDebtTotal": "3581048000", "totalShareholderEquity": "1000956000", "capitalLeaseObligations": "211047000", "otherCurrentLiabilities": "555906000", "totalCurrentLiabilities": "804342000", "otherNonCurrentLiabilities": "163638000", "totalNonCurrentLiabilities": "3791388000", "cashAndShortTermInvestments": "816170000", "commonStockSharesOutstanding": "57037000", "intangibleAssetsExcludingGoodwill": "1562591000", "cashAndCashEquivalentsAtCarryingValue": "816170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407716000", "profitLoss": "None", "dividendPayout": "4630000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-141084000", "operatingCashflow": "483748000", "capitalExpenditures": "91604000", "changeInReceivables": "-43345000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131126000", "cashflowFromInvestment": "-89707000", "stockBasedCompensation": "64133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "262915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1075933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3060321000, "cost_of_revenue": 1506985000, "gross_profit": 1553336000, "research_and_development": null, "selling_general_admin": 499144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 643984000, "depreciation_amortisation": 1075933000, "ebitda": 1719917000, "interest_expense": 157798000, "interest_income": null, "other_non_operating": null, "pretax_income": 486186000, "tax_provision": 78470000, "effective_tax_rate": null, "net_income": 380486000, "net_income_continuing_ops": 407716000, "net_income_to_common": 380486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816170000, "short_term_investments": null, "net_receivables": 857143000, "inventory": 230360000, "other_current_assets": null, "total_current_assets": 2330297000, "net_ppe": null, "goodwill": 701980000, "intangible_assets": 1562591000, "goodwill_and_intangibles": 2264571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3266389000, "total_assets": 5596686000, "short_term_debt": 90209000, "accounts_payable": 94306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804342000, "long_term_debt": 3279792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3791388000, "total_liabilities": 4595730000, "total_debt": 3370001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1609428000, "total_equity": 1000956000, "shares_outstanding": 57037000, "operating_cash_flow": 483748000, "stock_based_compensation": 64133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89707000, "dividends_paid": 4630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131126000, "free_cash_flow": 575352000, "net_change_in_cash": 262915000 }, "raw_data": { "income": { "ebit": "643984000", "ebitda": "1719917000", "netIncome": "380486000", "grossProfit": "1553336000", "depreciation": "None", "totalRevenue": "3060321000", "costOfRevenue": "1506985000", "interestIncome": "24707000", "incomeBeforeTax": "486186000", "interestExpense": "157798000", "operatingIncome": "625277000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "78470000", "reportedCurrency": "USD", "netInterestIncome": "-133091000", "nonInterestIncome": "None", "operatingExpenses": "928059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18707000", "costofGoodsAndServicesSold": "1506985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075933000", "sellingGeneralAndAdministrative": "499144000", "netIncomeFromContinuingOperations": "407716000" }, "balance": { "goodwill": "701980000", "inventory": "230360000", "commonStock": "754000", "currentDebt": "None", "investments": "None", "totalAssets": "5596686000", "longTermDebt": "3279792000", "shortTermDebt": "90209000", "treasuryStock": "-1063181000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1562591000", "reportedCurrency": "USD", "retainedEarnings": "1609428000", "totalLiabilities": "4595730000", "otherCurrentAssets": "426624000", "totalCurrentAssets": "2330297000", "currentLongTermDebt": "56250000", "longTermInvestments": "135300000", "shortTermInvestments": "None", "currentNetReceivables": "857143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3266389000", "currentAccountsPayable": "94306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283752000", "shortLongTermDebtTotal": "3581048000", "totalShareholderEquity": "1000956000", "capitalLeaseObligations": "211047000", "otherCurrentLiabilities": "555906000", "totalCurrentLiabilities": "804342000", "otherNonCurrentLiabilities": "163638000", "totalNonCurrentLiabilities": "3791388000", "cashAndShortTermInvestments": "816170000", "commonStockSharesOutstanding": "57037000", "intangibleAssetsExcludingGoodwill": "1562591000", "cashAndCashEquivalentsAtCarryingValue": "816170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407716000", "profitLoss": "None", "dividendPayout": "4630000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-141084000", "operatingCashflow": "483748000", "capitalExpenditures": "91604000", "changeInReceivables": "-43345000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131126000", "cashflowFromInvestment": "-89707000", "stockBasedCompensation": "64133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "262915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1075933000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 2971929000, "cost_of_revenue": 1445949000, "gross_profit": 1525980000, "ebit": 773822000, "ebitda": 1793079000, "pretax_income": 620273000, "tax_provision": 156306000, "net_income": 446187000, "net_income_to_common": 446187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 554886000, "total_current_assets": 1963411000, "total_assets": 5278563000, "short_term_debt": 26424000, "long_term_debt": 3461470000, "total_debt": 3487894000, "total_liabilities": 4633797000, "total_equity": 644766000, "shares_outstanding": 58947000, "goodwill_and_intangibles": 2590995000 }, "cash_flow": { "operating_cash_flow": 606547000, "capital_expenditure": 89802000, "free_cash_flow": 696349000, "dividends_paid": 14296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14610, "ticker_id": 4754, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "773822000", "ebitda": "1793079000", "netIncome": "446187000", "grossProfit": "1525980000", "depreciation": "None", "totalRevenue": "2971929000", "costOfRevenue": "1445949000", "interestIncome": "19180000", "incomeBeforeTax": "620273000", "interestExpense": "154993000", "operatingIncome": "726909000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "156306000", "reportedCurrency": "USD", "netInterestIncome": "-135813000", "nonInterestIncome": "None", "operatingExpenses": "748738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "48357000", "costofGoodsAndServicesSold": "1445949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1019257000", "sellingGeneralAndAdministrative": "461457000", "netIncomeFromContinuingOperations": "463967000" }, "balance": { "goodwill": "798037000", "inventory": "131809000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "5278563000", "longTermDebt": "3461470000", "shortTermDebt": "26424000", "treasuryStock": "-992583000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1792958000", "reportedCurrency": "USD", "retainedEarnings": "1228942000", "totalLiabilities": "4633797000", "otherCurrentAssets": "440739000", "totalCurrentAssets": "1963411000", "currentLongTermDebt": "21334000", "longTermInvestments": "163900000", "shortTermInvestments": "None", "currentNetReceivables": "835977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3315152000", "currentAccountsPayable": "107066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246262000", "shortLongTermDebtTotal": "3509321000", "totalShareholderEquity": "644766000", "capitalLeaseObligations": "21427000", "otherCurrentLiabilities": "608507000", "totalCurrentLiabilities": "797421000", "otherNonCurrentLiabilities": "208036000", "totalNonCurrentLiabilities": "3836376000", "cashAndShortTermInvestments": "554886000", "commonStockSharesOutstanding": "58947000", "intangibleAssetsExcludingGoodwill": "1792958000", "cashAndCashEquivalentsAtCarryingValue": "554886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463967000", "profitLoss": "None", "dividendPayout": "14296000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-19795000", "operatingCashflow": "606547000", "capitalExpenditures": "89802000", "changeInReceivables": "-52106000", "changeInExchangeRate": "-35653000", "cashflowFromFinancing": "-314607000", "cashflowFromInvestment": "-260184000", "stockBasedCompensation": "60979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3897000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1052415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2971929000, "cost_of_revenue": 1445949000, "gross_profit": 1525980000, "research_and_development": 0, "selling_general_admin": 461457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 773822000, "depreciation_amortisation": 1019257000, "ebitda": 1793079000, "interest_expense": 154993000, "interest_income": null, "other_non_operating": null, "pretax_income": 620273000, "tax_provision": 156306000, "effective_tax_rate": null, "net_income": 446187000, "net_income_continuing_ops": 463967000, "net_income_to_common": 446187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 554886000, "short_term_investments": null, "net_receivables": 835977000, "inventory": 131809000, "other_current_assets": null, "total_current_assets": 1963411000, "net_ppe": null, "goodwill": 798037000, "intangible_assets": 1792958000, "goodwill_and_intangibles": 2590995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3315152000, "total_assets": 5278563000, "short_term_debt": 26424000, "accounts_payable": 107066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797421000, "long_term_debt": 3461470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3836376000, "total_liabilities": 4633797000, "total_debt": 3487894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1228942000, "total_equity": 644766000, "shares_outstanding": 58947000, "operating_cash_flow": 606547000, "stock_based_compensation": 60979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260184000, "dividends_paid": 14296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314607000, "free_cash_flow": 696349000, "net_change_in_cash": -3897000 }, "raw_data": { "income": { "ebit": "773822000", "ebitda": "1793079000", "netIncome": "446187000", "grossProfit": "1525980000", "depreciation": "None", "totalRevenue": "2971929000", "costOfRevenue": "1445949000", "interestIncome": "19180000", "incomeBeforeTax": "620273000", "interestExpense": "154993000", "operatingIncome": "726909000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "156306000", "reportedCurrency": "USD", "netInterestIncome": "-135813000", "nonInterestIncome": "None", "operatingExpenses": "748738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "48357000", "costofGoodsAndServicesSold": "1445949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1019257000", "sellingGeneralAndAdministrative": "461457000", "netIncomeFromContinuingOperations": "463967000" }, "balance": { "goodwill": "798037000", "inventory": "131809000", "commonStock": "748000", "currentDebt": "None", "investments": "None", "totalAssets": "5278563000", "longTermDebt": "3461470000", "shortTermDebt": "26424000", "treasuryStock": "-992583000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1792958000", "reportedCurrency": "USD", "retainedEarnings": "1228942000", "totalLiabilities": "4633797000", "otherCurrentAssets": "440739000", "totalCurrentAssets": "1963411000", "currentLongTermDebt": "21334000", "longTermInvestments": "163900000", "shortTermInvestments": "None", "currentNetReceivables": "835977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3315152000", "currentAccountsPayable": "107066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246262000", "shortLongTermDebtTotal": "3509321000", "totalShareholderEquity": "644766000", "capitalLeaseObligations": "21427000", "otherCurrentLiabilities": "608507000", "totalCurrentLiabilities": "797421000", "otherNonCurrentLiabilities": "208036000", "totalNonCurrentLiabilities": "3836376000", "cashAndShortTermInvestments": "554886000", "commonStockSharesOutstanding": "58947000", "intangibleAssetsExcludingGoodwill": "1792958000", "cashAndCashEquivalentsAtCarryingValue": "554886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463967000", "profitLoss": "None", "dividendPayout": "14296000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-19795000", "operatingCashflow": "606547000", "capitalExpenditures": "89802000", "changeInReceivables": "-52106000", "changeInExchangeRate": "-35653000", "cashflowFromFinancing": "-314607000", "cashflowFromInvestment": "-260184000", "stockBasedCompensation": "60979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3897000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1052415000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 542127000, "cost_of_revenue": 304603000, "gross_profit": 237524000, "ebit": 35599000, "ebitda": 57022000, "pretax_income": -23902000, "tax_provision": -6738000, "net_income": -18870000, "net_income_to_common": -18870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552137000, "total_current_assets": 1340569000, "total_assets": 3873690000, "short_term_debt": 38670000, "long_term_debt": 1724518000, "total_debt": 1763188000, "total_liabilities": 2885457000, "total_equity": 955238000, "shares_outstanding": 43627000, "goodwill_and_intangibles": 341900000 }, "cash_flow": { "operating_cash_flow": 65467000, "capital_expenditure": 2652000, "free_cash_flow": 68119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14573, "ticker_id": 4754, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35599000", "ebitda": "57022000", "netIncome": "-18870000", "grossProfit": "237524000", "depreciation": "None", "totalRevenue": "542127000", "costOfRevenue": "304603000", "interestIncome": "3124000", "incomeBeforeTax": "-23902000", "interestExpense": "41345000", "operatingIncome": "35599000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6738000", "reportedCurrency": "USD", "netInterestIncome": "-38221000", "nonInterestIncome": "None", "operatingExpenses": "201925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21423000", "sellingGeneralAndAdministrative": "201925000", "netIncomeFromContinuingOperations": "-17164000" }, "balance": { "goodwill": "165018000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3873690000", "longTermDebt": "1724518000", "shortTermDebt": "38670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "176882000", "reportedCurrency": "USD", "retainedEarnings": "2157090000", "totalLiabilities": "2885457000", "otherCurrentAssets": "100866000", "totalCurrentAssets": "1340569000", "currentLongTermDebt": "24770000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2533121000", "currentAccountsPayable": "129303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1841771000", "totalShareholderEquity": "955238000", "capitalLeaseObligations": "92483000", "otherCurrentLiabilities": "532596000", "totalCurrentLiabilities": "763984000", "otherNonCurrentLiabilities": "201558000", "totalNonCurrentLiabilities": "2121473000", "cashAndShortTermInvestments": "552137000", "commonStockSharesOutstanding": "43627000", "intangibleAssetsExcludingGoodwill": "176882000", "cashAndCashEquivalentsAtCarryingValue": "552137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65467000", "capitalExpenditures": "2652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9820000", "cashflowFromInvestment": "-2652000", "stockBasedCompensation": "6097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542127000, "cost_of_revenue": 304603000, "gross_profit": 237524000, "research_and_development": null, "selling_general_admin": 201925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35599000, "depreciation_amortisation": 21423000, "ebitda": 57022000, "interest_expense": 41345000, "interest_income": null, "other_non_operating": null, "pretax_income": -23902000, "tax_provision": -6738000, "effective_tax_rate": null, "net_income": -18870000, "net_income_continuing_ops": -17164000, "net_income_to_common": -18870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552137000, "short_term_investments": null, "net_receivables": 687566000, "inventory": null, "other_current_assets": null, "total_current_assets": 1340569000, "net_ppe": null, "goodwill": 165018000, "intangible_assets": 176882000, "goodwill_and_intangibles": 341900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2533121000, "total_assets": 3873690000, "short_term_debt": 38670000, "accounts_payable": 129303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763984000, "long_term_debt": 1724518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2121473000, "total_liabilities": 2885457000, "total_debt": 1763188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2157090000, "total_equity": 955238000, "shares_outstanding": 43627000, "operating_cash_flow": 65467000, "stock_based_compensation": 6097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9820000, "free_cash_flow": 68119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35599000", "ebitda": "57022000", "netIncome": "-18870000", "grossProfit": "237524000", "depreciation": "None", "totalRevenue": "542127000", "costOfRevenue": "304603000", "interestIncome": "3124000", "incomeBeforeTax": "-23902000", "interestExpense": "41345000", "operatingIncome": "35599000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6738000", "reportedCurrency": "USD", "netInterestIncome": "-38221000", "nonInterestIncome": "None", "operatingExpenses": "201925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21423000", "sellingGeneralAndAdministrative": "201925000", "netIncomeFromContinuingOperations": "-17164000" }, "balance": { "goodwill": "165018000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3873690000", "longTermDebt": "1724518000", "shortTermDebt": "38670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "176882000", "reportedCurrency": "USD", "retainedEarnings": "2157090000", "totalLiabilities": "2885457000", "otherCurrentAssets": "100866000", "totalCurrentAssets": "1340569000", "currentLongTermDebt": "24770000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2533121000", "currentAccountsPayable": "129303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1841771000", "totalShareholderEquity": "955238000", "capitalLeaseObligations": "92483000", "otherCurrentLiabilities": "532596000", "totalCurrentLiabilities": "763984000", "otherNonCurrentLiabilities": "201558000", "totalNonCurrentLiabilities": "2121473000", "cashAndShortTermInvestments": "552137000", "commonStockSharesOutstanding": "43627000", "intangibleAssetsExcludingGoodwill": "176882000", "cashAndCashEquivalentsAtCarryingValue": "552137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65467000", "capitalExpenditures": "2652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9820000", "cashflowFromInvestment": "-2652000", "stockBasedCompensation": "6097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230273000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 594803000, "cost_of_revenue": 324771000, "gross_profit": 270032000, "ebit": 60661000, "ebitda": 310211000, "pretax_income": -80734000, "tax_provision": -27566000, "net_income": -55467000, "net_income_to_common": -55467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502379000, "total_current_assets": 1280609000, "total_assets": 3936881000, "short_term_debt": 28711000, "long_term_debt": 1741225000, "total_debt": 1769936000, "total_liabilities": 2923132000, "total_equity": 981871000, "shares_outstanding": 43870000, "goodwill_and_intangibles": 2114696000 }, "cash_flow": { "operating_cash_flow": 49246000, "capital_expenditure": 8801000, "free_cash_flow": 58047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14574, "ticker_id": 4754, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60661000", "ebitda": "310211000", "netIncome": "-55467000", "grossProfit": "270032000", "depreciation": "None", "totalRevenue": "594803000", "costOfRevenue": "324771000", "interestIncome": "5013000", "incomeBeforeTax": "-80734000", "interestExpense": "41927000", "operatingIncome": "60661000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27566000", "reportedCurrency": "USD", "netInterestIncome": "-36914000", "nonInterestIncome": "None", "operatingExpenses": "209371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249550000", "sellingGeneralAndAdministrative": "77829000", "netIncomeFromContinuingOperations": "-53168000" }, "balance": { "goodwill": "166809000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3936881000", "longTermDebt": "1741225000", "shortTermDebt": "28711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1947887000", "reportedCurrency": "USD", "retainedEarnings": "2176124000", "totalLiabilities": "2923132000", "otherCurrentAssets": "202967000", "totalCurrentAssets": "1280609000", "currentLongTermDebt": "11068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2656272000", "currentAccountsPayable": "94742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1852199000", "totalShareholderEquity": "981871000", "capitalLeaseObligations": "99906000", "otherCurrentLiabilities": "581281000", "totalCurrentLiabilities": "768385000", "otherNonCurrentLiabilities": "223095000", "totalNonCurrentLiabilities": "2154747000", "cashAndShortTermInvestments": "502379000", "commonStockSharesOutstanding": "43870000", "intangibleAssetsExcludingGoodwill": "1947887000", "cashAndCashEquivalentsAtCarryingValue": "502379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49246000", "capitalExpenditures": "8801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253055000", "cashflowFromInvestment": "-9701000", "stockBasedCompensation": "5503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594803000, "cost_of_revenue": 324771000, "gross_profit": 270032000, "research_and_development": null, "selling_general_admin": 77829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60661000, "depreciation_amortisation": 249550000, "ebitda": 310211000, "interest_expense": 41927000, "interest_income": null, "other_non_operating": null, "pretax_income": -80734000, "tax_provision": -27566000, "effective_tax_rate": null, "net_income": -55467000, "net_income_continuing_ops": -53168000, "net_income_to_common": -55467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502379000, "short_term_investments": null, "net_receivables": 575263000, "inventory": null, "other_current_assets": null, "total_current_assets": 1280609000, "net_ppe": null, "goodwill": 166809000, "intangible_assets": 1947887000, "goodwill_and_intangibles": 2114696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2656272000, "total_assets": 3936881000, "short_term_debt": 28711000, "accounts_payable": 94742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 768385000, "long_term_debt": 1741225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154747000, "total_liabilities": 2923132000, "total_debt": 1769936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2176124000, "total_equity": 981871000, "shares_outstanding": 43870000, "operating_cash_flow": 49246000, "stock_based_compensation": 5503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9701000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253055000, "free_cash_flow": 58047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60661000", "ebitda": "310211000", "netIncome": "-55467000", "grossProfit": "270032000", "depreciation": "None", "totalRevenue": "594803000", "costOfRevenue": "324771000", "interestIncome": "5013000", "incomeBeforeTax": "-80734000", "interestExpense": "41927000", "operatingIncome": "60661000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27566000", "reportedCurrency": "USD", "netInterestIncome": "-36914000", "nonInterestIncome": "None", "operatingExpenses": "209371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249550000", "sellingGeneralAndAdministrative": "77829000", "netIncomeFromContinuingOperations": "-53168000" }, "balance": { "goodwill": "166809000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "3936881000", "longTermDebt": "1741225000", "shortTermDebt": "28711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1947887000", "reportedCurrency": "USD", "retainedEarnings": "2176124000", "totalLiabilities": "2923132000", "otherCurrentAssets": "202967000", "totalCurrentAssets": "1280609000", "currentLongTermDebt": "11068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2656272000", "currentAccountsPayable": "94742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1852199000", "totalShareholderEquity": "981871000", "capitalLeaseObligations": "99906000", "otherCurrentLiabilities": "581281000", "totalCurrentLiabilities": "768385000", "otherNonCurrentLiabilities": "223095000", "totalNonCurrentLiabilities": "2154747000", "cashAndShortTermInvestments": "502379000", "commonStockSharesOutstanding": "43870000", "intangibleAssetsExcludingGoodwill": "1947887000", "cashAndCashEquivalentsAtCarryingValue": "502379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49246000", "capitalExpenditures": "8801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253055000", "cashflowFromInvestment": "-9701000", "stockBasedCompensation": "5503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7640000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246605000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 561741000, "cost_of_revenue": 291075000, "gross_profit": 270666000, "ebit": 339124000, "ebitda": 360502000, "pretax_income": 122846000, "tax_provision": 42765000, "net_income": 76529000, "net_income_to_common": 76529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 716838000, "total_current_assets": 1517163000, "total_assets": 4209394000, "short_term_debt": 41293000, "long_term_debt": 1911213000, "total_debt": 1952506000, "total_liabilities": 3065749000, "total_equity": 1052856000, "shares_outstanding": 56412000, "goodwill_and_intangibles": 456795000 }, "cash_flow": { "operating_cash_flow": 42497000, "capital_expenditure": 2832000, "free_cash_flow": 45329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14576, "ticker_id": 4754, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339124000", "ebitda": "360502000", "netIncome": "76529000", "grossProfit": "270666000", "depreciation": "None", "totalRevenue": "561741000", "costOfRevenue": "291075000", "interestIncome": "6113000", "incomeBeforeTax": "122846000", "interestExpense": "216278000", "operatingIncome": "55518000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42765000", "reportedCurrency": "USD", "netInterestIncome": "-38461000", "nonInterestIncome": "None", "operatingExpenses": "215148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21378000", "sellingGeneralAndAdministrative": "197975000", "netIncomeFromContinuingOperations": "80081000" }, "balance": { "goodwill": "260015000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4209394000", "longTermDebt": "1911213000", "shortTermDebt": "41293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "196780000", "reportedCurrency": "USD", "retainedEarnings": "2231593000", "totalLiabilities": "3065749000", "otherCurrentAssets": "228712000", "totalCurrentAssets": "1517163000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692231000", "currentAccountsPayable": "88549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1995361000", "totalShareholderEquity": "1052856000", "capitalLeaseObligations": "76648000", "otherCurrentLiabilities": "511423000", "totalCurrentLiabilities": "715760000", "otherNonCurrentLiabilities": "249647000", "totalNonCurrentLiabilities": "2349988999", "cashAndShortTermInvestments": "716838000", "commonStockSharesOutstanding": "56412000", "intangibleAssetsExcludingGoodwill": "196780000", "cashAndCashEquivalentsAtCarryingValue": "716838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42497000", "capitalExpenditures": "2832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181401000", "cashflowFromInvestment": "-9421000", "stockBasedCompensation": "6027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561741000, "cost_of_revenue": 291075000, "gross_profit": 270666000, "research_and_development": null, "selling_general_admin": 197975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339124000, "depreciation_amortisation": 21378000, "ebitda": 360502000, "interest_expense": 216278000, "interest_income": null, "other_non_operating": null, "pretax_income": 122846000, "tax_provision": 42765000, "effective_tax_rate": null, "net_income": 76529000, "net_income_continuing_ops": 80081000, "net_income_to_common": 76529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 716838000, "short_term_investments": null, "net_receivables": 571613000, "inventory": null, "other_current_assets": null, "total_current_assets": 1517163000, "net_ppe": null, "goodwill": 260015000, "intangible_assets": 196780000, "goodwill_and_intangibles": 456795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2692231000, "total_assets": 4209394000, "short_term_debt": 41293000, "accounts_payable": 88549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715760000, "long_term_debt": 1911213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2349988999, "total_liabilities": 3065749000, "total_debt": 1952506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2231593000, "total_equity": 1052856000, "shares_outstanding": 56412000, "operating_cash_flow": 42497000, "stock_based_compensation": 6027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9421000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181401000, "free_cash_flow": 45329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339124000", "ebitda": "360502000", "netIncome": "76529000", "grossProfit": "270666000", "depreciation": "None", "totalRevenue": "561741000", "costOfRevenue": "291075000", "interestIncome": "6113000", "incomeBeforeTax": "122846000", "interestExpense": "216278000", "operatingIncome": "55518000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42765000", "reportedCurrency": "USD", "netInterestIncome": "-38461000", "nonInterestIncome": "None", "operatingExpenses": "215148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21378000", "sellingGeneralAndAdministrative": "197975000", "netIncomeFromContinuingOperations": "80081000" }, "balance": { "goodwill": "260015000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4209394000", "longTermDebt": "1911213000", "shortTermDebt": "41293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "196780000", "reportedCurrency": "USD", "retainedEarnings": "2231593000", "totalLiabilities": "3065749000", "otherCurrentAssets": "228712000", "totalCurrentAssets": "1517163000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692231000", "currentAccountsPayable": "88549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1995361000", "totalShareholderEquity": "1052856000", "capitalLeaseObligations": "76648000", "otherCurrentLiabilities": "511423000", "totalCurrentLiabilities": "715760000", "otherNonCurrentLiabilities": "249647000", "totalNonCurrentLiabilities": "2349988999", "cashAndShortTermInvestments": "716838000", "commonStockSharesOutstanding": "56412000", "intangibleAssetsExcludingGoodwill": "196780000", "cashAndCashEquivalentsAtCarryingValue": "716838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42497000", "capitalExpenditures": "2832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181401000", "cashflowFromInvestment": "-9421000", "stockBasedCompensation": "6027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21378000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 600024000, "cost_of_revenue": 283876000, "gross_profit": 316148000, "ebit": 111238000, "ebitda": 349434000, "pretax_income": 68778000, "tax_provision": 16072000, "net_income": 50289000, "net_income_to_common": 50289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866407000, "total_current_assets": 1726636000, "total_assets": 4421567000, "short_term_debt": 111661000, "long_term_debt": 2127822000, "total_debt": 2239483000, "total_liabilities": 3354830000, "total_equity": 971692000, "shares_outstanding": 56350000, "goodwill_and_intangibles": 2193027000 }, "cash_flow": { "operating_cash_flow": 102791000, "capital_expenditure": 7050000, "free_cash_flow": 109841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14577, "ticker_id": 4754, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111238000", "ebitda": "349434000", "netIncome": "50289000", "grossProfit": "316148000", "depreciation": "None", "totalRevenue": "600024000", "costOfRevenue": "283876000", "interestIncome": "8205000", "incomeBeforeTax": "68778000", "interestExpense": "42460000", "operatingIncome": "64469000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16072000", "reportedCurrency": "USD", "netInterestIncome": "-34255000", "nonInterestIncome": "None", "operatingExpenses": "251679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238196000", "sellingGeneralAndAdministrative": "221704000", "netIncomeFromContinuingOperations": "52706000" }, "balance": { "goodwill": "259438000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4421567000", "longTermDebt": "2127822000", "shortTermDebt": "111661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1933589000", "reportedCurrency": "USD", "retainedEarnings": "2155064000", "totalLiabilities": "3354830000", "otherCurrentAssets": "245342000", "totalCurrentAssets": "1726636000", "currentLongTermDebt": "77500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2694931000", "currentAccountsPayable": "102275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2290929000", "totalShareholderEquity": "971692000", "capitalLeaseObligations": "85607000", "otherCurrentLiabilities": "550917000", "totalCurrentLiabilities": "833378000", "otherNonCurrentLiabilities": "230582000", "totalNonCurrentLiabilities": "2521452000", "cashAndShortTermInvestments": "866407000", "commonStockSharesOutstanding": "56350000", "intangibleAssetsExcludingGoodwill": "1933589000", "cashAndCashEquivalentsAtCarryingValue": "866407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102791000", "capitalExpenditures": "7050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113264000", "cashflowFromInvestment": "-7740000", "stockBasedCompensation": "8043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600024000, "cost_of_revenue": 283876000, "gross_profit": 316148000, "research_and_development": null, "selling_general_admin": 221704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111238000, "depreciation_amortisation": 238196000, "ebitda": 349434000, "interest_expense": 42460000, "interest_income": null, "other_non_operating": null, "pretax_income": 68778000, "tax_provision": 16072000, "effective_tax_rate": null, "net_income": 50289000, "net_income_continuing_ops": 52706000, "net_income_to_common": 50289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866407000, "short_term_investments": null, "net_receivables": 614887000, "inventory": null, "other_current_assets": null, "total_current_assets": 1726636000, "net_ppe": null, "goodwill": 259438000, "intangible_assets": 1933589000, "goodwill_and_intangibles": 2193027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2694931000, "total_assets": 4421567000, "short_term_debt": 111661000, "accounts_payable": 102275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 833378000, "long_term_debt": 2127822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2521452000, "total_liabilities": 3354830000, "total_debt": 2239483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2155064000, "total_equity": 971692000, "shares_outstanding": 56350000, "operating_cash_flow": 102791000, "stock_based_compensation": 8043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113264000, "free_cash_flow": 109841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111238000", "ebitda": "349434000", "netIncome": "50289000", "grossProfit": "316148000", "depreciation": "None", "totalRevenue": "600024000", "costOfRevenue": "283876000", "interestIncome": "8205000", "incomeBeforeTax": "68778000", "interestExpense": "42460000", "operatingIncome": "64469000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16072000", "reportedCurrency": "USD", "netInterestIncome": "-34255000", "nonInterestIncome": "None", "operatingExpenses": "251679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238196000", "sellingGeneralAndAdministrative": "221704000", "netIncomeFromContinuingOperations": "52706000" }, "balance": { "goodwill": "259438000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4421567000", "longTermDebt": "2127822000", "shortTermDebt": "111661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1933589000", "reportedCurrency": "USD", "retainedEarnings": "2155064000", "totalLiabilities": "3354830000", "otherCurrentAssets": "245342000", "totalCurrentAssets": "1726636000", "currentLongTermDebt": "77500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2694931000", "currentAccountsPayable": "102275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2290929000", "totalShareholderEquity": "971692000", "capitalLeaseObligations": "85607000", "otherCurrentLiabilities": "550917000", "totalCurrentLiabilities": "833378000", "otherNonCurrentLiabilities": "230582000", "totalNonCurrentLiabilities": "2521452000", "cashAndShortTermInvestments": "866407000", "commonStockSharesOutstanding": "56350000", "intangibleAssetsExcludingGoodwill": "1933589000", "cashAndCashEquivalentsAtCarryingValue": "866407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102791000", "capitalExpenditures": "7050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113264000", "cashflowFromInvestment": "-7740000", "stockBasedCompensation": "8043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26446000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 555233000, "cost_of_revenue": 267346000, "gross_profit": 287887000, "ebit": 134678000, "ebitda": 360370000, "pretax_income": 37108000, "tax_provision": 14955000, "net_income": 18049000, "net_income_to_common": 18049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 870229000, "total_current_assets": 1703341000, "total_assets": 4331826000, "short_term_debt": 131173000, "long_term_debt": 2232563000, "total_debt": 2363736000, "total_liabilities": 3349617000, "total_equity": 888837000, "shares_outstanding": 56616000, "goodwill_and_intangibles": 2116134000 }, "cash_flow": { "operating_cash_flow": 108805000, "capital_expenditure": 14620000, "free_cash_flow": 123425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14578, "ticker_id": 4754, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134678000", "ebitda": "360370000", "netIncome": "18049000", "grossProfit": "287887000", "depreciation": "None", "totalRevenue": "555233000", "costOfRevenue": "267346000", "interestIncome": "8415000", "incomeBeforeTax": "37108000", "interestExpense": "43392000", "operatingIncome": "64197000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14955000", "reportedCurrency": "USD", "netInterestIncome": "-34977000", "nonInterestIncome": "None", "operatingExpenses": "223690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225692000", "sellingGeneralAndAdministrative": "197975000", "netIncomeFromContinuingOperations": "22153000" }, "balance": { "goodwill": "250728000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4331826000", "longTermDebt": "2232563000", "shortTermDebt": "131173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1865406000", "reportedCurrency": "USD", "retainedEarnings": "2104801000", "totalLiabilities": "3349617000", "otherCurrentAssets": "259878000", "totalCurrentAssets": "1703341000", "currentLongTermDebt": "97500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628485000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2420153000", "totalShareholderEquity": "888837000", "capitalLeaseObligations": "90090000", "otherCurrentLiabilities": "461975000", "totalCurrentLiabilities": "753044000", "otherNonCurrentLiabilities": "196008000", "totalNonCurrentLiabilities": "2596573000", "cashAndShortTermInvestments": "870229000", "commonStockSharesOutstanding": "56616000", "intangibleAssetsExcludingGoodwill": "1865406000", "cashAndCashEquivalentsAtCarryingValue": "870229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108805000", "capitalExpenditures": "14620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12966000", "cashflowFromInvestment": "-14620000", "stockBasedCompensation": "5757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 555233000, "cost_of_revenue": 267346000, "gross_profit": 287887000, "research_and_development": null, "selling_general_admin": 197975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134678000, "depreciation_amortisation": 225692000, "ebitda": 360370000, "interest_expense": 43392000, "interest_income": null, "other_non_operating": null, "pretax_income": 37108000, "tax_provision": 14955000, "effective_tax_rate": null, "net_income": 18049000, "net_income_continuing_ops": 22153000, "net_income_to_common": 18049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 870229000, "short_term_investments": null, "net_receivables": 573234000, "inventory": null, "other_current_assets": null, "total_current_assets": 1703341000, "net_ppe": null, "goodwill": 250728000, "intangible_assets": 1865406000, "goodwill_and_intangibles": 2116134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2628485000, "total_assets": 4331826000, "short_term_debt": 131173000, "accounts_payable": 99320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753044000, "long_term_debt": 2232563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2596573000, "total_liabilities": 3349617000, "total_debt": 2363736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2104801000, "total_equity": 888837000, "shares_outstanding": 56616000, "operating_cash_flow": 108805000, "stock_based_compensation": 5757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12966000, "free_cash_flow": 123425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134678000", "ebitda": "360370000", "netIncome": "18049000", "grossProfit": "287887000", "depreciation": "None", "totalRevenue": "555233000", "costOfRevenue": "267346000", "interestIncome": "8415000", "incomeBeforeTax": "37108000", "interestExpense": "43392000", "operatingIncome": "64197000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14955000", "reportedCurrency": "USD", "netInterestIncome": "-34977000", "nonInterestIncome": "None", "operatingExpenses": "223690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225692000", "sellingGeneralAndAdministrative": "197975000", "netIncomeFromContinuingOperations": "22153000" }, "balance": { "goodwill": "250728000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4331826000", "longTermDebt": "2232563000", "shortTermDebt": "131173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1865406000", "reportedCurrency": "USD", "retainedEarnings": "2104801000", "totalLiabilities": "3349617000", "otherCurrentAssets": "259878000", "totalCurrentAssets": "1703341000", "currentLongTermDebt": "97500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628485000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2420153000", "totalShareholderEquity": "888837000", "capitalLeaseObligations": "90090000", "otherCurrentLiabilities": "461975000", "totalCurrentLiabilities": "753044000", "otherNonCurrentLiabilities": "196008000", "totalNonCurrentLiabilities": "2596573000", "cashAndShortTermInvestments": "870229000", "commonStockSharesOutstanding": "56616000", "intangibleAssetsExcludingGoodwill": "1865406000", "cashAndCashEquivalentsAtCarryingValue": "870229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108805000", "capitalExpenditures": "14620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12966000", "cashflowFromInvestment": "-14620000", "stockBasedCompensation": "5757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227661000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 599305000, "cost_of_revenue": 292544000, "gross_profit": 306761000, "ebit": -255458000, "ebitda": 14829000, "pretax_income": -300464000, "tax_provision": -10943000, "net_income": -284497000, "net_income_to_common": -284497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 784649000, "total_current_assets": 1670804000, "total_assets": 4362221000, "short_term_debt": 39939000, "long_term_debt": 2328719000, "total_debt": 2368658000, "total_liabilities": 3422080000, "total_equity": 855595000, "shares_outstanding": 44609000, "goodwill_and_intangibles": 2176734000 }, "cash_flow": { "operating_cash_flow": 58108000, "capital_expenditure": 20523000, "free_cash_flow": 78631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14579, "ticker_id": 4754, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-255458000", "ebitda": "14829000", "netIncome": "-284497000", "grossProfit": "306761000", "depreciation": "None", "totalRevenue": "599305000", "costOfRevenue": "292544000", "interestIncome": "9323000", "incomeBeforeTax": "-300464000", "interestExpense": "45006000", "operatingIncome": "-254219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10943000", "reportedCurrency": "USD", "netInterestIncome": "-35683000", "nonInterestIncome": "None", "operatingExpenses": "560980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270287000", "sellingGeneralAndAdministrative": "81150000", "netIncomeFromContinuingOperations": "-289521000" }, "balance": { "goodwill": "246304000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4362221000", "longTermDebt": "2328719000", "shortTermDebt": "39939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1930430000", "reportedCurrency": "USD", "retainedEarnings": "2092229000", "totalLiabilities": "3422080000", "otherCurrentAssets": "262257000", "totalCurrentAssets": "1670804000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691417000", "currentAccountsPayable": "88570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433239000", "totalShareholderEquity": "855595000", "capitalLeaseObligations": "97020000", "otherCurrentLiabilities": "512321000", "totalCurrentLiabilities": "702668000", "otherNonCurrentLiabilities": "204810000", "totalNonCurrentLiabilities": "2719412000", "cashAndShortTermInvestments": "784649000", "commonStockSharesOutstanding": "44609000", "intangibleAssetsExcludingGoodwill": "1930430000", "cashAndCashEquivalentsAtCarryingValue": "784649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58108000", "capitalExpenditures": "20523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57484000", "cashflowFromInvestment": "-20209000", "stockBasedCompensation": "5743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599305000, "cost_of_revenue": 292544000, "gross_profit": 306761000, "research_and_development": null, "selling_general_admin": 81150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -255458000, "depreciation_amortisation": 270287000, "ebitda": 14829000, "interest_expense": 45006000, "interest_income": null, "other_non_operating": null, "pretax_income": -300464000, "tax_provision": -10943000, "effective_tax_rate": null, "net_income": -284497000, "net_income_continuing_ops": -289521000, "net_income_to_common": -284497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 784649000, "short_term_investments": null, "net_receivables": 623898000, "inventory": null, "other_current_assets": null, "total_current_assets": 1670804000, "net_ppe": null, "goodwill": 246304000, "intangible_assets": 1930430000, "goodwill_and_intangibles": 2176734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2691417000, "total_assets": 4362221000, "short_term_debt": 39939000, "accounts_payable": 88570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702668000, "long_term_debt": 2328719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2719412000, "total_liabilities": 3422080000, "total_debt": 2368658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2092229000, "total_equity": 855595000, "shares_outstanding": 44609000, "operating_cash_flow": 58108000, "stock_based_compensation": 5743000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57484000, "free_cash_flow": 78631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-255458000", "ebitda": "14829000", "netIncome": "-284497000", "grossProfit": "306761000", "depreciation": "None", "totalRevenue": "599305000", "costOfRevenue": "292544000", "interestIncome": "9323000", "incomeBeforeTax": "-300464000", "interestExpense": "45006000", "operatingIncome": "-254219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10943000", "reportedCurrency": "USD", "netInterestIncome": "-35683000", "nonInterestIncome": "None", "operatingExpenses": "560980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270287000", "sellingGeneralAndAdministrative": "81150000", "netIncomeFromContinuingOperations": "-289521000" }, "balance": { "goodwill": "246304000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4362221000", "longTermDebt": "2328719000", "shortTermDebt": "39939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1930430000", "reportedCurrency": "USD", "retainedEarnings": "2092229000", "totalLiabilities": "3422080000", "otherCurrentAssets": "262257000", "totalCurrentAssets": "1670804000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691417000", "currentAccountsPayable": "88570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433239000", "totalShareholderEquity": "855595000", "capitalLeaseObligations": "97020000", "otherCurrentLiabilities": "512321000", "totalCurrentLiabilities": "702668000", "otherNonCurrentLiabilities": "204810000", "totalNonCurrentLiabilities": "2719412000", "cashAndShortTermInvestments": "784649000", "commonStockSharesOutstanding": "44609000", "intangibleAssetsExcludingGoodwill": "1930430000", "cashAndCashEquivalentsAtCarryingValue": "784649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58108000", "capitalExpenditures": "20523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57484000", "cashflowFromInvestment": "-20209000", "stockBasedCompensation": "5743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270287000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 599614000, "cost_of_revenue": 287746000, "gross_profit": 311868000, "ebit": 111454000, "ebitda": 361541000, "pretax_income": 66331000, "tax_provision": 19891000, "net_income": 41382000, "net_income_to_common": 41382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816377000, "total_current_assets": 1685713000, "total_assets": 4825409000, "short_term_debt": 42023000, "long_term_debt": 2335061000, "total_debt": 2377084000, "total_liabilities": 3491953000, "total_equity": 1117049000, "shares_outstanding": 56149000, "goodwill_and_intangibles": 2561586000 }, "cash_flow": { "operating_cash_flow": 62235000, "capital_expenditure": 8294000, "free_cash_flow": 70529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14581, "ticker_id": 4754, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111454000", "ebitda": "361541000", "netIncome": "41382000", "grossProfit": "311868000", "depreciation": "None", "totalRevenue": "599614000", "costOfRevenue": "287746000", "interestIncome": "9303000", "incomeBeforeTax": "66331000", "interestExpense": "45123000", "operatingIncome": "93653000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19891000", "reportedCurrency": "USD", "netInterestIncome": "-35820000", "nonInterestIncome": "None", "operatingExpenses": "218215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250087000", "sellingGeneralAndAdministrative": "191622000", "netIncomeFromContinuingOperations": "46440000" }, "balance": { "goodwill": "559200000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4825409000", "longTermDebt": "2335061000", "shortTermDebt": "42023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2002386000", "reportedCurrency": "USD", "retainedEarnings": "2376908000", "totalLiabilities": "3491953000", "otherCurrentAssets": "221735000", "totalCurrentAssets": "1685713000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139696000", "currentAccountsPayable": "88964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446203000", "totalShareholderEquity": "1117049000", "capitalLeaseObligations": "103642000", "otherCurrentLiabilities": "525824000", "totalCurrentLiabilities": "725493000", "otherNonCurrentLiabilities": "209970000", "totalNonCurrentLiabilities": "2766460000", "cashAndShortTermInvestments": "816377000", "commonStockSharesOutstanding": "56149000", "intangibleAssetsExcludingGoodwill": "2002386000", "cashAndCashEquivalentsAtCarryingValue": "816377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46440000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62235000", "capitalExpenditures": "8294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46817000", "cashflowFromInvestment": "-8145000", "stockBasedCompensation": "5776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599614000, "cost_of_revenue": 287746000, "gross_profit": 311868000, "research_and_development": null, "selling_general_admin": 191622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111454000, "depreciation_amortisation": 250087000, "ebitda": 361541000, "interest_expense": 45123000, "interest_income": null, "other_non_operating": null, "pretax_income": 66331000, "tax_provision": 19891000, "effective_tax_rate": null, "net_income": 41382000, "net_income_continuing_ops": 46440000, "net_income_to_common": 41382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816377000, "short_term_investments": null, "net_receivables": 647601000, "inventory": null, "other_current_assets": null, "total_current_assets": 1685713000, "net_ppe": null, "goodwill": 559200000, "intangible_assets": 2002386000, "goodwill_and_intangibles": 2561586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3139696000, "total_assets": 4825409000, "short_term_debt": 42023000, "accounts_payable": 88964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725493000, "long_term_debt": 2335061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2766460000, "total_liabilities": 3491953000, "total_debt": 2377084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2376908000, "total_equity": 1117049000, "shares_outstanding": 56149000, "operating_cash_flow": 62235000, "stock_based_compensation": 5776000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46817000, "free_cash_flow": 70529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111454000", "ebitda": "361541000", "netIncome": "41382000", "grossProfit": "311868000", "depreciation": "None", "totalRevenue": "599614000", "costOfRevenue": "287746000", "interestIncome": "9303000", "incomeBeforeTax": "66331000", "interestExpense": "45123000", "operatingIncome": "93653000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19891000", "reportedCurrency": "USD", "netInterestIncome": "-35820000", "nonInterestIncome": "None", "operatingExpenses": "218215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250087000", "sellingGeneralAndAdministrative": "191622000", "netIncomeFromContinuingOperations": "46440000" }, "balance": { "goodwill": "559200000", "inventory": "None", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4825409000", "longTermDebt": "2335061000", "shortTermDebt": "42023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2002386000", "reportedCurrency": "USD", "retainedEarnings": "2376908000", "totalLiabilities": "3491953000", "otherCurrentAssets": "221735000", "totalCurrentAssets": "1685713000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139696000", "currentAccountsPayable": "88964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446203000", "totalShareholderEquity": "1117049000", "capitalLeaseObligations": "103642000", "otherCurrentLiabilities": "525824000", "totalCurrentLiabilities": "725493000", "otherNonCurrentLiabilities": "209970000", "totalNonCurrentLiabilities": "2766460000", "cashAndShortTermInvestments": "816377000", "commonStockSharesOutstanding": "56149000", "intangibleAssetsExcludingGoodwill": "2002386000", "cashAndCashEquivalentsAtCarryingValue": "816377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46440000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62235000", "capitalExpenditures": "8294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46817000", "cashflowFromInvestment": "-8145000", "stockBasedCompensation": "5776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250087000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 625934000, "cost_of_revenue": 280727000, "gross_profit": 345207000, "ebit": 21820000, "ebitda": 260477000, "pretax_income": -21396000, "tax_provision": 10893000, "net_income": -29234000, "net_income_to_common": -29234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 802553000, "total_current_assets": 1717768000, "total_assets": 4872720000, "short_term_debt": 63961000, "long_term_debt": 2351356000, "total_debt": 2415317000, "total_liabilities": 3610563000, "total_equity": 1053709000, "shares_outstanding": 44466000, "goodwill_and_intangibles": 2578124000 }, "cash_flow": { "operating_cash_flow": 104403000, "capital_expenditure": 9238000, "free_cash_flow": 113641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14582, "ticker_id": 4754, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21820000", "ebitda": "260477000", "netIncome": "-29234000", "grossProfit": "345207000", "depreciation": "None", "totalRevenue": "625934000", "costOfRevenue": "280727000", "interestIncome": "9292000", "incomeBeforeTax": "-21396000", "interestExpense": "43216000", "operatingIncome": "10788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10893000", "reportedCurrency": "USD", "netInterestIncome": "-33924000", "nonInterestIncome": "None", "operatingExpenses": "334419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238657000", "sellingGeneralAndAdministrative": "208176000", "netIncomeFromContinuingOperations": "-32289000" }, "balance": { "goodwill": "553775000", "inventory": "7089000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4872720000", "longTermDebt": "2351356000", "shortTermDebt": "63961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2024349000", "reportedCurrency": "USD", "retainedEarnings": "2335526000", "totalLiabilities": "3610563000", "otherCurrentAssets": "264848000", "totalCurrentAssets": "1717768000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3154952000", "currentAccountsPayable": "109672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490300000", "totalShareholderEquity": "1053709000", "capitalLeaseObligations": "106444000", "otherCurrentLiabilities": "576344000", "totalCurrentLiabilities": "807745000", "otherNonCurrentLiabilities": "220462000", "totalNonCurrentLiabilities": "2802818000", "cashAndShortTermInvestments": "802553000", "commonStockSharesOutstanding": "44466000", "intangibleAssetsExcludingGoodwill": "2024349000", "cashAndCashEquivalentsAtCarryingValue": "802553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104403000", "capitalExpenditures": "9238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17211000", "cashflowFromInvestment": "-9238000", "stockBasedCompensation": "8457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625934000, "cost_of_revenue": 280727000, "gross_profit": 345207000, "research_and_development": null, "selling_general_admin": 208176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21820000, "depreciation_amortisation": 238657000, "ebitda": 260477000, "interest_expense": 43216000, "interest_income": null, "other_non_operating": null, "pretax_income": -21396000, "tax_provision": 10893000, "effective_tax_rate": null, "net_income": -29234000, "net_income_continuing_ops": -32289000, "net_income_to_common": -29234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 802553000, "short_term_investments": null, "net_receivables": 643278000, "inventory": 7089000, "other_current_assets": null, "total_current_assets": 1717768000, "net_ppe": null, "goodwill": 553775000, "intangible_assets": 2024349000, "goodwill_and_intangibles": 2578124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3154952000, "total_assets": 4872720000, "short_term_debt": 63961000, "accounts_payable": 109672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 807745000, "long_term_debt": 2351356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2802818000, "total_liabilities": 3610563000, "total_debt": 2415317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2335526000, "total_equity": 1053709000, "shares_outstanding": 44466000, "operating_cash_flow": 104403000, "stock_based_compensation": 8457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17211000, "free_cash_flow": 113641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21820000", "ebitda": "260477000", "netIncome": "-29234000", "grossProfit": "345207000", "depreciation": "None", "totalRevenue": "625934000", "costOfRevenue": "280727000", "interestIncome": "9292000", "incomeBeforeTax": "-21396000", "interestExpense": "43216000", "operatingIncome": "10788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10893000", "reportedCurrency": "USD", "netInterestIncome": "-33924000", "nonInterestIncome": "None", "operatingExpenses": "334419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238657000", "sellingGeneralAndAdministrative": "208176000", "netIncomeFromContinuingOperations": "-32289000" }, "balance": { "goodwill": "553775000", "inventory": "7089000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4872720000", "longTermDebt": "2351356000", "shortTermDebt": "63961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2024349000", "reportedCurrency": "USD", "retainedEarnings": "2335526000", "totalLiabilities": "3610563000", "otherCurrentAssets": "264848000", "totalCurrentAssets": "1717768000", "currentLongTermDebt": "32500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3154952000", "currentAccountsPayable": "109672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490300000", "totalShareholderEquity": "1053709000", "capitalLeaseObligations": "106444000", "otherCurrentLiabilities": "576344000", "totalCurrentLiabilities": "807745000", "otherNonCurrentLiabilities": "220462000", "totalNonCurrentLiabilities": "2802818000", "cashAndShortTermInvestments": "802553000", "commonStockSharesOutstanding": "44466000", "intangibleAssetsExcludingGoodwill": "2024349000", "cashAndCashEquivalentsAtCarryingValue": "802553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104403000", "capitalExpenditures": "9238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17211000", "cashflowFromInvestment": "-9238000", "stockBasedCompensation": "8457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-665000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246120000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 596461000, "cost_of_revenue": 297402000, "gross_profit": 299059000, "ebit": 113873000, "ebitda": 347171000, "pretax_income": 81032000, "tax_provision": 23649000, "net_income": 45803000, "net_income_to_common": 45803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 690522000, "total_current_assets": 1650401000, "total_assets": 4911556000, "short_term_debt": 100273000, "long_term_debt": 2279086000, "total_debt": 2379359000, "total_liabilities": 3607281000, "total_equity": 1080275000, "shares_outstanding": 44600000, "goodwill_and_intangibles": 2634373000 }, "cash_flow": { "operating_cash_flow": 150869000, "capital_expenditure": 6720000, "free_cash_flow": 157589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14583, "ticker_id": 4754, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113873000", "ebitda": "347171000", "netIncome": "45803000", "grossProfit": "299059000", "depreciation": "None", "totalRevenue": "596461000", "costOfRevenue": "297402000", "interestIncome": "8885000", "incomeBeforeTax": "81032000", "interestExpense": "32841000", "operatingIncome": "110178000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23649000", "reportedCurrency": "USD", "netInterestIncome": "-23956000", "nonInterestIncome": "None", "operatingExpenses": "188881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233298000", "sellingGeneralAndAdministrative": "188881000", "netIncomeFromContinuingOperations": "57383000" }, "balance": { "goodwill": "622190000", "inventory": "13881000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4911556000", "longTermDebt": "2279086000", "shortTermDebt": "100273000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2012183000", "reportedCurrency": "USD", "retainedEarnings": "2365524000", "totalLiabilities": "3607281000", "otherCurrentAssets": "314561000", "totalCurrentAssets": "1650401000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261155000", "currentAccountsPayable": "90594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2461628000", "totalShareholderEquity": "1080275000", "capitalLeaseObligations": "115042000", "otherCurrentLiabilities": "638150000", "totalCurrentLiabilities": "890269000", "otherNonCurrentLiabilities": "198799000", "totalNonCurrentLiabilities": "2717012000", "cashAndShortTermInvestments": "690522000", "commonStockSharesOutstanding": "44600000", "intangibleAssetsExcludingGoodwill": "2012183000", "cashAndCashEquivalentsAtCarryingValue": "690522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150869000", "capitalExpenditures": "6720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23133000", "cashflowFromInvestment": "-2784000", "stockBasedCompensation": "6075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596461000, "cost_of_revenue": 297402000, "gross_profit": 299059000, "research_and_development": null, "selling_general_admin": 188881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113873000, "depreciation_amortisation": 233298000, "ebitda": 347171000, "interest_expense": 32841000, "interest_income": null, "other_non_operating": null, "pretax_income": 81032000, "tax_provision": 23649000, "effective_tax_rate": null, "net_income": 45803000, "net_income_continuing_ops": 57383000, "net_income_to_common": 45803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 690522000, "short_term_investments": null, "net_receivables": 631437000, "inventory": 13881000, "other_current_assets": null, "total_current_assets": 1650401000, "net_ppe": null, "goodwill": 622190000, "intangible_assets": 2012183000, "goodwill_and_intangibles": 2634373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3261155000, "total_assets": 4911556000, "short_term_debt": 100273000, "accounts_payable": 90594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890269000, "long_term_debt": 2279086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2717012000, "total_liabilities": 3607281000, "total_debt": 2379359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2365524000, "total_equity": 1080275000, "shares_outstanding": 44600000, "operating_cash_flow": 150869000, "stock_based_compensation": 6075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23133000, "free_cash_flow": 157589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113873000", "ebitda": "347171000", "netIncome": "45803000", "grossProfit": "299059000", "depreciation": "None", "totalRevenue": "596461000", "costOfRevenue": "297402000", "interestIncome": "8885000", "incomeBeforeTax": "81032000", "interestExpense": "32841000", "operatingIncome": "110178000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23649000", "reportedCurrency": "USD", "netInterestIncome": "-23956000", "nonInterestIncome": "None", "operatingExpenses": "188881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233298000", "sellingGeneralAndAdministrative": "188881000", "netIncomeFromContinuingOperations": "57383000" }, "balance": { "goodwill": "622190000", "inventory": "13881000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4911556000", "longTermDebt": "2279086000", "shortTermDebt": "100273000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2012183000", "reportedCurrency": "USD", "retainedEarnings": "2365524000", "totalLiabilities": "3607281000", "otherCurrentAssets": "314561000", "totalCurrentAssets": "1650401000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261155000", "currentAccountsPayable": "90594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2461628000", "totalShareholderEquity": "1080275000", "capitalLeaseObligations": "115042000", "otherCurrentLiabilities": "638150000", "totalCurrentLiabilities": "890269000", "otherNonCurrentLiabilities": "198799000", "totalNonCurrentLiabilities": "2717012000", "cashAndShortTermInvestments": "690522000", "commonStockSharesOutstanding": "44600000", "intangibleAssetsExcludingGoodwill": "2012183000", "cashAndCashEquivalentsAtCarryingValue": "690522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150869000", "capitalExpenditures": "6720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23133000", "cashflowFromInvestment": "-2784000", "stockBasedCompensation": "6075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235048000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 678848000, "cost_of_revenue": 393910000, "gross_profit": 284938000, "ebit": 9392000, "ebitda": 316638000, "pretax_income": -28007000, "tax_provision": 11881000, "net_income": -21809000, "net_income_to_common": -21809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 570576000, "total_current_assets": 1623370000, "total_assets": 4969787000, "short_term_debt": 101159000, "long_term_debt": 2294249000, "total_debt": 2395408000, "total_liabilities": 3710544000, "total_equity": 1048051000, "shares_outstanding": 43951000, "goodwill_and_intangibles": 2697707000 }, "cash_flow": { "operating_cash_flow": 72780000, "capital_expenditure": 6815000, "free_cash_flow": 79595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14584, "ticker_id": 4754, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9392000", "ebitda": "316638000", "netIncome": "-21809000", "grossProfit": "284938000", "depreciation": "None", "totalRevenue": "678848000", "costOfRevenue": "393910000", "interestIncome": "10074000", "incomeBeforeTax": "-28007000", "interestExpense": "37399000", "operatingIncome": "-11443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11881000", "reportedCurrency": "USD", "netInterestIncome": "-27325000", "nonInterestIncome": "None", "operatingExpenses": "296381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307246000", "sellingGeneralAndAdministrative": "44549000", "netIncomeFromContinuingOperations": "-39888000" }, "balance": { "goodwill": "626496000", "inventory": "7880000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4969787000", "longTermDebt": "2294249000", "shortTermDebt": "101159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2071211000", "reportedCurrency": "USD", "retainedEarnings": "2321105000", "totalLiabilities": "3710544000", "otherCurrentAssets": "378154000", "totalCurrentAssets": "1623370000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3346417000", "currentAccountsPayable": "89469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482648000", "totalShareholderEquity": "1048051000", "capitalLeaseObligations": "120899000", "otherCurrentLiabilities": "687059000", "totalCurrentLiabilities": "943423000", "otherNonCurrentLiabilities": "225249000", "totalNonCurrentLiabilities": "2767121000", "cashAndShortTermInvestments": "570576000", "commonStockSharesOutstanding": "43951000", "intangibleAssetsExcludingGoodwill": "2071211000", "cashAndCashEquivalentsAtCarryingValue": "570576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58292000", "operatingCashflow": "72780000", "capitalExpenditures": "6815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459528000", "cashflowFromInvestment": "-5088000", "stockBasedCompensation": "5994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678848000, "cost_of_revenue": 393910000, "gross_profit": 284938000, "research_and_development": null, "selling_general_admin": 44549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9392000, "depreciation_amortisation": 307246000, "ebitda": 316638000, "interest_expense": 37399000, "interest_income": null, "other_non_operating": null, "pretax_income": -28007000, "tax_provision": 11881000, "effective_tax_rate": null, "net_income": -21809000, "net_income_continuing_ops": -39888000, "net_income_to_common": -21809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 570576000, "short_term_investments": null, "net_receivables": 666760000, "inventory": 7880000, "other_current_assets": null, "total_current_assets": 1623370000, "net_ppe": null, "goodwill": 626496000, "intangible_assets": 2071211000, "goodwill_and_intangibles": 2697707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3346417000, "total_assets": 4969787000, "short_term_debt": 101159000, "accounts_payable": 89469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 943423000, "long_term_debt": 2294249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2767121000, "total_liabilities": 3710544000, "total_debt": 2395408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2321105000, "total_equity": 1048051000, "shares_outstanding": 43951000, "operating_cash_flow": 72780000, "stock_based_compensation": 5994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5088000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -459528000, "free_cash_flow": 79595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9392000", "ebitda": "316638000", "netIncome": "-21809000", "grossProfit": "284938000", "depreciation": "None", "totalRevenue": "678848000", "costOfRevenue": "393910000", "interestIncome": "10074000", "incomeBeforeTax": "-28007000", "interestExpense": "37399000", "operatingIncome": "-11443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11881000", "reportedCurrency": "USD", "netInterestIncome": "-27325000", "nonInterestIncome": "None", "operatingExpenses": "296381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307246000", "sellingGeneralAndAdministrative": "44549000", "netIncomeFromContinuingOperations": "-39888000" }, "balance": { "goodwill": "626496000", "inventory": "7880000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "4969787000", "longTermDebt": "2294249000", "shortTermDebt": "101159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2071211000", "reportedCurrency": "USD", "retainedEarnings": "2321105000", "totalLiabilities": "3710544000", "otherCurrentAssets": "378154000", "totalCurrentAssets": "1623370000", "currentLongTermDebt": "67500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "666760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3346417000", "currentAccountsPayable": "89469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2482648000", "totalShareholderEquity": "1048051000", "capitalLeaseObligations": "120899000", "otherCurrentLiabilities": "687059000", "totalCurrentLiabilities": "943423000", "otherNonCurrentLiabilities": "225249000", "totalNonCurrentLiabilities": "2767121000", "cashAndShortTermInvestments": "570576000", "commonStockSharesOutstanding": "43951000", "intangibleAssetsExcludingGoodwill": "2071211000", "cashAndCashEquivalentsAtCarryingValue": "570576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58292000", "operatingCashflow": "72780000", "capitalExpenditures": "6815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459528000", "cashflowFromInvestment": "-5088000", "stockBasedCompensation": "5994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307246000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 636954000, "cost_of_revenue": 284900000, "gross_profit": 352054000, "ebit": 130325000, "ebitda": 359303000, "pretax_income": 91568000, "tax_provision": 23671000, "net_income": 63424000, "net_income_to_common": 63424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 955187000, "total_current_assets": 1901105000, "total_assets": 5390785000, "short_term_debt": 495885000, "long_term_debt": 2334216000, "total_debt": 2830101000, "total_liabilities": 4083098000, "total_equity": 1050686000, "shares_outstanding": 44041000, "goodwill_and_intangibles": 2748455000 }, "cash_flow": { "operating_cash_flow": 106092000, "capital_expenditure": 6942000, "free_cash_flow": 113034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14586, "ticker_id": 4754, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130325000", "ebitda": "359303000", "netIncome": "63424000", "grossProfit": "352054000", "depreciation": "None", "totalRevenue": "636954000", "costOfRevenue": "284900000", "interestIncome": "11686000", "incomeBeforeTax": "91568000", "interestExpense": "38757000", "operatingIncome": "120850000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23671000", "reportedCurrency": "USD", "netInterestIncome": "-27071000", "nonInterestIncome": "None", "operatingExpenses": "231204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228978000", "sellingGeneralAndAdministrative": "187232000", "netIncomeFromContinuingOperations": "67897000" }, "balance": { "goodwill": "640143000", "inventory": "11978000", "commonStock": "781000", "currentDebt": "None", "investments": "None", "totalAssets": "5390785000", "longTermDebt": "2334216000", "shortTermDebt": "495885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2108312000", "reportedCurrency": "USD", "retainedEarnings": "2342914000", "totalLiabilities": "4083098000", "otherCurrentAssets": "288262000", "totalCurrentAssets": "1901105000", "currentLongTermDebt": "459063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3489680000", "currentAccountsPayable": "103575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2929217000", "totalShareholderEquity": "1050686000", "capitalLeaseObligations": "135938000", "otherCurrentLiabilities": "630911000", "totalCurrentLiabilities": "1300167000", "otherNonCurrentLiabilities": "231912000", "totalNonCurrentLiabilities": "2782931000", "cashAndShortTermInvestments": "955187000", "commonStockSharesOutstanding": "44041000", "intangibleAssetsExcludingGoodwill": "2108312000", "cashAndCashEquivalentsAtCarryingValue": "955187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "27939000", "operatingCashflow": "106092000", "capitalExpenditures": "6942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30091000", "cashflowFromInvestment": "-6246000", "stockBasedCompensation": "6378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636954000, "cost_of_revenue": 284900000, "gross_profit": 352054000, "research_and_development": null, "selling_general_admin": 187232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130325000, "depreciation_amortisation": 228978000, "ebitda": 359303000, "interest_expense": 38757000, "interest_income": null, "other_non_operating": null, "pretax_income": 91568000, "tax_provision": 23671000, "effective_tax_rate": null, "net_income": 63424000, "net_income_continuing_ops": 67897000, "net_income_to_common": 63424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 955187000, "short_term_investments": null, "net_receivables": 657656000, "inventory": 11978000, "other_current_assets": null, "total_current_assets": 1901105000, "net_ppe": null, "goodwill": 640143000, "intangible_assets": 2108312000, "goodwill_and_intangibles": 2748455000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3489680000, "total_assets": 5390785000, "short_term_debt": 495885000, "accounts_payable": 103575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1300167000, "long_term_debt": 2334216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2782931000, "total_liabilities": 4083098000, "total_debt": 2830101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2342914000, "total_equity": 1050686000, "shares_outstanding": 44041000, "operating_cash_flow": 106092000, "stock_based_compensation": 6378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30091000, "free_cash_flow": 113034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130325000", "ebitda": "359303000", "netIncome": "63424000", "grossProfit": "352054000", "depreciation": "None", "totalRevenue": "636954000", "costOfRevenue": "284900000", "interestIncome": "11686000", "incomeBeforeTax": "91568000", "interestExpense": "38757000", "operatingIncome": "120850000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23671000", "reportedCurrency": "USD", "netInterestIncome": "-27071000", "nonInterestIncome": "None", "operatingExpenses": "231204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228978000", "sellingGeneralAndAdministrative": "187232000", "netIncomeFromContinuingOperations": "67897000" }, "balance": { "goodwill": "640143000", "inventory": "11978000", "commonStock": "781000", "currentDebt": "None", "investments": "None", "totalAssets": "5390785000", "longTermDebt": "2334216000", "shortTermDebt": "495885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2108312000", "reportedCurrency": "USD", "retainedEarnings": "2342914000", "totalLiabilities": "4083098000", "otherCurrentAssets": "288262000", "totalCurrentAssets": "1901105000", "currentLongTermDebt": "459063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3489680000", "currentAccountsPayable": "103575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2929217000", "totalShareholderEquity": "1050686000", "capitalLeaseObligations": "135938000", "otherCurrentLiabilities": "630911000", "totalCurrentLiabilities": "1300167000", "otherNonCurrentLiabilities": "231912000", "totalNonCurrentLiabilities": "2782931000", "cashAndShortTermInvestments": "955187000", "commonStockSharesOutstanding": "44041000", "intangibleAssetsExcludingGoodwill": "2108312000", "cashAndCashEquivalentsAtCarryingValue": "955187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "27939000", "operatingCashflow": "106092000", "capitalExpenditures": "6942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30091000", "cashflowFromInvestment": "-6246000", "stockBasedCompensation": "6378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224308000", "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": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "income_statement": { "revenue": 678628000, "cost_of_revenue": 321961000, "gross_profit": 356667000, "ebit": 123183000, "ebitda": 392241000, "pretax_income": 84253000, "tax_provision": 22155000, "net_income": 70239000, "net_income_to_common": 70239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 893370000, "total_current_assets": 1840496000, "total_assets": 5470481000, "short_term_debt": 487453000, "long_term_debt": 2512141000, "total_debt": 2999594000, "total_liabilities": 4188744000, "total_equity": 1007666000, "shares_outstanding": 43900000, "goodwill_and_intangibles": 2844874000 }, "cash_flow": { "operating_cash_flow": 157566000, "capital_expenditure": 9952000, "free_cash_flow": 167518000, "dividends_paid": 15585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14587, "ticker_id": 4754, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:25:58.576902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123183000", "ebitda": "392241000", "netIncome": "70239000", "grossProfit": "356667000", "depreciation": "None", "totalRevenue": "678628000", "costOfRevenue": "321961000", "interestIncome": "7342000", "incomeBeforeTax": "84253000", "interestExpense": "38930000", "operatingIncome": "105701000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22155000", "reportedCurrency": "USD", "netInterestIncome": "-31588000", "nonInterestIncome": "None", "operatingExpenses": "250966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17482000", "costofGoodsAndServicesSold": "321961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269058000", "sellingGeneralAndAdministrative": "194298000", "netIncomeFromContinuingOperations": "62098000" }, "balance": { "goodwill": "648202000", "inventory": "11162000", "commonStock": "781000", "currentDebt": "None", "investments": "None", "totalAssets": "5470481000", "longTermDebt": "2512141000", "shortTermDebt": "487453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2196672000", "reportedCurrency": "USD", "retainedEarnings": "2279490000", "totalLiabilities": "4188744000", "otherCurrentAssets": "286652000", "totalCurrentAssets": "1840496000", "currentLongTermDebt": "450625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "660474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3629985000", "currentAccountsPayable": "112315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2999594000", "totalShareholderEquity": "1007666000", "capitalLeaseObligations": "145279000", "otherCurrentLiabilities": "698665000", "totalCurrentLiabilities": "1374034000", "otherNonCurrentLiabilities": "189459000", "totalNonCurrentLiabilities": "2814710000", "cashAndShortTermInvestments": "893370000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "2196672000", "cashAndCashEquivalentsAtCarryingValue": "893370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62098000", "profitLoss": "None", "dividendPayout": "15585000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "55054000", "operatingCashflow": "157566000", "capitalExpenditures": "9952000", "changeInReceivables": "38328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26506000", "cashflowFromInvestment": "-5983000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678628000, "cost_of_revenue": 321961000, "gross_profit": 356667000, "research_and_development": null, "selling_general_admin": 194298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123183000, "depreciation_amortisation": 269058000, "ebitda": 392241000, "interest_expense": 38930000, "interest_income": null, "other_non_operating": null, "pretax_income": 84253000, "tax_provision": 22155000, "effective_tax_rate": null, "net_income": 70239000, "net_income_continuing_ops": 62098000, "net_income_to_common": 70239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 893370000, "short_term_investments": null, "net_receivables": 660474000, "inventory": 11162000, "other_current_assets": null, "total_current_assets": 1840496000, "net_ppe": null, "goodwill": 648202000, "intangible_assets": 2196672000, "goodwill_and_intangibles": 2844874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3629985000, "total_assets": 5470481000, "short_term_debt": 487453000, "accounts_payable": 112315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1374034000, "long_term_debt": 2512141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814710000, "total_liabilities": 4188744000, "total_debt": 2999594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2279490000, "total_equity": 1007666000, "shares_outstanding": 43900000, "operating_cash_flow": 157566000, "stock_based_compensation": 7648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5983000, "dividends_paid": 15585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26506000, "free_cash_flow": 167518000, "net_change_in_cash": 125077000 }, "raw_data": { "income": { "ebit": "123183000", "ebitda": "392241000", "netIncome": "70239000", "grossProfit": "356667000", "depreciation": "None", "totalRevenue": "678628000", "costOfRevenue": "321961000", "interestIncome": "7342000", "incomeBeforeTax": "84253000", "interestExpense": "38930000", "operatingIncome": "105701000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22155000", "reportedCurrency": "USD", "netInterestIncome": "-31588000", "nonInterestIncome": "None", "operatingExpenses": "250966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17482000", "costofGoodsAndServicesSold": "321961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269058000", "sellingGeneralAndAdministrative": "194298000", "netIncomeFromContinuingOperations": "62098000" }, "balance": { "goodwill": "648202000", "inventory": "11162000", "commonStock": "781000", "currentDebt": "None", "investments": "None", "totalAssets": "5470481000", "longTermDebt": "2512141000", "shortTermDebt": "487453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2196672000", "reportedCurrency": "USD", "retainedEarnings": "2279490000", "totalLiabilities": "4188744000", "otherCurrentAssets": "286652000", "totalCurrentAssets": "1840496000", "currentLongTermDebt": "450625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "660474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3629985000", "currentAccountsPayable": "112315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2999594000", "totalShareholderEquity": "1007666000", "capitalLeaseObligations": "145279000", "otherCurrentLiabilities": "698665000", "totalCurrentLiabilities": "1374034000", "otherNonCurrentLiabilities": "189459000", "totalNonCurrentLiabilities": "2814710000", "cashAndShortTermInvestments": "893370000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "2196672000", "cashAndCashEquivalentsAtCarryingValue": "893370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62098000", "profitLoss": "None", "dividendPayout": "15585000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "55054000", "operatingCashflow": "157566000", "capitalExpenditures": "9952000", "changeInReceivables": "38328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26506000", "cashflowFromInvestment": "-5983000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }