{ "ticker": { "uuid": "1352a2b7-dc7a-4965-85a5-6ecd3db4cca2", "symbol": "ECPG", "name": "Encore Capital Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/1352a2b7-dc7a-4965-85a5-6ecd3db4cca2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1352a2b7-dc7a-4965-85a5-6ecd3db4cca2/" }, "ticker_metadata": { "id": 5794, "uuid": "1352a2b7-dc7a-4965-85a5-6ecd3db4cca2", "symbol": "ECPG", "name": "Encore Capital Group Inc", "asset_type": "equity", "market_cap": 1713732000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "Encore Capital Group, Inc., a specialty finance company, offers debt recovery solutions and other related services to consumers in a variety of financial assets worldwide. The company is headquartered in San Diego, California.", "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": "1352a2b7-dc7a-4965-85a5-6ecd3db4cca2", "symbol": "ECPG", "name": "Encore Capital Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/1352a2b7-dc7a-4965-85a5-6ecd3db4cca2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1352a2b7-dc7a-4965-85a5-6ecd3db4cca2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.84, "quality": 0.85, "momentum": 0.93, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 81.46, "market_cap": 1818187200, "pe_ratio": 6.1367, "earnings_yield": 0.163, "ebitda_to_ev": 0.1253, "shareholder_yield": 0, "roe": 0.2863, "piotroski_f_score": 8, "momentum_12_1": 1.1838, "volatility_252d": 0.3278 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:26.425207+00:00", "batch_id": "" }, "size": { "price_close": 81.46, "market_cap": 1818187200, "market_cap_usd": 1818187200, "enterprise_value": 5623769200, "shares_outstanding": 22320000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.1367, "pb_ratio": 1.757, "ptbv_ratio": 3.5981, "ps_ratio": 0.9834, "pcf_ratio": 9.5572, "pfcf_ratio": 8.4812, "ev_ebitda": 7.9799, "ev_ebit": 8.3135, "ev_sales": 3.0416, "ev_fcf": 26.233, "earnings_yield": 0.163, "fcf_yield": 0.0381, "price_to_sales": 0.9834, "price_to_book": 1.757, "price_to_cashflow": 9.5572, "ebitda_to_ev": 0.1253, "sales_yield": 0.3288 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7315, "operating_margin": 0.3659, "net_margin": 0.1602, "ebitda_margin": 0.3812, "fcf_margin": 0.1159, "roe": 0.2863, "roa": 0.0544, "roic": 0.1069, "roc_greenblatt": null, "asset_turnover": 0.3392, "cash_conversion": 0.7236, "accruals_ratio": 0.0195, "sbc_to_revenue": 0.0105, "piotroski_f_score": 8, "altman_z_score": 1.1573, "earnings_stability_5y": 4.5296, "revenue_stability_5y": 0.1257, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2481, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2672, "net_debt_to_ebitda": 5.4, "debt_to_assets": 0.7399, "interest_coverage": 2.3584, "current_ratio": 0.3271, "quick_ratio": 0.3271, "net_debt": 3805582000, "local_beta": 0.0001, "volatility_252d": 0.3278, "volatility_60d": 0.7386, "max_drawdown_12m": -0.1263, "risk_adjusted_momentum": 3.611 }, "growth": { "revenue_growth_1y": 0.3391, "revenue_growth_3y_cagr": 0.0802, "revenue_growth_5y_cagr": 0.0326, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.097, "eps_growth_5y_cagr": 0.0393, "fcf_growth_1y": 0.1922, "book_value_growth_1y": 0.2913, "revenue_growth": 0.3391, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0289, "price_return_3m": 0.1525, "price_return_6m": 0.5405, "price_return_9m": 0.8326, "price_return_12m": 1.1208, "price_return_12m_ex1m": 1.1838, "momentum_6m": 0.5405, "momentum_12m": 1.1208, "momentum_12_1": 1.1838, "distance_from_52w_high": -0.0289, "distance_from_52w_low": 1.2647, "relative_strength": 0.9629 }, "raw_ttm": { "revenue_ttm": 1848962000, "gross_profit_ttm": 1352554000, "ebit_ttm": 676466000, "ebitda_ttm": 704740000, "net_income_ttm": 296281000, "eps_diluted_ttm": 13.2742, "operating_cash_flow_ttm": 190242000, "capital_expenditure_ttm": 24136000, "fcf_ttm": 214378000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 286833000, "cash_and_equivalents": 227204000, "total_current_assets": 305386000, "total_current_liabilities": 933544000, "net_ppe": null, "total_assets": 5450561000, "total_debt": 4032786000, "total_equity": 1034808000, "net_working_capital": -174095000, "book_value_per_share": 46.3624, "retained_earnings": 1167038000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 505321000, "tangible_book_per_share": 22.6398 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 44, "rank_ptbv": 60, "rank_ps": 27, "rank_pcf": 41, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 9, "rank_fcf_yield": 73, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 12, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 18, "rank_fcf_margin": 66, "rank_piotroski": 3, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10 }, "composites": { "value_composite": 16, "quality_composite": 15, "momentum_composite": 7, "growth_composite": 26, "yield_composite": 78, "svqf_composite": 5, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.845, "os_score": 0.96, "value_percentile": 0.84, "quality_percentile": 0.85, "momentum_percentile": 0.93, "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": 55, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1003, "ticker_id": 5794, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:26.425207+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.46, "market_cap": 1818187200, "market_cap_usd": 1818187200, "enterprise_value": 5623769200, "shares_outstanding": 22320000, "fx_rate_to_usd": null, "pe_ratio": 6.13669861, "pb_ratio": 1.75702855, "ptbv_ratio": 3.59808359, "ps_ratio": 0.98335563, "pcf_ratio": 9.55723342, "pfcf_ratio": 8.48122102, "ev_ebitda": 7.97992054, "ev_ebit": 8.31345433, "ev_sales": 3.04158182, "ev_fcf": 26.23295861, "earnings_yield": 0.16295407, "fcf_yield": 0.03811999, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.73152071, "operating_margin": 0.36586258, "net_margin": 0.1602418, "ebitda_margin": 0.3811544, "fcf_margin": 0.11594505, "roe": 0.28631495, "roa": 0.05435789, "roic": 0.10687474, "roc_greenblatt": null, "asset_turnover": 0.33922416, "cash_conversion": 0.7235631, "accruals_ratio": 0.01945469, "sbc_to_revenue": 0.01050319, "debt_to_equity": 4.26721962, "net_debt_to_ebitda": 5.39998013, "debt_to_assets": 0.73988457, "interest_coverage": 2.3583967, "current_ratio": 0.32712545, "quick_ratio": 0.32712545, "net_debt": 3805582000, "revenue_growth_1y": 0.33909976, "revenue_growth_3y_cagr": 0.08020505, "revenue_growth_5y_cagr": 0.03258885, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.09697486, "eps_growth_5y_cagr": 0.03926339, "fcf_growth_1y": 0.19221422, "book_value_growth_1y": 0.29125473, "piotroski_f_score": 8, "altman_z_score": 1.15729833, "earnings_stability_5y": 4.529557, "revenue_stability_5y": 0.125671, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02885074, "price_return_3m": 0.15251839, "price_return_6m": 0.54046899, "price_return_9m": 0.83262092, "price_return_12m": 1.12080187, "price_return_12m_ex1m": 1.1838063, "distance_from_52w_high": -0.02885074, "distance_from_52w_low": 1.264665, "relative_strength": 0.96286082, "local_beta": 0.0001, "volatility_252d": 0.327834, "volatility_60d": 0.738604, "max_drawdown_12m": -0.12630556, "revenue_ttm": 1848962000, "gross_profit_ttm": 1352554000, "ebit_ttm": 676466000, "ebitda_ttm": 704740000, "net_income_ttm": 296281000, "eps_diluted_ttm": 13.27423835, "operating_cash_flow_ttm": 190242000, "capital_expenditure_ttm": 24136000, "fcf_ttm": 214378000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 286833000, "cash_and_equivalents": 227204000, "total_current_assets": 305386000, "total_current_liabilities": 933544000, "net_ppe": null, "total_assets": 5450561000, "total_debt": 4032786000, "total_equity": 1034808000, "net_working_capital": -174095000, "book_value_per_share": 46.36236559, "retained_earnings": 1167038000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 505321000, "tangible_book_per_share": 22.63982975, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 10, "rank_pb": 44, "rank_ptbv": 60, "rank_ps": 27, "rank_pcf": 41, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 9, "rank_fcf_yield": 73, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 12, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 18, "rank_fcf_margin": 66, "rank_piotroski": 3, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10, "value_composite": 16, "quality_composite": 15, "momentum_composite": 7, "growth_composite": 26, "yield_composite": 78, "svqf_composite": 5, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 81.46, "os": 0.96, "value": 0.84, "quality": 0.85, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.1367, "earnings_yield": 0.163, "shareholder_yield": 0, "roe": 0.2863, "momentum_12_1": 1.1838, "complete_fields": { "id": 1003, "ticker_id": 5794, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:26.425207+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.46, "market_cap": 1818187200, "market_cap_usd": 1818187200, "enterprise_value": 5623769200, "shares_outstanding": 22320000, "fx_rate_to_usd": null, "pe_ratio": 6.13669861, "pb_ratio": 1.75702855, "ptbv_ratio": 3.59808359, "ps_ratio": 0.98335563, "pcf_ratio": 9.55723342, "pfcf_ratio": 8.48122102, "ev_ebitda": 7.97992054, "ev_ebit": 8.31345433, "ev_sales": 3.04158182, "ev_fcf": 26.23295861, "earnings_yield": 0.16295407, "fcf_yield": 0.03811999, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.73152071, "operating_margin": 0.36586258, "net_margin": 0.1602418, "ebitda_margin": 0.3811544, "fcf_margin": 0.11594505, "roe": 0.28631495, "roa": 0.05435789, "roic": 0.10687474, "roc_greenblatt": null, "asset_turnover": 0.33922416, "cash_conversion": 0.7235631, "accruals_ratio": 0.01945469, "sbc_to_revenue": 0.01050319, "debt_to_equity": 4.26721962, "net_debt_to_ebitda": 5.39998013, "debt_to_assets": 0.73988457, "interest_coverage": 2.3583967, "current_ratio": 0.32712545, "quick_ratio": 0.32712545, "net_debt": 3805582000, "revenue_growth_1y": 0.33909976, "revenue_growth_3y_cagr": 0.08020505, "revenue_growth_5y_cagr": 0.03258885, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.09697486, "eps_growth_5y_cagr": 0.03926339, "fcf_growth_1y": 0.19221422, "book_value_growth_1y": 0.29125473, "piotroski_f_score": 8, "altman_z_score": 1.15729833, "earnings_stability_5y": 4.529557, "revenue_stability_5y": 0.125671, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02885074, "price_return_3m": 0.15251839, "price_return_6m": 0.54046899, "price_return_9m": 0.83262092, "price_return_12m": 1.12080187, "price_return_12m_ex1m": 1.1838063, "distance_from_52w_high": -0.02885074, "distance_from_52w_low": 1.264665, "relative_strength": 0.96286082, "local_beta": 0.0001, "volatility_252d": 0.327834, "volatility_60d": 0.738604, "max_drawdown_12m": -0.12630556, "revenue_ttm": 1848962000, "gross_profit_ttm": 1352554000, "ebit_ttm": 676466000, "ebitda_ttm": 704740000, "net_income_ttm": 296281000, "eps_diluted_ttm": 13.27423835, "operating_cash_flow_ttm": 190242000, "capital_expenditure_ttm": 24136000, "fcf_ttm": 214378000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 286833000, "cash_and_equivalents": 227204000, "total_current_assets": 305386000, "total_current_liabilities": 933544000, "net_ppe": null, "total_assets": 5450561000, "total_debt": 4032786000, "total_equity": 1034808000, "net_working_capital": -174095000, "book_value_per_share": 46.36236559, "retained_earnings": 1167038000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 505321000, "tangible_book_per_share": 22.63982975, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 10, "rank_pb": 44, "rank_ptbv": 60, "rank_ps": 27, "rank_pcf": 41, "rank_ev_ebitda": 26, "rank_ev_ebit": 35, "rank_earnings_yield": 9, "rank_fcf_yield": 73, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 12, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 18, "rank_fcf_margin": 66, "rank_piotroski": 3, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 10, "value_composite": 16, "quality_composite": 15, "momentum_composite": 7, "growth_composite": 26, "yield_composite": 78, "svqf_composite": 5, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1762518000, "cost_of_revenue": 546734000, "gross_profit": 1215784000, "ebit": 623785000, "ebitda": 652545000, "pretax_income": 336159000, "tax_provision": 79325000, "net_income": 256834000, "net_income_to_common": 256834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156784000, "total_current_assets": 191025000, "total_assets": 5339800000, "short_term_debt": 321000, "long_term_debt": 4000697000, "total_debt": 4001018000, "total_liabilities": 4363050000, "total_equity": 976750000, "shares_outstanding": 23534000, "goodwill_and_intangibles": 1072582000 }, "cash_flow": { "operating_cash_flow": 153199000, "capital_expenditure": 26270000, "free_cash_flow": 179469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61302, "ticker_id": 5794, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "623785000", "ebitda": "652545000", "netIncome": "256834000", "grossProfit": "1215784000", "depreciation": "None", "totalRevenue": "1762518000", "costOfRevenue": "546734000", "interestIncome": "None", "incomeBeforeTax": "336159000", "interestExpense": "287626000", "operatingIncome": "623564000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79325000", "reportedCurrency": "USD", "netInterestIncome": "-293910000", "nonInterestIncome": "None", "operatingExpenses": "592220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28760000", "sellingGeneralAndAdministrative": "165948000", "netIncomeFromContinuingOperations": "256834000" }, "balance": { "goodwill": "536291000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "5339800000", "longTermDebt": "4000697000", "shortTermDebt": "321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "536291000", "reportedCurrency": "USD", "retainedEarnings": "1104640000", "totalLiabilities": "4363050000", "otherCurrentAssets": "None", "totalCurrentAssets": "191025000", "currentLongTermDebt": "None", "longTermInvestments": "4371532000", "shortTermInvestments": "None", "currentNetReceivables": "34241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5148775000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4132168999", "totalShareholderEquity": "976750000", "capitalLeaseObligations": "596000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "321000", "otherNonCurrentLiabilities": "131496000", "totalNonCurrentLiabilities": "4362729000", "cashAndShortTermInvestments": "156784000", "commonStockSharesOutstanding": "23534000", "intangibleAssetsExcludingGoodwill": "536291000", "cashAndCashEquivalentsAtCarryingValue": "156784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153199000", "capitalExpenditures": "26270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44854000", "cashflowFromInvestment": "-242586000", "stockBasedCompensation": "18269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1762518000, "cost_of_revenue": 546734000, "gross_profit": 1215784000, "research_and_development": null, "selling_general_admin": 165948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 623785000, "depreciation_amortisation": 28760000, "ebitda": 652545000, "interest_expense": 287626000, "interest_income": null, "other_non_operating": null, "pretax_income": 336159000, "tax_provision": 79325000, "effective_tax_rate": null, "net_income": 256834000, "net_income_continuing_ops": 256834000, "net_income_to_common": 256834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156784000, "short_term_investments": null, "net_receivables": 34241000, "inventory": null, "other_current_assets": null, "total_current_assets": 191025000, "net_ppe": null, "goodwill": 536291000, "intangible_assets": 536291000, "goodwill_and_intangibles": 1072582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5148775000, "total_assets": 5339800000, "short_term_debt": 321000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321000, "long_term_debt": 4000697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4362729000, "total_liabilities": 4363050000, "total_debt": 4001018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1104640000, "total_equity": 976750000, "shares_outstanding": 23534000, "operating_cash_flow": 153199000, "stock_based_compensation": 18269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44854000, "free_cash_flow": 179469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "623785000", "ebitda": "652545000", "netIncome": "256834000", "grossProfit": "1215784000", "depreciation": "None", "totalRevenue": "1762518000", "costOfRevenue": "546734000", "interestIncome": "None", "incomeBeforeTax": "336159000", "interestExpense": "287626000", "operatingIncome": "623564000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79325000", "reportedCurrency": "USD", "netInterestIncome": "-293910000", "nonInterestIncome": "None", "operatingExpenses": "592220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28760000", "sellingGeneralAndAdministrative": "165948000", "netIncomeFromContinuingOperations": "256834000" }, "balance": { "goodwill": "536291000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "5339800000", "longTermDebt": "4000697000", "shortTermDebt": "321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "536291000", "reportedCurrency": "USD", "retainedEarnings": "1104640000", "totalLiabilities": "4363050000", "otherCurrentAssets": "None", "totalCurrentAssets": "191025000", "currentLongTermDebt": "None", "longTermInvestments": "4371532000", "shortTermInvestments": "None", "currentNetReceivables": "34241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5148775000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4132168999", "totalShareholderEquity": "976750000", "capitalLeaseObligations": "596000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "321000", "otherNonCurrentLiabilities": "131496000", "totalNonCurrentLiabilities": "4362729000", "cashAndShortTermInvestments": "156784000", "commonStockSharesOutstanding": "23534000", "intangibleAssetsExcludingGoodwill": "536291000", "cashAndCashEquivalentsAtCarryingValue": "156784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153199000", "capitalExpenditures": "26270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44854000", "cashflowFromInvestment": "-242586000", "stockBasedCompensation": "18269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1316361000, "cost_of_revenue": 712804000, "gross_profit": 603557000, "ebit": 141567000, "ebitda": 174001000, "pretax_income": -96215000, "tax_provision": 43029000, "net_income": -139244000, "net_income_to_common": -139244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199865000, "total_current_assets": 275733000, "total_assets": 4789729000, "short_term_debt": null, "long_term_debt": 3671697000, "total_debt": 3671697000, "total_liabilities": 4022398000, "total_equity": 767331000, "shares_outstanding": 23873000, "goodwill_and_intangibles": 507808000 }, "cash_flow": { "operating_cash_flow": 156168000, "capital_expenditure": 29007000, "free_cash_flow": 185175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61307, "ticker_id": 5794, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141567000", "ebitda": "174001000", "netIncome": "-139244000", "grossProfit": "603557000", "depreciation": "None", "totalRevenue": "1316361000", "costOfRevenue": "712804000", "interestIncome": "None", "incomeBeforeTax": "-96215000", "interestExpense": "252545000", "operatingIncome": "157330000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43029000", "reportedCurrency": "USD", "netInterestIncome": "-252545000", "nonInterestIncome": "None", "operatingExpenses": "446227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32434000", "sellingGeneralAndAdministrative": "163847000", "netIncomeFromContinuingOperations": "-139244000" }, "balance": { "goodwill": "507808000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4789729000", "longTermDebt": "3671697000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "909927000", "totalLiabilities": "4022398000", "otherCurrentAssets": "46002000", "totalCurrentAssets": "275733000", "currentLongTermDebt": "None", "longTermInvestments": "3776369000", "shortTermInvestments": "None", "currentNetReceivables": "29866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4513996000", "currentAccountsPayable": "212045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672762000", "totalShareholderEquity": "767331000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "21500000", "totalCurrentLiabilities": "233545000", "otherNonCurrentLiabilities": "116091000", "totalNonCurrentLiabilities": "3788853000", "cashAndShortTermInvestments": "199865000", "commonStockSharesOutstanding": "23873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156168000", "capitalExpenditures": "29007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317774000", "cashflowFromInvestment": "-440430000", "stockBasedCompensation": "14012000", "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": "32434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1316361000, "cost_of_revenue": 712804000, "gross_profit": 603557000, "research_and_development": null, "selling_general_admin": 163847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141567000, "depreciation_amortisation": 32434000, "ebitda": 174001000, "interest_expense": 252545000, "interest_income": null, "other_non_operating": null, "pretax_income": -96215000, "tax_provision": 43029000, "effective_tax_rate": null, "net_income": -139244000, "net_income_continuing_ops": -139244000, "net_income_to_common": -139244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199865000, "short_term_investments": null, "net_receivables": 29866000, "inventory": null, "other_current_assets": null, "total_current_assets": 275733000, "net_ppe": null, "goodwill": 507808000, "intangible_assets": null, "goodwill_and_intangibles": 507808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4513996000, "total_assets": 4789729000, "short_term_debt": null, "accounts_payable": 212045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233545000, "long_term_debt": 3671697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3788853000, "total_liabilities": 4022398000, "total_debt": 3671697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 909927000, "total_equity": 767331000, "shares_outstanding": 23873000, "operating_cash_flow": 156168000, "stock_based_compensation": 14012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -440430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 317774000, "free_cash_flow": 185175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141567000", "ebitda": "174001000", "netIncome": "-139244000", "grossProfit": "603557000", "depreciation": "None", "totalRevenue": "1316361000", "costOfRevenue": "712804000", "interestIncome": "None", "incomeBeforeTax": "-96215000", "interestExpense": "252545000", "operatingIncome": "157330000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43029000", "reportedCurrency": "USD", "netInterestIncome": "-252545000", "nonInterestIncome": "None", "operatingExpenses": "446227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32434000", "sellingGeneralAndAdministrative": "163847000", "netIncomeFromContinuingOperations": "-139244000" }, "balance": { "goodwill": "507808000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4789729000", "longTermDebt": "3671697000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "909927000", "totalLiabilities": "4022398000", "otherCurrentAssets": "46002000", "totalCurrentAssets": "275733000", "currentLongTermDebt": "None", "longTermInvestments": "3776369000", "shortTermInvestments": "None", "currentNetReceivables": "29866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4513996000", "currentAccountsPayable": "212045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672762000", "totalShareholderEquity": "767331000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "21500000", "totalCurrentLiabilities": "233545000", "otherNonCurrentLiabilities": "116091000", "totalNonCurrentLiabilities": "3788853000", "cashAndShortTermInvestments": "199865000", "commonStockSharesOutstanding": "23873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156168000", "capitalExpenditures": "29007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317774000", "cashflowFromInvestment": "-440430000", "stockBasedCompensation": "14012000", "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": "32434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1222680000, "cost_of_revenue": 651441000, "gross_profit": 571239000, "ebit": 21613000, "ebitda": 63350000, "pretax_income": -180264000, "tax_provision": 26228000, "net_income": -206492000, "net_income_to_common": -206492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158364000, "total_current_assets": 209089000, "total_assets": 4630486000, "short_term_debt": 29310000, "long_term_debt": 2815567000, "total_debt": 2844877000, "total_liabilities": 3693948000, "total_equity": 936538000, "shares_outstanding": 23670000, "goodwill_and_intangibles": 606523000 }, "cash_flow": { "operating_cash_flow": 152991000, "capital_expenditure": 51708000, "free_cash_flow": 204699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61312, "ticker_id": 5794, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21613000", "ebitda": "63350000", "netIncome": "-206492000", "grossProfit": "571239000", "depreciation": "None", "totalRevenue": "1222680000", "costOfRevenue": "651441000", "interestIncome": "None", "incomeBeforeTax": "-180264000", "interestExpense": "201877000", "operatingIncome": "16535000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26228000", "reportedCurrency": "USD", "netInterestIncome": "-201877000", "nonInterestIncome": "None", "operatingExpenses": "554704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41737000", "sellingGeneralAndAdministrative": "144862000", "netIncomeFromContinuingOperations": "-206492000" }, "balance": { "goodwill": "606475000", "inventory": "-17311000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4630486000", "longTermDebt": "2815567000", "shortTermDebt": "29310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "1049171000", "totalLiabilities": "3693948000", "otherCurrentAssets": "41645000", "totalCurrentAssets": "209089000", "currentLongTermDebt": "499646000", "longTermInvestments": "3468432000", "shortTermInvestments": "17311000", "currentNetReceivables": "9080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4421397000", "currentAccountsPayable": "173928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3318031000", "totalShareholderEquity": "936538000", "capitalLeaseObligations": "2818000", "otherCurrentLiabilities": "16000000", "totalCurrentLiabilities": "219238000", "otherNonCurrentLiabilities": "185989000", "totalNonCurrentLiabilities": "3474710000", "cashAndShortTermInvestments": "158364000", "commonStockSharesOutstanding": "23670000", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "158364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152991000", "capitalExpenditures": "51708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268300000", "cashflowFromInvestment": "-401941000", "stockBasedCompensation": "13854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1222680000, "cost_of_revenue": 651441000, "gross_profit": 571239000, "research_and_development": 0.15, "selling_general_admin": 144862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21613000, "depreciation_amortisation": 41737000, "ebitda": 63350000, "interest_expense": 201877000, "interest_income": null, "other_non_operating": null, "pretax_income": -180264000, "tax_provision": 26228000, "effective_tax_rate": null, "net_income": -206492000, "net_income_continuing_ops": -206492000, "net_income_to_common": -206492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158364000, "short_term_investments": 17311000, "net_receivables": 9080000, "inventory": -17311000, "other_current_assets": null, "total_current_assets": 209089000, "net_ppe": null, "goodwill": 606475000, "intangible_assets": 48000, "goodwill_and_intangibles": 606523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4421397000, "total_assets": 4630486000, "short_term_debt": 29310000, "accounts_payable": 173928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219238000, "long_term_debt": 2815567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3474710000, "total_liabilities": 3693948000, "total_debt": 2844877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1049171000, "total_equity": 936538000, "shares_outstanding": 23670000, "operating_cash_flow": 152991000, "stock_based_compensation": 13854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -401941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268300000, "free_cash_flow": 204699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21613000", "ebitda": "63350000", "netIncome": "-206492000", "grossProfit": "571239000", "depreciation": "None", "totalRevenue": "1222680000", "costOfRevenue": "651441000", "interestIncome": "None", "incomeBeforeTax": "-180264000", "interestExpense": "201877000", "operatingIncome": "16535000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26228000", "reportedCurrency": "USD", "netInterestIncome": "-201877000", "nonInterestIncome": "None", "operatingExpenses": "554704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41737000", "sellingGeneralAndAdministrative": "144862000", "netIncomeFromContinuingOperations": "-206492000" }, "balance": { "goodwill": "606475000", "inventory": "-17311000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4630486000", "longTermDebt": "2815567000", "shortTermDebt": "29310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "1049171000", "totalLiabilities": "3693948000", "otherCurrentAssets": "41645000", "totalCurrentAssets": "209089000", "currentLongTermDebt": "499646000", "longTermInvestments": "3468432000", "shortTermInvestments": "17311000", "currentNetReceivables": "9080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4421397000", "currentAccountsPayable": "173928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3318031000", "totalShareholderEquity": "936538000", "capitalLeaseObligations": "2818000", "otherCurrentLiabilities": "16000000", "totalCurrentLiabilities": "219238000", "otherNonCurrentLiabilities": "185989000", "totalNonCurrentLiabilities": "3474710000", "cashAndShortTermInvestments": "158364000", "commonStockSharesOutstanding": "23670000", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "158364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152991000", "capitalExpenditures": "51708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268300000", "cashflowFromInvestment": "-401941000", "stockBasedCompensation": "13854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1398347000, "cost_of_revenue": 628647000, "gross_profit": 769700000, "ebit": 464297000, "ebitda": 510716000, "pretax_income": 310989000, "tax_provision": 116425000, "net_income": 194564000, "net_income_to_common": 194564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143912000, "total_current_assets": 208641000, "total_assets": 4508360000, "short_term_debt": 68390000, "long_term_debt": 1807886000, "total_debt": 1876276000, "total_liabilities": 3328733000, "total_equity": 1179627000, "shares_outstanding": 26092000, "goodwill_and_intangibles": 843326000 }, "cash_flow": { "operating_cash_flow": 210681000, "capital_expenditure": 76564000, "free_cash_flow": 287245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61317, "ticker_id": 5794, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464297000", "ebitda": "510716000", "netIncome": "194564000", "grossProfit": "769700000", "depreciation": "None", "totalRevenue": "1398347000", "costOfRevenue": "628647000", "interestIncome": "None", "incomeBeforeTax": "310989000", "interestExpense": "153308000", "operatingIncome": "462174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "116425000", "reportedCurrency": "USD", "netInterestIncome": "-153308000", "nonInterestIncome": "None", "operatingExpenses": "307526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "2123000", "costofGoodsAndServicesSold": "628647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46419000", "sellingGeneralAndAdministrative": "145798000", "netIncomeFromContinuingOperations": "194564000" }, "balance": { "goodwill": "821214000", "inventory": "-64729000", "commonStock": "233000", "currentDebt": "None", "investments": "None", "totalAssets": "4508360000", "longTermDebt": "1807886000", "shortTermDebt": "68390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "22112000", "reportedCurrency": "USD", "retainedEarnings": "1278210000", "totalLiabilities": "3328733000", "otherCurrentAssets": "48635000", "totalCurrentAssets": "208641000", "currentLongTermDebt": "1085260000", "longTermInvestments": "3088261000", "shortTermInvestments": "36807000", "currentNetReceivables": "16094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4299719000", "currentAccountsPayable": "180417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113900000", "shortLongTermDebtTotal": "2898821000", "totalShareholderEquity": "1179627000", "capitalLeaseObligations": "5675000", "otherCurrentLiabilities": "198217000", "totalCurrentLiabilities": "266607000", "otherNonCurrentLiabilities": "231695000", "totalNonCurrentLiabilities": "3062126000", "cashAndShortTermInvestments": "143912000", "commonStockSharesOutstanding": "26092000", "intangibleAssetsExcludingGoodwill": "22112000", "cashAndCashEquivalentsAtCarryingValue": "143912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210681000", "capitalExpenditures": "76564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107445000", "cashflowFromInvestment": "-130235000", "stockBasedCompensation": "15402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1398347000, "cost_of_revenue": 628647000, "gross_profit": 769700000, "research_and_development": 0.23, "selling_general_admin": 145798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464297000, "depreciation_amortisation": 46419000, "ebitda": 510716000, "interest_expense": 153308000, "interest_income": null, "other_non_operating": null, "pretax_income": 310989000, "tax_provision": 116425000, "effective_tax_rate": null, "net_income": 194564000, "net_income_continuing_ops": 194564000, "net_income_to_common": 194564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143912000, "short_term_investments": 36807000, "net_receivables": 16094000, "inventory": -64729000, "other_current_assets": null, "total_current_assets": 208641000, "net_ppe": null, "goodwill": 821214000, "intangible_assets": 22112000, "goodwill_and_intangibles": 843326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4299719000, "total_assets": 4508360000, "short_term_debt": 68390000, "accounts_payable": 180417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266607000, "long_term_debt": 1807886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3062126000, "total_liabilities": 3328733000, "total_debt": 1876276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1278210000, "total_equity": 1179627000, "shares_outstanding": 26092000, "operating_cash_flow": 210681000, "stock_based_compensation": 15402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107445000, "free_cash_flow": 287245000, "net_change_in_cash": -26999000 }, "raw_data": { "income": { "ebit": "464297000", "ebitda": "510716000", "netIncome": "194564000", "grossProfit": "769700000", "depreciation": "None", "totalRevenue": "1398347000", "costOfRevenue": "628647000", "interestIncome": "None", "incomeBeforeTax": "310989000", "interestExpense": "153308000", "operatingIncome": "462174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "116425000", "reportedCurrency": "USD", "netInterestIncome": "-153308000", "nonInterestIncome": "None", "operatingExpenses": "307526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "2123000", "costofGoodsAndServicesSold": "628647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46419000", "sellingGeneralAndAdministrative": "145798000", "netIncomeFromContinuingOperations": "194564000" }, "balance": { "goodwill": "821214000", "inventory": "-64729000", "commonStock": "233000", "currentDebt": "None", "investments": "None", "totalAssets": "4508360000", "longTermDebt": "1807886000", "shortTermDebt": "68390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "22112000", "reportedCurrency": "USD", "retainedEarnings": "1278210000", "totalLiabilities": "3328733000", "otherCurrentAssets": "48635000", "totalCurrentAssets": "208641000", "currentLongTermDebt": "1085260000", "longTermInvestments": "3088261000", "shortTermInvestments": "36807000", "currentNetReceivables": "16094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4299719000", "currentAccountsPayable": "180417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113900000", "shortLongTermDebtTotal": "2898821000", "totalShareholderEquity": "1179627000", "capitalLeaseObligations": "5675000", "otherCurrentLiabilities": "198217000", "totalCurrentLiabilities": "266607000", "otherNonCurrentLiabilities": "231695000", "totalNonCurrentLiabilities": "3062126000", "cashAndShortTermInvestments": "143912000", "commonStockSharesOutstanding": "26092000", "intangibleAssetsExcludingGoodwill": "22112000", "cashAndCashEquivalentsAtCarryingValue": "143912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210681000", "capitalExpenditures": "76564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107445000", "cashflowFromInvestment": "-130235000", "stockBasedCompensation": "15402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1614499000, "cost_of_revenue": 686515000, "gross_profit": 927984000, "ebit": 606188000, "ebitda": 656267000, "pretax_income": 436541000, "tax_provision": 85340000, "net_income": 350782000, "net_income_to_common": 350782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189645000, "total_current_assets": 258513000, "total_assets": 4608125000, "short_term_debt": 514105000, "long_term_debt": 2110248000, "total_debt": 2624353000, "total_liabilities": 3422864000, "total_equity": 1185261000, "shares_outstanding": 31153000, "goodwill_and_intangibles": 934115000 }, "cash_flow": { "operating_cash_flow": 303053000, "capital_expenditure": 33372000, "free_cash_flow": 336425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61322, "ticker_id": 5794, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606188000", "ebitda": "656267000", "netIncome": "350782000", "grossProfit": "927984000", "depreciation": "None", "totalRevenue": "1614499000", "costOfRevenue": "686515000", "interestIncome": "None", "incomeBeforeTax": "436541000", "interestExpense": "169647000", "operatingIncome": "633272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "85340000", "reportedCurrency": "USD", "netInterestIncome": "-169647000", "nonInterestIncome": "None", "operatingExpenses": "294712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "-27084000", "costofGoodsAndServicesSold": "686515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50079000", "sellingGeneralAndAdministrative": "137695000", "netIncomeFromContinuingOperations": "351201000" }, "balance": { "goodwill": "897795000", "inventory": "-3541000", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "4608125000", "longTermDebt": "2110248000", "shortTermDebt": "514105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36320000", "reportedCurrency": "USD", "retainedEarnings": "1238564000", "totalLiabilities": "3422864000", "otherCurrentAssets": "46258000", "totalCurrentAssets": "258513000", "currentLongTermDebt": "880078000", "longTermInvestments": "3065553000", "shortTermInvestments": "3541000", "currentNetReceivables": "22610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349612000", "currentAccountsPayable": "195068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119857000", "shortLongTermDebtTotal": "2997331000", "totalShareholderEquity": "1185261000", "capitalLeaseObligations": "7005000", "otherCurrentLiabilities": "229586000", "totalCurrentLiabilities": "743691000", "otherNonCurrentLiabilities": "195947000", "totalNonCurrentLiabilities": "2679173000", "cashAndShortTermInvestments": "189645000", "commonStockSharesOutstanding": "31153000", "intangibleAssetsExcludingGoodwill": "36320000", "cashAndCashEquivalentsAtCarryingValue": "189645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303053000", "capitalExpenditures": "33372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655692000", "cashflowFromInvestment": "339896000", "stockBasedCompensation": "18330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12743000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1614499000, "cost_of_revenue": 686515000, "gross_profit": 927984000, "research_and_development": 0.28, "selling_general_admin": 137695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606188000, "depreciation_amortisation": 50079000, "ebitda": 656267000, "interest_expense": 169647000, "interest_income": null, "other_non_operating": null, "pretax_income": 436541000, "tax_provision": 85340000, "effective_tax_rate": null, "net_income": 350782000, "net_income_continuing_ops": 351201000, "net_income_to_common": 350782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189645000, "short_term_investments": 3541000, "net_receivables": 22610000, "inventory": -3541000, "other_current_assets": null, "total_current_assets": 258513000, "net_ppe": null, "goodwill": 897795000, "intangible_assets": 36320000, "goodwill_and_intangibles": 934115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4349612000, "total_assets": 4608125000, "short_term_debt": 514105000, "accounts_payable": 195068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 743691000, "long_term_debt": 2110248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2679173000, "total_liabilities": 3422864000, "total_debt": 2624353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1238564000, "total_equity": 1185261000, "shares_outstanding": 31153000, "operating_cash_flow": 303053000, "stock_based_compensation": 18330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 339896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -655692000, "free_cash_flow": 336425000, "net_change_in_cash": -12743000 }, "raw_data": { "income": { "ebit": "606188000", "ebitda": "656267000", "netIncome": "350782000", "grossProfit": "927984000", "depreciation": "None", "totalRevenue": "1614499000", "costOfRevenue": "686515000", "interestIncome": "None", "incomeBeforeTax": "436541000", "interestExpense": "169647000", "operatingIncome": "633272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "85340000", "reportedCurrency": "USD", "netInterestIncome": "-169647000", "nonInterestIncome": "None", "operatingExpenses": "294712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "-27084000", "costofGoodsAndServicesSold": "686515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50079000", "sellingGeneralAndAdministrative": "137695000", "netIncomeFromContinuingOperations": "351201000" }, "balance": { "goodwill": "897795000", "inventory": "-3541000", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "4608125000", "longTermDebt": "2110248000", "shortTermDebt": "514105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36320000", "reportedCurrency": "USD", "retainedEarnings": "1238564000", "totalLiabilities": "3422864000", "otherCurrentAssets": "46258000", "totalCurrentAssets": "258513000", "currentLongTermDebt": "880078000", "longTermInvestments": "3065553000", "shortTermInvestments": "3541000", "currentNetReceivables": "22610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349612000", "currentAccountsPayable": "195068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119857000", "shortLongTermDebtTotal": "2997331000", "totalShareholderEquity": "1185261000", "capitalLeaseObligations": "7005000", "otherCurrentLiabilities": "229586000", "totalCurrentLiabilities": "743691000", "otherNonCurrentLiabilities": "195947000", "totalNonCurrentLiabilities": "2679173000", "cashAndShortTermInvestments": "189645000", "commonStockSharesOutstanding": "31153000", "intangibleAssetsExcludingGoodwill": "36320000", "cashAndCashEquivalentsAtCarryingValue": "189645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303053000", "capitalExpenditures": "33372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655692000", "cashflowFromInvestment": "339896000", "stockBasedCompensation": "18330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12743000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1501400000, "cost_of_revenue": 667001000, "gross_profit": 834399000, "ebit": 492254000, "ebitda": 535034000, "pretax_income": 282898000, "tax_provision": 70374000, "net_income": 211848000, "net_income_to_common": 211848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189184000, "total_current_assets": 278293000, "total_assets": 4864523000, "short_term_debt": 627557000, "long_term_debt": 2314208000, "total_debt": 2941765000, "total_liabilities": 3644447000, "total_equity": 1217608000, "shares_outstanding": 31710000, "goodwill_and_intangibles": 951974000 }, "cash_flow": { "operating_cash_flow": 312864000, "capital_expenditure": 34600000, "free_cash_flow": 347464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61327, "ticker_id": 5794, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "492254000", "ebitda": "535034000", "netIncome": "211848000", "grossProfit": "834399000", "depreciation": "None", "totalRevenue": "1501400000", "costOfRevenue": "667001000", "interestIncome": "None", "incomeBeforeTax": "282898000", "interestExpense": "209356000", "operatingIncome": "533562000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "70374000", "reportedCurrency": "USD", "netInterestIncome": "-209356000", "nonInterestIncome": "None", "operatingExpenses": "300837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-41308000", "costofGoodsAndServicesSold": "667001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42780000", "sellingGeneralAndAdministrative": "149113000", "netIncomeFromContinuingOperations": "212524000" }, "balance": { "goodwill": "906962000", "inventory": "42173000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "4864523000", "longTermDebt": "2314208000", "shortTermDebt": "627557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45012000", "reportedCurrency": "USD", "retainedEarnings": "1055668000", "totalLiabilities": "3644447000", "otherCurrentAssets": "62570000", "totalCurrentAssets": "278293000", "currentLongTermDebt": "959138000", "longTermInvestments": "3291918000", "shortTermInvestments": "659000", "currentNetReceivables": "26539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4586230000", "currentAccountsPayable": "192663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127297000", "shortLongTermDebtTotal": "3281634000", "totalShareholderEquity": "1217608000", "capitalLeaseObligations": "8288000", "otherCurrentLiabilities": "215920000", "totalCurrentLiabilities": "843477000", "otherNonCurrentLiabilities": "146893000", "totalNonCurrentLiabilities": "2800970000", "cashAndShortTermInvestments": "189184000", "commonStockSharesOutstanding": "31710000", "intangibleAssetsExcludingGoodwill": "45012000", "cashAndCashEquivalentsAtCarryingValue": "189184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312864000", "capitalExpenditures": "34600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403200000", "cashflowFromInvestment": "82826000", "stockBasedCompensation": "16560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7510000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501400000, "cost_of_revenue": 667001000, "gross_profit": 834399000, "research_and_development": 0.19, "selling_general_admin": 149113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 492254000, "depreciation_amortisation": 42780000, "ebitda": 535034000, "interest_expense": 209356000, "interest_income": null, "other_non_operating": null, "pretax_income": 282898000, "tax_provision": 70374000, "effective_tax_rate": null, "net_income": 211848000, "net_income_continuing_ops": 212524000, "net_income_to_common": 211848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189184000, "short_term_investments": 659000, "net_receivables": 26539000, "inventory": 42173000, "other_current_assets": null, "total_current_assets": 278293000, "net_ppe": null, "goodwill": 906962000, "intangible_assets": 45012000, "goodwill_and_intangibles": 951974000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4586230000, "total_assets": 4864523000, "short_term_debt": 627557000, "accounts_payable": 192663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 843477000, "long_term_debt": 2314208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2800970000, "total_liabilities": 3644447000, "total_debt": 2941765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1055668000, "total_equity": 1217608000, "shares_outstanding": 31710000, "operating_cash_flow": 312864000, "stock_based_compensation": 16560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403200000, "free_cash_flow": 347464000, "net_change_in_cash": -7510000 }, "raw_data": { "income": { "ebit": "492254000", "ebitda": "535034000", "netIncome": "211848000", "grossProfit": "834399000", "depreciation": "None", "totalRevenue": "1501400000", "costOfRevenue": "667001000", "interestIncome": "None", "incomeBeforeTax": "282898000", "interestExpense": "209356000", "operatingIncome": "533562000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "70374000", "reportedCurrency": "USD", "netInterestIncome": "-209356000", "nonInterestIncome": "None", "operatingExpenses": "300837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-41308000", "costofGoodsAndServicesSold": "667001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42780000", "sellingGeneralAndAdministrative": "149113000", "netIncomeFromContinuingOperations": "212524000" }, "balance": { "goodwill": "906962000", "inventory": "42173000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "4864523000", "longTermDebt": "2314208000", "shortTermDebt": "627557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45012000", "reportedCurrency": "USD", "retainedEarnings": "1055668000", "totalLiabilities": "3644447000", "otherCurrentAssets": "62570000", "totalCurrentAssets": "278293000", "currentLongTermDebt": "959138000", "longTermInvestments": "3291918000", "shortTermInvestments": "659000", "currentNetReceivables": "26539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4586230000", "currentAccountsPayable": "192663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127297000", "shortLongTermDebtTotal": "3281634000", "totalShareholderEquity": "1217608000", "capitalLeaseObligations": "8288000", "otherCurrentLiabilities": "215920000", "totalCurrentLiabilities": "843477000", "otherNonCurrentLiabilities": "146893000", "totalNonCurrentLiabilities": "2800970000", "cashAndShortTermInvestments": "189184000", "commonStockSharesOutstanding": "31710000", "intangibleAssetsExcludingGoodwill": "45012000", "cashAndCashEquivalentsAtCarryingValue": "189184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312864000", "capitalExpenditures": "34600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403200000", "cashflowFromInvestment": "82826000", "stockBasedCompensation": "16560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7510000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1397681000, "cost_of_revenue": 642900000, "gross_profit": 754781000, "ebit": 419013000, "ebitda": 460042000, "pretax_income": 201242000, "tax_provision": 32333000, "net_income": 167869000, "net_income_to_common": 167869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192335000, "total_current_assets": 192335000, "total_assets": 4909950000, "short_term_debt": 1241841000, "long_term_debt": 3505076000, "total_debt": 4746917000, "total_liabilities": 3884544000, "total_equity": 1025406000, "shares_outstanding": 31474000, "goodwill_and_intangibles": 935556000 }, "cash_flow": { "operating_cash_flow": 244733000, "capital_expenditure": 39602000, "free_cash_flow": 284335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61332, "ticker_id": 5794, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419013000", "ebitda": "460042000", "netIncome": "167869000", "grossProfit": "754781000", "depreciation": "None", "totalRevenue": "1397681000", "costOfRevenue": "642900000", "interestIncome": "229719000", "incomeBeforeTax": "201242000", "interestExpense": "217771000", "operatingIncome": "446345000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32333000", "reportedCurrency": "USD", "netInterestIncome": "-226760000", "nonInterestIncome": "None", "operatingExpenses": "308436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-18343000", "costofGoodsAndServicesSold": "642900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41029000", "sellingGeneralAndAdministrative": "148256000", "netIncomeFromContinuingOperations": "168909000" }, "balance": { "goodwill": "884185000", "inventory": "-2459999", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "4909950000", "longTermDebt": "3505076000", "shortTermDebt": "1241841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "51371000", "reportedCurrency": "USD", "retainedEarnings": "888058000", "totalLiabilities": "3884544000", "otherCurrentAssets": "-237348000", "totalCurrentAssets": "192335000", "currentLongTermDebt": "9116000", "longTermInvestments": "3283984000", "shortTermInvestments": "2460000", "currentNetReceivables": "45013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4717615000", "currentAccountsPayable": "223911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195305000", "shortLongTermDebtTotal": "4755038000", "totalShareholderEquity": "1025406000", "capitalLeaseObligations": "8121000", "otherCurrentLiabilities": "-1241841000", "totalCurrentLiabilities": "223911000", "otherNonCurrentLiabilities": "147436000", "totalNonCurrentLiabilities": "3660633000", "cashAndShortTermInvestments": "192335000", "commonStockSharesOutstanding": "31474000", "intangibleAssetsExcludingGoodwill": "51371000", "cashAndCashEquivalentsAtCarryingValue": "192335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244733000", "capitalExpenditures": "39602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19770000", "cashflowFromInvestment": "-202333000", "stockBasedCompensation": "12557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1397681000, "cost_of_revenue": 642900000, "gross_profit": 754781000, "research_and_development": 0.14, "selling_general_admin": 148256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419013000, "depreciation_amortisation": 41029000, "ebitda": 460042000, "interest_expense": 217771000, "interest_income": null, "other_non_operating": null, "pretax_income": 201242000, "tax_provision": 32333000, "effective_tax_rate": null, "net_income": 167869000, "net_income_continuing_ops": 168909000, "net_income_to_common": 167869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192335000, "short_term_investments": 2460000, "net_receivables": 45013000, "inventory": -2459999, "other_current_assets": null, "total_current_assets": 192335000, "net_ppe": null, "goodwill": 884185000, "intangible_assets": 51371000, "goodwill_and_intangibles": 935556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4717615000, "total_assets": 4909950000, "short_term_debt": 1241841000, "accounts_payable": 223911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223911000, "long_term_debt": 3505076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3660633000, "total_liabilities": 3884544000, "total_debt": 4746917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 888058000, "total_equity": 1025406000, "shares_outstanding": 31474000, "operating_cash_flow": 244733000, "stock_based_compensation": 12557000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19770000, "free_cash_flow": 284335000, "net_change_in_cash": 22630000 }, "raw_data": { "income": { "ebit": "419013000", "ebitda": "460042000", "netIncome": "167869000", "grossProfit": "754781000", "depreciation": "None", "totalRevenue": "1397681000", "costOfRevenue": "642900000", "interestIncome": "229719000", "incomeBeforeTax": "201242000", "interestExpense": "217771000", "operatingIncome": "446345000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32333000", "reportedCurrency": "USD", "netInterestIncome": "-226760000", "nonInterestIncome": "None", "operatingExpenses": "308436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-18343000", "costofGoodsAndServicesSold": "642900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41029000", "sellingGeneralAndAdministrative": "148256000", "netIncomeFromContinuingOperations": "168909000" }, "balance": { "goodwill": "884185000", "inventory": "-2459999", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "4909950000", "longTermDebt": "3505076000", "shortTermDebt": "1241841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "51371000", "reportedCurrency": "USD", "retainedEarnings": "888058000", "totalLiabilities": "3884544000", "otherCurrentAssets": "-237348000", "totalCurrentAssets": "192335000", "currentLongTermDebt": "9116000", "longTermInvestments": "3283984000", "shortTermInvestments": "2460000", "currentNetReceivables": "45013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4717615000", "currentAccountsPayable": "223911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195305000", "shortLongTermDebtTotal": "4755038000", "totalShareholderEquity": "1025406000", "capitalLeaseObligations": "8121000", "otherCurrentLiabilities": "-1241841000", "totalCurrentLiabilities": "223911000", "otherNonCurrentLiabilities": "147436000", "totalNonCurrentLiabilities": "3660633000", "cashAndShortTermInvestments": "192335000", "commonStockSharesOutstanding": "31474000", "intangibleAssetsExcludingGoodwill": "51371000", "cashAndCashEquivalentsAtCarryingValue": "192335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "244733000", "capitalExpenditures": "39602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19770000", "cashflowFromInvestment": "-202333000", "stockBasedCompensation": "12557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 1362030000, "cost_of_revenue": 622216000, "gross_profit": 739814000, "ebit": 393843000, "ebitda": 435071000, "pretax_income": 156488000, "tax_provision": 46752000, "net_income": 115886000, "net_income_to_common": 115886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157418000, "total_current_assets": 157418000, "total_assets": 4631875000, "short_term_debt": 1216196000, "long_term_debt": 3483070000, "total_debt": 4699266000, "total_liabilities": 3812187000, "total_equity": 819688000, "shares_outstanding": 28572000, "goodwill_and_intangibles": 928707000 }, "cash_flow": { "operating_cash_flow": 186791000, "capital_expenditure": 67475000, "free_cash_flow": 254266000, "dividends_paid": 234101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61337, "ticker_id": 5794, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393843000", "ebitda": "435071000", "netIncome": "115886000", "grossProfit": "739814000", "depreciation": "None", "totalRevenue": "1362030000", "costOfRevenue": "622216000", "interestIncome": "249269000", "incomeBeforeTax": "156488000", "interestExpense": "237355000", "operatingIncome": "405300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46752000", "reportedCurrency": "USD", "netInterestIncome": "-240048000", "nonInterestIncome": "None", "operatingExpenses": "334514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-8764000", "costofGoodsAndServicesSold": "622216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41228000", "sellingGeneralAndAdministrative": "158352000", "netIncomeFromContinuingOperations": "109736000" }, "balance": { "goodwill": "868126000", "inventory": "-127051000", "commonStock": "309000", "currentDebt": "None", "investments": "None", "totalAssets": "4631875000", "longTermDebt": "3483070000", "shortTermDebt": "1216196000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60581000", "reportedCurrency": "USD", "retainedEarnings": "720189000", "totalLiabilities": "3812187000", "otherCurrentAssets": "51653000", "totalCurrentAssets": "157418000", "currentLongTermDebt": "4881000", "longTermInvestments": "3137893000", "shortTermInvestments": "2023000", "currentNetReceivables": "75398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474457000", "currentAccountsPayable": "287945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115518000", "shortLongTermDebtTotal": "4706829000", "totalShareholderEquity": "819688000", "capitalLeaseObligations": "7563000", "otherCurrentLiabilities": "-1216196000", "totalCurrentLiabilities": "287945000", "otherNonCurrentLiabilities": "33609000", "totalNonCurrentLiabilities": "3524242000", "cashAndShortTermInvestments": "157418000", "commonStockSharesOutstanding": "28572000", "intangibleAssetsExcludingGoodwill": "60581000", "cashAndCashEquivalentsAtCarryingValue": "157418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109736000", "profitLoss": "None", "dividendPayout": "234101000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186791000", "capitalExpenditures": "67475000", "changeInReceivables": "None", "changeInExchangeRate": "-10373000", "cashflowFromFinancing": "166377000", "cashflowFromInvestment": "-397516000", "stockBasedCompensation": "12980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1362030000, "cost_of_revenue": 622216000, "gross_profit": 739814000, "research_and_development": 0.11, "selling_general_admin": 158352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393843000, "depreciation_amortisation": 41228000, "ebitda": 435071000, "interest_expense": 237355000, "interest_income": null, "other_non_operating": null, "pretax_income": 156488000, "tax_provision": 46752000, "effective_tax_rate": null, "net_income": 115886000, "net_income_continuing_ops": 109736000, "net_income_to_common": 115886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157418000, "short_term_investments": 2023000, "net_receivables": 75398000, "inventory": -127051000, "other_current_assets": null, "total_current_assets": 157418000, "net_ppe": null, "goodwill": 868126000, "intangible_assets": 60581000, "goodwill_and_intangibles": 928707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4474457000, "total_assets": 4631875000, "short_term_debt": 1216196000, "accounts_payable": 287945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287945000, "long_term_debt": 3483070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3524242000, "total_liabilities": 3812187000, "total_debt": 4699266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 720189000, "total_equity": 819688000, "shares_outstanding": 28572000, "operating_cash_flow": 186791000, "stock_based_compensation": 12980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397516000, "dividends_paid": 234101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166377000, "free_cash_flow": 254266000, "net_change_in_cash": -54721000 }, "raw_data": { "income": { "ebit": "393843000", "ebitda": "435071000", "netIncome": "115886000", "grossProfit": "739814000", "depreciation": "None", "totalRevenue": "1362030000", "costOfRevenue": "622216000", "interestIncome": "249269000", "incomeBeforeTax": "156488000", "interestExpense": "237355000", "operatingIncome": "405300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46752000", "reportedCurrency": "USD", "netInterestIncome": "-240048000", "nonInterestIncome": "None", "operatingExpenses": "334514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-8764000", "costofGoodsAndServicesSold": "622216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41228000", "sellingGeneralAndAdministrative": "158352000", "netIncomeFromContinuingOperations": "109736000" }, "balance": { "goodwill": "868126000", "inventory": "-127051000", "commonStock": "309000", "currentDebt": "None", "investments": "None", "totalAssets": "4631875000", "longTermDebt": "3483070000", "shortTermDebt": "1216196000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60581000", "reportedCurrency": "USD", "retainedEarnings": "720189000", "totalLiabilities": "3812187000", "otherCurrentAssets": "51653000", "totalCurrentAssets": "157418000", "currentLongTermDebt": "4881000", "longTermInvestments": "3137893000", "shortTermInvestments": "2023000", "currentNetReceivables": "75398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4474457000", "currentAccountsPayable": "287945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115518000", "shortLongTermDebtTotal": "4706829000", "totalShareholderEquity": "819688000", "capitalLeaseObligations": "7563000", "otherCurrentLiabilities": "-1216196000", "totalCurrentLiabilities": "287945000", "otherNonCurrentLiabilities": "33609000", "totalNonCurrentLiabilities": "3524242000", "cashAndShortTermInvestments": "157418000", "commonStockSharesOutstanding": "28572000", "intangibleAssetsExcludingGoodwill": "60581000", "cashAndCashEquivalentsAtCarryingValue": "157418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109736000", "profitLoss": "None", "dividendPayout": "234101000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186791000", "capitalExpenditures": "67475000", "changeInReceivables": "None", "changeInExchangeRate": "-10373000", "cashflowFromFinancing": "166377000", "cashflowFromInvestment": "-397516000", "stockBasedCompensation": "12980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 472935000, "cost_of_revenue": 144107000, "gross_profit": 328828000, "ebit": 182306000, "ebitda": 189164000, "pretax_income": 111732000, "tax_provision": 25489000, "net_income": 86243000, "net_income_to_common": 86243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227204000, "total_current_assets": 305386000, "total_assets": 5450561000, "short_term_debt": 681267000, "long_term_debt": 3351519000, "total_debt": 4032786000, "total_liabilities": 4415753000, "total_equity": 1034808000, "shares_outstanding": 22320000, "goodwill_and_intangibles": 529487000 }, "cash_flow": { "operating_cash_flow": 82326000, "capital_expenditure": 4856000, "free_cash_flow": 87182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61300, "ticker_id": 5794, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182306000", "ebitda": "189164000", "netIncome": "86243000", "grossProfit": "328828000", "depreciation": "None", "totalRevenue": "472935000", "costOfRevenue": "144107000", "interestIncome": "None", "incomeBeforeTax": "111732000", "interestExpense": "70574000", "operatingIncome": "182981000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25489000", "reportedCurrency": "USD", "netInterestIncome": "-73050000", "nonInterestIncome": "None", "operatingExpenses": "145847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6858000", "sellingGeneralAndAdministrative": "39629000", "netIncomeFromContinuingOperations": "86243000" }, "balance": { "goodwill": "529487000", "inventory": "None", "commonStock": "215000", "currentDebt": "None", "investments": "None", "totalAssets": "5450561000", "longTermDebt": "3351519000", "shortTermDebt": "681267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1167038000", "totalLiabilities": "4415753000", "otherCurrentAssets": "47715000", "totalCurrentAssets": "305386000", "currentLongTermDebt": "681267000", "longTermInvestments": "4437415000", "shortTermInvestments": "None", "currentNetReceivables": "30467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5145175000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4033301000", "totalShareholderEquity": "1034808000", "capitalLeaseObligations": "515000", "otherCurrentLiabilities": "252277000", "totalCurrentLiabilities": "933544000", "otherNonCurrentLiabilities": "130175000", "totalNonCurrentLiabilities": "3482209000", "cashAndShortTermInvestments": "227204000", "commonStockSharesOutstanding": "22320000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82326000", "capitalExpenditures": "4856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18609000", "cashflowFromInvestment": "-27407000", "stockBasedCompensation": "4575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472935000, "cost_of_revenue": 144107000, "gross_profit": 328828000, "research_and_development": null, "selling_general_admin": 39629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182306000, "depreciation_amortisation": 6858000, "ebitda": 189164000, "interest_expense": 70574000, "interest_income": null, "other_non_operating": null, "pretax_income": 111732000, "tax_provision": 25489000, "effective_tax_rate": null, "net_income": 86243000, "net_income_continuing_ops": 86243000, "net_income_to_common": 86243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227204000, "short_term_investments": null, "net_receivables": 30467000, "inventory": null, "other_current_assets": null, "total_current_assets": 305386000, "net_ppe": null, "goodwill": 529487000, "intangible_assets": null, "goodwill_and_intangibles": 529487000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5145175000, "total_assets": 5450561000, "short_term_debt": 681267000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 933544000, "long_term_debt": 3351519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3482209000, "total_liabilities": 4415753000, "total_debt": 4032786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1167038000, "total_equity": 1034808000, "shares_outstanding": 22320000, "operating_cash_flow": 82326000, "stock_based_compensation": 4575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18609000, "free_cash_flow": 87182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182306000", "ebitda": "189164000", "netIncome": "86243000", "grossProfit": "328828000", "depreciation": "None", "totalRevenue": "472935000", "costOfRevenue": "144107000", "interestIncome": "None", "incomeBeforeTax": "111732000", "interestExpense": "70574000", "operatingIncome": "182981000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25489000", "reportedCurrency": "USD", "netInterestIncome": "-73050000", "nonInterestIncome": "None", "operatingExpenses": "145847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6858000", "sellingGeneralAndAdministrative": "39629000", "netIncomeFromContinuingOperations": "86243000" }, "balance": { "goodwill": "529487000", "inventory": "None", "commonStock": "215000", "currentDebt": "None", "investments": "None", "totalAssets": "5450561000", "longTermDebt": "3351519000", "shortTermDebt": "681267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1167038000", "totalLiabilities": "4415753000", "otherCurrentAssets": "47715000", "totalCurrentAssets": "305386000", "currentLongTermDebt": "681267000", "longTermInvestments": "4437415000", "shortTermInvestments": "None", "currentNetReceivables": "30467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5145175000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4033301000", "totalShareholderEquity": "1034808000", "capitalLeaseObligations": "515000", "otherCurrentLiabilities": "252277000", "totalCurrentLiabilities": "933544000", "otherNonCurrentLiabilities": "130175000", "totalNonCurrentLiabilities": "3482209000", "cashAndShortTermInvestments": "227204000", "commonStockSharesOutstanding": "22320000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82326000", "capitalExpenditures": "4856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18609000", "cashflowFromInvestment": "-27407000", "stockBasedCompensation": "4575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 473552000, "cost_of_revenue": 30834000, "gross_profit": 442718000, "ebit": 173013000, "ebitda": 179948000, "pretax_income": 97818000, "tax_provision": 21161000, "net_income": 76657000, "net_income_to_common": 76657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156784000, "total_current_assets": 191025000, "total_assets": 5339800000, "short_term_debt": 321000, "long_term_debt": 4000697000, "total_debt": 4001018000, "total_liabilities": 4363050000, "total_equity": 976750000, "shares_outstanding": 22776000, "goodwill_and_intangibles": 1072582000 }, "cash_flow": { "operating_cash_flow": 16811000, "capital_expenditure": 6932000, "free_cash_flow": 23743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61301, "ticker_id": 5794, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173013000", "ebitda": "179948000", "netIncome": "76657000", "grossProfit": "442718000", "depreciation": "None", "totalRevenue": "473552000", "costOfRevenue": "30834000", "interestIncome": "None", "incomeBeforeTax": "97818000", "interestExpense": "75195000", "operatingIncome": "173393000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21161000", "reportedCurrency": "USD", "netInterestIncome": "-75195000", "nonInterestIncome": "None", "operatingExpenses": "269325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6935000", "sellingGeneralAndAdministrative": "44383000", "netIncomeFromContinuingOperations": "76657000" }, "balance": { "goodwill": "536291000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "5339800000", "longTermDebt": "4000697000", "shortTermDebt": "321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "536291000", "reportedCurrency": "USD", "retainedEarnings": "1104640000", "totalLiabilities": "4363050000", "otherCurrentAssets": "None", "totalCurrentAssets": "191025000", "currentLongTermDebt": "None", "longTermInvestments": "4371532000", "shortTermInvestments": "None", "currentNetReceivables": "34241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5148775000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4132168999", "totalShareholderEquity": "976750000", "capitalLeaseObligations": "596000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "321000", "otherNonCurrentLiabilities": "131496000", "totalNonCurrentLiabilities": "4362729000", "cashAndShortTermInvestments": "156784000", "commonStockSharesOutstanding": "22776000", "intangibleAssetsExcludingGoodwill": "536291000", "cashAndCashEquivalentsAtCarryingValue": "156784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76657000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16811000", "capitalExpenditures": "6932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5702000", "cashflowFromInvestment": "-27037000", "stockBasedCompensation": "5221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473552000, "cost_of_revenue": 30834000, "gross_profit": 442718000, "research_and_development": null, "selling_general_admin": 44383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173013000, "depreciation_amortisation": 6935000, "ebitda": 179948000, "interest_expense": 75195000, "interest_income": null, "other_non_operating": null, "pretax_income": 97818000, "tax_provision": 21161000, "effective_tax_rate": null, "net_income": 76657000, "net_income_continuing_ops": 76657000, "net_income_to_common": 76657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156784000, "short_term_investments": null, "net_receivables": 34241000, "inventory": null, "other_current_assets": null, "total_current_assets": 191025000, "net_ppe": null, "goodwill": 536291000, "intangible_assets": 536291000, "goodwill_and_intangibles": 1072582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5148775000, "total_assets": 5339800000, "short_term_debt": 321000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321000, "long_term_debt": 4000697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4362729000, "total_liabilities": 4363050000, "total_debt": 4001018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1104640000, "total_equity": 976750000, "shares_outstanding": 22776000, "operating_cash_flow": 16811000, "stock_based_compensation": 5221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5702000, "free_cash_flow": 23743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173013000", "ebitda": "179948000", "netIncome": "76657000", "grossProfit": "442718000", "depreciation": "None", "totalRevenue": "473552000", "costOfRevenue": "30834000", "interestIncome": "None", "incomeBeforeTax": "97818000", "interestExpense": "75195000", "operatingIncome": "173393000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21161000", "reportedCurrency": "USD", "netInterestIncome": "-75195000", "nonInterestIncome": "None", "operatingExpenses": "269325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6935000", "sellingGeneralAndAdministrative": "44383000", "netIncomeFromContinuingOperations": "76657000" }, "balance": { "goodwill": "536291000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "5339800000", "longTermDebt": "4000697000", "shortTermDebt": "321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "536291000", "reportedCurrency": "USD", "retainedEarnings": "1104640000", "totalLiabilities": "4363050000", "otherCurrentAssets": "None", "totalCurrentAssets": "191025000", "currentLongTermDebt": "None", "longTermInvestments": "4371532000", "shortTermInvestments": "None", "currentNetReceivables": "34241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5148775000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4132168999", "totalShareholderEquity": "976750000", "capitalLeaseObligations": "596000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "321000", "otherNonCurrentLiabilities": "131496000", "totalNonCurrentLiabilities": "4362729000", "cashAndShortTermInvestments": "156784000", "commonStockSharesOutstanding": "22776000", "intangibleAssetsExcludingGoodwill": "536291000", "cashAndCashEquivalentsAtCarryingValue": "156784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76657000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16811000", "capitalExpenditures": "6932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5702000", "cashflowFromInvestment": "-27037000", "stockBasedCompensation": "5221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 460353000, "cost_of_revenue": 203729000, "gross_profit": 256624000, "ebit": 170414000, "ebitda": 177584000, "pretax_income": 99865000, "tax_provision": 25205000, "net_income": 74660000, "net_income_to_common": 74660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172488000, "total_current_assets": 251184000, "total_assets": 5257943000, "short_term_debt": 927250000, "long_term_debt": 3005811000, "total_debt": 3933061000, "total_liabilities": 4305029000, "total_equity": 952914000, "shares_outstanding": 23520000, "goodwill_and_intangibles": 535626000 }, "cash_flow": { "operating_cash_flow": 81581000, "capital_expenditure": 6018000, "free_cash_flow": 87599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61303, "ticker_id": 5794, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170414000", "ebitda": "177584000", "netIncome": "74660000", "grossProfit": "256624000", "depreciation": "None", "totalRevenue": "460353000", "costOfRevenue": "203729000", "interestIncome": "None", "incomeBeforeTax": "99865000", "interestExpense": "70549000", "operatingIncome": "173178000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25205000", "reportedCurrency": "USD", "netInterestIncome": "-74242000", "nonInterestIncome": "None", "operatingExpenses": "83446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7170000", "sellingGeneralAndAdministrative": "39220000", "netIncomeFromContinuingOperations": "74660000" }, "balance": { "goodwill": "535626000", "inventory": "None", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "5257943000", "longTermDebt": "3005811000", "shortTermDebt": "927250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1083975000", "totalLiabilities": "4305029000", "otherCurrentAssets": "42510000", "totalCurrentAssets": "251184000", "currentLongTermDebt": "927250000", "longTermInvestments": "4270016000", "shortTermInvestments": "None", "currentNetReceivables": "36186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5006759000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3933858000", "totalShareholderEquity": "952914000", "capitalLeaseObligations": "797000", "otherCurrentLiabilities": "259884000", "totalCurrentLiabilities": "1187134000", "otherNonCurrentLiabilities": "111287000", "totalNonCurrentLiabilities": "3117895000", "cashAndShortTermInvestments": "172488000", "commonStockSharesOutstanding": "23520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81581000", "capitalExpenditures": "6018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36674000", "cashflowFromInvestment": "-45897000", "stockBasedCompensation": "4341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460353000, "cost_of_revenue": 203729000, "gross_profit": 256624000, "research_and_development": null, "selling_general_admin": 39220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170414000, "depreciation_amortisation": 7170000, "ebitda": 177584000, "interest_expense": 70549000, "interest_income": null, "other_non_operating": null, "pretax_income": 99865000, "tax_provision": 25205000, "effective_tax_rate": null, "net_income": 74660000, "net_income_continuing_ops": 74660000, "net_income_to_common": 74660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172488000, "short_term_investments": null, "net_receivables": 36186000, "inventory": null, "other_current_assets": null, "total_current_assets": 251184000, "net_ppe": null, "goodwill": 535626000, "intangible_assets": null, "goodwill_and_intangibles": 535626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5006759000, "total_assets": 5257943000, "short_term_debt": 927250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1187134000, "long_term_debt": 3005811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3117895000, "total_liabilities": 4305029000, "total_debt": 3933061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1083975000, "total_equity": 952914000, "shares_outstanding": 23520000, "operating_cash_flow": 81581000, "stock_based_compensation": 4341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36674000, "free_cash_flow": 87599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170414000", "ebitda": "177584000", "netIncome": "74660000", "grossProfit": "256624000", "depreciation": "None", "totalRevenue": "460353000", "costOfRevenue": "203729000", "interestIncome": "None", "incomeBeforeTax": "99865000", "interestExpense": "70549000", "operatingIncome": "173178000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25205000", "reportedCurrency": "USD", "netInterestIncome": "-74242000", "nonInterestIncome": "None", "operatingExpenses": "83446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7170000", "sellingGeneralAndAdministrative": "39220000", "netIncomeFromContinuingOperations": "74660000" }, "balance": { "goodwill": "535626000", "inventory": "None", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "5257943000", "longTermDebt": "3005811000", "shortTermDebt": "927250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1083975000", "totalLiabilities": "4305029000", "otherCurrentAssets": "42510000", "totalCurrentAssets": "251184000", "currentLongTermDebt": "927250000", "longTermInvestments": "4270016000", "shortTermInvestments": "None", "currentNetReceivables": "36186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5006759000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3933858000", "totalShareholderEquity": "952914000", "capitalLeaseObligations": "797000", "otherCurrentLiabilities": "259884000", "totalCurrentLiabilities": "1187134000", "otherNonCurrentLiabilities": "111287000", "totalNonCurrentLiabilities": "3117895000", "cashAndShortTermInvestments": "172488000", "commonStockSharesOutstanding": "23520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81581000", "capitalExpenditures": "6018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36674000", "cashflowFromInvestment": "-45897000", "stockBasedCompensation": "4341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10114000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 442122000, "cost_of_revenue": 117738000, "gross_profit": 324384000, "ebit": 150733000, "ebitda": 158044000, "pretax_income": 78016000, "tax_provision": 19295000, "net_income": 58721000, "net_income_to_common": 58721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172896000, "total_current_assets": 248029000, "total_assets": 5191386000, "short_term_debt": 999678000, "long_term_debt": 2964791000, "total_debt": 3964469000, "total_liabilities": 4295415000, "total_equity": 895971000, "shares_outstanding": 23578000, "goodwill_and_intangibles": 542912000 }, "cash_flow": { "operating_cash_flow": 9524000, "capital_expenditure": 6330000, "free_cash_flow": 15854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61304, "ticker_id": 5794, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150733000", "ebitda": "158044000", "netIncome": "58721000", "grossProfit": "324384000", "depreciation": "None", "totalRevenue": "442122000", "costOfRevenue": "117738000", "interestIncome": "None", "incomeBeforeTax": "78016000", "interestExpense": "70515000", "operatingIncome": "150733000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19295000", "reportedCurrency": "USD", "netInterestIncome": "-73943000", "nonInterestIncome": "None", "operatingExpenses": "173651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7311000", "sellingGeneralAndAdministrative": "41327000", "netIncomeFromContinuingOperations": "58721000" }, "balance": { "goodwill": "542912000", "inventory": "None", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "5191386000", "longTermDebt": "2964791000", "shortTermDebt": "999678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1015221000", "totalLiabilities": "4295415000", "otherCurrentAssets": "43270000", "totalCurrentAssets": "248029000", "currentLongTermDebt": "999678000", "longTermInvestments": "4184780000", "shortTermInvestments": "None", "currentNetReceivables": "31863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4943357000", "currentAccountsPayable": "214663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3965465000", "totalShareholderEquity": "895971000", "capitalLeaseObligations": "996000", "otherCurrentLiabilities": "214663000", "totalCurrentLiabilities": "1214341000", "otherNonCurrentLiabilities": "115287000", "totalNonCurrentLiabilities": "3081074000", "cashAndShortTermInvestments": "172896000", "commonStockSharesOutstanding": "23578000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9524000", "capitalExpenditures": "6330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46893000", "cashflowFromInvestment": "-69374000", "stockBasedCompensation": "5283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442122000, "cost_of_revenue": 117738000, "gross_profit": 324384000, "research_and_development": null, "selling_general_admin": 41327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150733000, "depreciation_amortisation": 7311000, "ebitda": 158044000, "interest_expense": 70515000, "interest_income": null, "other_non_operating": null, "pretax_income": 78016000, "tax_provision": 19295000, "effective_tax_rate": null, "net_income": 58721000, "net_income_continuing_ops": 58721000, "net_income_to_common": 58721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172896000, "short_term_investments": null, "net_receivables": 31863000, "inventory": null, "other_current_assets": null, "total_current_assets": 248029000, "net_ppe": null, "goodwill": 542912000, "intangible_assets": null, "goodwill_and_intangibles": 542912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4943357000, "total_assets": 5191386000, "short_term_debt": 999678000, "accounts_payable": 214663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1214341000, "long_term_debt": 2964791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3081074000, "total_liabilities": 4295415000, "total_debt": 3964469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1015221000, "total_equity": 895971000, "shares_outstanding": 23578000, "operating_cash_flow": 9524000, "stock_based_compensation": 5283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46893000, "free_cash_flow": 15854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150733000", "ebitda": "158044000", "netIncome": "58721000", "grossProfit": "324384000", "depreciation": "None", "totalRevenue": "442122000", "costOfRevenue": "117738000", "interestIncome": "None", "incomeBeforeTax": "78016000", "interestExpense": "70515000", "operatingIncome": "150733000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19295000", "reportedCurrency": "USD", "netInterestIncome": "-73943000", "nonInterestIncome": "None", "operatingExpenses": "173651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7311000", "sellingGeneralAndAdministrative": "41327000", "netIncomeFromContinuingOperations": "58721000" }, "balance": { "goodwill": "542912000", "inventory": "None", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "5191386000", "longTermDebt": "2964791000", "shortTermDebt": "999678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1015221000", "totalLiabilities": "4295415000", "otherCurrentAssets": "43270000", "totalCurrentAssets": "248029000", "currentLongTermDebt": "999678000", "longTermInvestments": "4184780000", "shortTermInvestments": "None", "currentNetReceivables": "31863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4943357000", "currentAccountsPayable": "214663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3965465000", "totalShareholderEquity": "895971000", "capitalLeaseObligations": "996000", "otherCurrentLiabilities": "214663000", "totalCurrentLiabilities": "1214341000", "otherNonCurrentLiabilities": "115287000", "totalNonCurrentLiabilities": "3081074000", "cashAndShortTermInvestments": "172896000", "commonStockSharesOutstanding": "23578000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9524000", "capitalExpenditures": "6330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46893000", "cashflowFromInvestment": "-69374000", "stockBasedCompensation": "5283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 392775000, "cost_of_revenue": 105932000, "gross_profit": 286843000, "ebit": 127661000, "ebitda": 135005000, "pretax_income": 60460000, "tax_provision": 13664000, "net_income": 46796000, "net_income_to_common": 46796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187117000, "total_current_assets": 238320000, "total_assets": 4969586000, "short_term_debt": 916409000, "long_term_debt": 2873492000, "total_debt": 3789901000, "total_liabilities": 4150525000, "total_equity": 819061000, "shares_outstanding": 24269000, "goodwill_and_intangibles": 519410000 }, "cash_flow": { "operating_cash_flow": 45283000, "capital_expenditure": 6990000, "free_cash_flow": 52273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61305, "ticker_id": 5794, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127661000", "ebitda": "135005000", "netIncome": "46796000", "grossProfit": "286843000", "depreciation": "None", "totalRevenue": "392775000", "costOfRevenue": "105932000", "interestIncome": "None", "incomeBeforeTax": "60460000", "interestExpense": "67201000", "operatingIncome": "129343000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13664000", "reportedCurrency": "USD", "netInterestIncome": "-70530000", "nonInterestIncome": "None", "operatingExpenses": "157500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7344000", "sellingGeneralAndAdministrative": "41018000", "netIncomeFromContinuingOperations": "46796000" }, "balance": { "goodwill": "519410000", "inventory": "None", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4969586000", "longTermDebt": "2873492000", "shortTermDebt": "916409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "956723000", "totalLiabilities": "4150525000", "otherCurrentAssets": "51203000", "totalCurrentAssets": "238320000", "currentLongTermDebt": "916409000", "longTermInvestments": "3952531000", "shortTermInvestments": "None", "currentNetReceivables": "3952531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4731266000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790698000", "totalShareholderEquity": "819061000", "capitalLeaseObligations": "797000", "otherCurrentLiabilities": "234000000", "totalCurrentLiabilities": "1150409000", "otherNonCurrentLiabilities": "125827000", "totalNonCurrentLiabilities": "3000116000", "cashAndShortTermInvestments": "187117000", "commonStockSharesOutstanding": "24269000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45283000", "capitalExpenditures": "6990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40337000", "cashflowFromInvestment": "-100278000", "stockBasedCompensation": "3424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392775000, "cost_of_revenue": 105932000, "gross_profit": 286843000, "research_and_development": null, "selling_general_admin": 41018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127661000, "depreciation_amortisation": 7344000, "ebitda": 135005000, "interest_expense": 67201000, "interest_income": null, "other_non_operating": null, "pretax_income": 60460000, "tax_provision": 13664000, "effective_tax_rate": null, "net_income": 46796000, "net_income_continuing_ops": 46796000, "net_income_to_common": 46796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187117000, "short_term_investments": null, "net_receivables": 3952531000, "inventory": null, "other_current_assets": null, "total_current_assets": 238320000, "net_ppe": null, "goodwill": 519410000, "intangible_assets": null, "goodwill_and_intangibles": 519410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4731266000, "total_assets": 4969586000, "short_term_debt": 916409000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1150409000, "long_term_debt": 2873492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3000116000, "total_liabilities": 4150525000, "total_debt": 3789901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 956723000, "total_equity": 819061000, "shares_outstanding": 24269000, "operating_cash_flow": 45283000, "stock_based_compensation": 3424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40337000, "free_cash_flow": 52273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127661000", "ebitda": "135005000", "netIncome": "46796000", "grossProfit": "286843000", "depreciation": "None", "totalRevenue": "392775000", "costOfRevenue": "105932000", "interestIncome": "None", "incomeBeforeTax": "60460000", "interestExpense": "67201000", "operatingIncome": "129343000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13664000", "reportedCurrency": "USD", "netInterestIncome": "-70530000", "nonInterestIncome": "None", "operatingExpenses": "157500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7344000", "sellingGeneralAndAdministrative": "41018000", "netIncomeFromContinuingOperations": "46796000" }, "balance": { "goodwill": "519410000", "inventory": "None", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4969586000", "longTermDebt": "2873492000", "shortTermDebt": "916409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "956723000", "totalLiabilities": "4150525000", "otherCurrentAssets": "51203000", "totalCurrentAssets": "238320000", "currentLongTermDebt": "916409000", "longTermInvestments": "3952531000", "shortTermInvestments": "None", "currentNetReceivables": "3952531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4731266000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790698000", "totalShareholderEquity": "819061000", "capitalLeaseObligations": "797000", "otherCurrentLiabilities": "234000000", "totalCurrentLiabilities": "1150409000", "otherNonCurrentLiabilities": "125827000", "totalNonCurrentLiabilities": "3000116000", "cashAndShortTermInvestments": "187117000", "commonStockSharesOutstanding": "24269000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45283000", "capitalExpenditures": "6990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40337000", "cashflowFromInvestment": "-100278000", "stockBasedCompensation": "3424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 265619000, "cost_of_revenue": 181893000, "gross_profit": 83726000, "ebit": -145173000, "ebitda": -136206000, "pretax_income": -209979000, "tax_provision": 15328000, "net_income": -225307000, "net_income_to_common": -225307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199865000, "total_current_assets": 275733000, "total_assets": 4789729000, "short_term_debt": null, "long_term_debt": 3671697000, "total_debt": 3671697000, "total_liabilities": 4022398000, "total_equity": 767331000, "shares_outstanding": 23873000, "goodwill_and_intangibles": 507808000 }, "cash_flow": { "operating_cash_flow": 23544000, "capital_expenditure": 8768000, "free_cash_flow": 32312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61306, "ticker_id": 5794, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-145173000", "ebitda": "-136206000", "netIncome": "-225307000", "grossProfit": "83726000", "depreciation": "None", "totalRevenue": "265619000", "costOfRevenue": "181893000", "interestIncome": "None", "incomeBeforeTax": "-209979000", "interestExpense": "79569000", "operatingIncome": "-134190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15328000", "reportedCurrency": "USD", "netInterestIncome": "-68498000", "nonInterestIncome": "None", "operatingExpenses": "217916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8967000", "sellingGeneralAndAdministrative": "52019000", "netIncomeFromContinuingOperations": "-225307000" }, "balance": { "goodwill": "507808000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4789729000", "longTermDebt": "3671697000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "909927000", "totalLiabilities": "4022398000", "otherCurrentAssets": "46002000", "totalCurrentAssets": "275733000", "currentLongTermDebt": "None", "longTermInvestments": "3776369000", "shortTermInvestments": "None", "currentNetReceivables": "29866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4513996000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672762000", "totalShareholderEquity": "767331000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "233545000", "totalCurrentLiabilities": "233545000", "otherNonCurrentLiabilities": "116091000", "totalNonCurrentLiabilities": "3788853000", "cashAndShortTermInvestments": "199865000", "commonStockSharesOutstanding": "23873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23544000", "capitalExpenditures": "8768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187287000", "cashflowFromInvestment": "-264725000", "stockBasedCompensation": "2281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265619000, "cost_of_revenue": 181893000, "gross_profit": 83726000, "research_and_development": null, "selling_general_admin": 52019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -145173000, "depreciation_amortisation": 8967000, "ebitda": -136206000, "interest_expense": 79569000, "interest_income": null, "other_non_operating": null, "pretax_income": -209979000, "tax_provision": 15328000, "effective_tax_rate": null, "net_income": -225307000, "net_income_continuing_ops": -225307000, "net_income_to_common": -225307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199865000, "short_term_investments": null, "net_receivables": 29866000, "inventory": null, "other_current_assets": null, "total_current_assets": 275733000, "net_ppe": null, "goodwill": 507808000, "intangible_assets": null, "goodwill_and_intangibles": 507808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4513996000, "total_assets": 4789729000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233545000, "long_term_debt": 3671697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3788853000, "total_liabilities": 4022398000, "total_debt": 3671697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 909927000, "total_equity": 767331000, "shares_outstanding": 23873000, "operating_cash_flow": 23544000, "stock_based_compensation": 2281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187287000, "free_cash_flow": 32312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-145173000", "ebitda": "-136206000", "netIncome": "-225307000", "grossProfit": "83726000", "depreciation": "None", "totalRevenue": "265619000", "costOfRevenue": "181893000", "interestIncome": "None", "incomeBeforeTax": "-209979000", "interestExpense": "79569000", "operatingIncome": "-134190000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15328000", "reportedCurrency": "USD", "netInterestIncome": "-68498000", "nonInterestIncome": "None", "operatingExpenses": "217916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8967000", "sellingGeneralAndAdministrative": "52019000", "netIncomeFromContinuingOperations": "-225307000" }, "balance": { "goodwill": "507808000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4789729000", "longTermDebt": "3671697000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "909927000", "totalLiabilities": "4022398000", "otherCurrentAssets": "46002000", "totalCurrentAssets": "275733000", "currentLongTermDebt": "None", "longTermInvestments": "3776369000", "shortTermInvestments": "None", "currentNetReceivables": "29866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4513996000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3672762000", "totalShareholderEquity": "767331000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "233545000", "totalCurrentLiabilities": "233545000", "otherNonCurrentLiabilities": "116091000", "totalNonCurrentLiabilities": "3788853000", "cashAndShortTermInvestments": "199865000", "commonStockSharesOutstanding": "23873000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23544000", "capitalExpenditures": "8768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187287000", "cashflowFromInvestment": "-264725000", "stockBasedCompensation": "2281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 367071000, "cost_of_revenue": 139306000, "gross_profit": 227765000, "ebit": 106090000, "ebitda": 114248000, "pretax_income": 40762000, "tax_provision": 10119000, "net_income": 30643000, "net_income_to_common": 30643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247353000, "total_current_assets": 340236000, "total_assets": 4993716000, "short_term_debt": null, "long_term_debt": 3542063000, "total_debt": 3542063000, "total_liabilities": 3945611000, "total_equity": 1048105000, "shares_outstanding": 24407000, "goodwill_and_intangibles": 628131000 }, "cash_flow": { "operating_cash_flow": 45927000, "capital_expenditure": 6200000, "free_cash_flow": 52127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61308, "ticker_id": 5794, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106090000", "ebitda": "114248000", "netIncome": "30643000", "grossProfit": "227765000", "depreciation": "None", "totalRevenue": "367071000", "costOfRevenue": "139306000", "interestIncome": "None", "incomeBeforeTax": "40762000", "interestExpense": "62915000", "operatingIncome": "106090000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10119000", "reportedCurrency": "USD", "netInterestIncome": "-66906000", "nonInterestIncome": "None", "operatingExpenses": "121675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8158000", "sellingGeneralAndAdministrative": "38808000", "netIncomeFromContinuingOperations": "30643000" }, "balance": { "goodwill": "628131000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4993716000", "longTermDebt": "3542063000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1135234000", "totalLiabilities": "3945611000", "otherCurrentAssets": "81869000", "totalCurrentAssets": "340236000", "currentLongTermDebt": "7000000", "longTermInvestments": "3719260000", "shortTermInvestments": "None", "currentNetReceivables": "11014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4653480000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3550574000", "totalShareholderEquity": "1048105000", "capitalLeaseObligations": "1511000", "otherCurrentLiabilities": "278951000", "totalCurrentLiabilities": "278951000", "otherNonCurrentLiabilities": "172196000", "totalNonCurrentLiabilities": "3666660000", "cashAndShortTermInvestments": "247353000", "commonStockSharesOutstanding": "24407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45927000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9005000", "cashflowFromInvestment": "-43819000", "stockBasedCompensation": "3737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367071000, "cost_of_revenue": 139306000, "gross_profit": 227765000, "research_and_development": null, "selling_general_admin": 38808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106090000, "depreciation_amortisation": 8158000, "ebitda": 114248000, "interest_expense": 62915000, "interest_income": null, "other_non_operating": null, "pretax_income": 40762000, "tax_provision": 10119000, "effective_tax_rate": null, "net_income": 30643000, "net_income_continuing_ops": 30643000, "net_income_to_common": 30643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247353000, "short_term_investments": null, "net_receivables": 11014000, "inventory": null, "other_current_assets": null, "total_current_assets": 340236000, "net_ppe": null, "goodwill": 628131000, "intangible_assets": null, "goodwill_and_intangibles": 628131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4653480000, "total_assets": 4993716000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278951000, "long_term_debt": 3542063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3666660000, "total_liabilities": 3945611000, "total_debt": 3542063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1135234000, "total_equity": 1048105000, "shares_outstanding": 24407000, "operating_cash_flow": 45927000, "stock_based_compensation": 3737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9005000, "free_cash_flow": 52127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106090000", "ebitda": "114248000", "netIncome": "30643000", "grossProfit": "227765000", "depreciation": "None", "totalRevenue": "367071000", "costOfRevenue": "139306000", "interestIncome": "None", "incomeBeforeTax": "40762000", "interestExpense": "62915000", "operatingIncome": "106090000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10119000", "reportedCurrency": "USD", "netInterestIncome": "-66906000", "nonInterestIncome": "None", "operatingExpenses": "121675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8158000", "sellingGeneralAndAdministrative": "38808000", "netIncomeFromContinuingOperations": "30643000" }, "balance": { "goodwill": "628131000", "inventory": "None", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4993716000", "longTermDebt": "3542063000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1135234000", "totalLiabilities": "3945611000", "otherCurrentAssets": "81869000", "totalCurrentAssets": "340236000", "currentLongTermDebt": "7000000", "longTermInvestments": "3719260000", "shortTermInvestments": "None", "currentNetReceivables": "11014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4653480000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3550574000", "totalShareholderEquity": "1048105000", "capitalLeaseObligations": "1511000", "otherCurrentLiabilities": "278951000", "totalCurrentLiabilities": "278951000", "otherNonCurrentLiabilities": "172196000", "totalNonCurrentLiabilities": "3666660000", "cashAndShortTermInvestments": "247353000", "commonStockSharesOutstanding": "24407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45927000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9005000", "cashflowFromInvestment": "-43819000", "stockBasedCompensation": "3737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 355285000, "cost_of_revenue": 178361000, "gross_profit": 176924000, "ebit": 100106000, "ebitda": 107567000, "pretax_income": 42510000, "tax_provision": 10329000, "net_income": 32181000, "net_income_to_common": 32181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250621000, "total_current_assets": 329383000, "total_assets": 4816844000, "short_term_debt": 9770000, "long_term_debt": 3443582000, "total_debt": 3453352000, "total_liabilities": 3828717000, "total_equity": 988127000, "shares_outstanding": 24097000, "goodwill_and_intangibles": 602811000 }, "cash_flow": { "operating_cash_flow": 35713000, "capital_expenditure": 7390000, "free_cash_flow": 43103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61309, "ticker_id": 5794, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100106000", "ebitda": "107567000", "netIncome": "32181000", "grossProfit": "176924000", "depreciation": "None", "totalRevenue": "355285000", "costOfRevenue": "178361000", "interestIncome": "None", "incomeBeforeTax": "42510000", "interestExpense": "61376000", "operatingIncome": "101839000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10329000", "reportedCurrency": "USD", "netInterestIncome": "-61376000", "nonInterestIncome": "None", "operatingExpenses": "75085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7461000", "sellingGeneralAndAdministrative": "36779000", "netIncomeFromContinuingOperations": "32181000" }, "balance": { "goodwill": "602811000", "inventory": "-3555000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4816844000", "longTermDebt": "3443582000", "shortTermDebt": "9770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1104591000", "totalLiabilities": "3828717000", "otherCurrentAssets": "67470000", "totalCurrentAssets": "329383000", "currentLongTermDebt": "9770000", "longTermInvestments": "3583322000", "shortTermInvestments": "3555000", "currentNetReceivables": "11292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487461000", "currentAccountsPayable": "197555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3455130000", "totalShareholderEquity": "988127000", "capitalLeaseObligations": "1778000", "otherCurrentLiabilities": "197555000", "totalCurrentLiabilities": "207325000", "otherNonCurrentLiabilities": "176032000", "totalNonCurrentLiabilities": "3621392000", "cashAndShortTermInvestments": "250621000", "commonStockSharesOutstanding": "24097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35713000", "capitalExpenditures": "7390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83702000", "cashflowFromInvestment": "-41004000", "stockBasedCompensation": "4637000", "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": "7461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355285000, "cost_of_revenue": 178361000, "gross_profit": 176924000, "research_and_development": null, "selling_general_admin": 36779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100106000, "depreciation_amortisation": 7461000, "ebitda": 107567000, "interest_expense": 61376000, "interest_income": null, "other_non_operating": null, "pretax_income": 42510000, "tax_provision": 10329000, "effective_tax_rate": null, "net_income": 32181000, "net_income_continuing_ops": 32181000, "net_income_to_common": 32181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250621000, "short_term_investments": 3555000, "net_receivables": 11292000, "inventory": -3555000, "other_current_assets": null, "total_current_assets": 329383000, "net_ppe": null, "goodwill": 602811000, "intangible_assets": null, "goodwill_and_intangibles": 602811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4487461000, "total_assets": 4816844000, "short_term_debt": 9770000, "accounts_payable": 197555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207325000, "long_term_debt": 3443582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3621392000, "total_liabilities": 3828717000, "total_debt": 3453352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1104591000, "total_equity": 988127000, "shares_outstanding": 24097000, "operating_cash_flow": 35713000, "stock_based_compensation": 4637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83702000, "free_cash_flow": 43103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100106000", "ebitda": "107567000", "netIncome": "32181000", "grossProfit": "176924000", "depreciation": "None", "totalRevenue": "355285000", "costOfRevenue": "178361000", "interestIncome": "None", "incomeBeforeTax": "42510000", "interestExpense": "61376000", "operatingIncome": "101839000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10329000", "reportedCurrency": "USD", "netInterestIncome": "-61376000", "nonInterestIncome": "None", "operatingExpenses": "75085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7461000", "sellingGeneralAndAdministrative": "36779000", "netIncomeFromContinuingOperations": "32181000" }, "balance": { "goodwill": "602811000", "inventory": "-3555000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4816844000", "longTermDebt": "3443582000", "shortTermDebt": "9770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1104591000", "totalLiabilities": "3828717000", "otherCurrentAssets": "67470000", "totalCurrentAssets": "329383000", "currentLongTermDebt": "9770000", "longTermInvestments": "3583322000", "shortTermInvestments": "3555000", "currentNetReceivables": "11292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4487461000", "currentAccountsPayable": "197555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3455130000", "totalShareholderEquity": "988127000", "capitalLeaseObligations": "1778000", "otherCurrentLiabilities": "197555000", "totalCurrentLiabilities": "207325000", "otherNonCurrentLiabilities": "176032000", "totalNonCurrentLiabilities": "3621392000", "cashAndShortTermInvestments": "250621000", "commonStockSharesOutstanding": "24097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "250621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35713000", "capitalExpenditures": "7390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83702000", "cashflowFromInvestment": "-41004000", "stockBasedCompensation": "4637000", "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": "7461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 328386000, "cost_of_revenue": 170339000, "gross_profit": 158047000, "ebit": 82957000, "ebitda": 90805000, "pretax_income": 30492000, "tax_provision": 7253000, "net_income": 23239000, "net_income_to_common": 23239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172990000, "total_current_assets": 230685000, "total_assets": 4687175000, "short_term_debt": 387279000, "long_term_debt": 2496918000, "total_debt": 2884197000, "total_liabilities": 3733316000, "total_equity": 953859000, "shares_outstanding": 24468000, "goodwill_and_intangibles": 602400000 }, "cash_flow": { "operating_cash_flow": 50984000, "capital_expenditure": 6861000, "free_cash_flow": 57845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61310, "ticker_id": 5794, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82957000", "ebitda": "90805000", "netIncome": "23239000", "grossProfit": "158047000", "depreciation": "None", "totalRevenue": "328386000", "costOfRevenue": "170339000", "interestIncome": "None", "incomeBeforeTax": "30492000", "interestExpense": "52465000", "operatingIncome": "83591000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7253000", "reportedCurrency": "USD", "netInterestIncome": "-55765000", "nonInterestIncome": "None", "operatingExpenses": "74456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7848000", "sellingGeneralAndAdministrative": "36241000", "netIncomeFromContinuingOperations": "23239000" }, "balance": { "goodwill": "602400000", "inventory": "-10039000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4687175000", "longTermDebt": "2496918000", "shortTermDebt": "387279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1072410000", "totalLiabilities": "3733316000", "otherCurrentAssets": "48026000", "totalCurrentAssets": "230685000", "currentLongTermDebt": "864849000", "longTermInvestments": "3531387000", "shortTermInvestments": "10039000", "currentNetReceivables": "9669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4456490000", "currentAccountsPayable": "180206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3364029000", "totalShareholderEquity": "953859000", "capitalLeaseObligations": "2262000", "otherCurrentLiabilities": "180206000", "totalCurrentLiabilities": "567485000", "otherNonCurrentLiabilities": "189081000", "totalNonCurrentLiabilities": "3165831000", "cashAndShortTermInvestments": "172990000", "commonStockSharesOutstanding": "24468000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50984000", "capitalExpenditures": "6861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55790000", "cashflowFromInvestment": "-90882000", "stockBasedCompensation": "3357000", "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": "7848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328386000, "cost_of_revenue": 170339000, "gross_profit": 158047000, "research_and_development": null, "selling_general_admin": 36241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82957000, "depreciation_amortisation": 7848000, "ebitda": 90805000, "interest_expense": 52465000, "interest_income": null, "other_non_operating": null, "pretax_income": 30492000, "tax_provision": 7253000, "effective_tax_rate": null, "net_income": 23239000, "net_income_continuing_ops": 23239000, "net_income_to_common": 23239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172990000, "short_term_investments": 10039000, "net_receivables": 9669000, "inventory": -10039000, "other_current_assets": null, "total_current_assets": 230685000, "net_ppe": null, "goodwill": 602400000, "intangible_assets": null, "goodwill_and_intangibles": 602400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4456490000, "total_assets": 4687175000, "short_term_debt": 387279000, "accounts_payable": 180206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 567485000, "long_term_debt": 2496918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3165831000, "total_liabilities": 3733316000, "total_debt": 2884197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1072410000, "total_equity": 953859000, "shares_outstanding": 24468000, "operating_cash_flow": 50984000, "stock_based_compensation": 3357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55790000, "free_cash_flow": 57845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82957000", "ebitda": "90805000", "netIncome": "23239000", "grossProfit": "158047000", "depreciation": "None", "totalRevenue": "328386000", "costOfRevenue": "170339000", "interestIncome": "None", "incomeBeforeTax": "30492000", "interestExpense": "52465000", "operatingIncome": "83591000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7253000", "reportedCurrency": "USD", "netInterestIncome": "-55765000", "nonInterestIncome": "None", "operatingExpenses": "74456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7848000", "sellingGeneralAndAdministrative": "36241000", "netIncomeFromContinuingOperations": "23239000" }, "balance": { "goodwill": "602400000", "inventory": "-10039000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "4687175000", "longTermDebt": "2496918000", "shortTermDebt": "387279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1072410000", "totalLiabilities": "3733316000", "otherCurrentAssets": "48026000", "totalCurrentAssets": "230685000", "currentLongTermDebt": "864849000", "longTermInvestments": "3531387000", "shortTermInvestments": "10039000", "currentNetReceivables": "9669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4456490000", "currentAccountsPayable": "180206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3364029000", "totalShareholderEquity": "953859000", "capitalLeaseObligations": "2262000", "otherCurrentLiabilities": "180206000", "totalCurrentLiabilities": "567485000", "otherNonCurrentLiabilities": "189081000", "totalNonCurrentLiabilities": "3165831000", "cashAndShortTermInvestments": "172990000", "commonStockSharesOutstanding": "24468000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50984000", "capitalExpenditures": "6861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55790000", "cashflowFromInvestment": "-90882000", "stockBasedCompensation": "3357000", "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": "7848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 277387000, "cost_of_revenue": 162561000, "gross_profit": 114826000, "ebit": -221412000, "ebitda": -212443000, "pretax_income": -271696000, "tax_provision": -934000, "net_income": -270762000, "net_income_to_common": -270762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158364000, "total_current_assets": 209089000, "total_assets": 4630486000, "short_term_debt": 29310000, "long_term_debt": 2815567000, "total_debt": 2844877000, "total_liabilities": 3693948000, "total_equity": 936538000, "shares_outstanding": 23741000, "goodwill_and_intangibles": 606523000 }, "cash_flow": { "operating_cash_flow": 36780000, "capital_expenditure": 34943000, "free_cash_flow": 71723000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61311, "ticker_id": 5794, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-221412000", "ebitda": "-212443000", "netIncome": "-270762000", "grossProfit": "114826000", "depreciation": "None", "totalRevenue": "277387000", "costOfRevenue": "162561000", "interestIncome": "None", "incomeBeforeTax": "-271696000", "interestExpense": "54501000", "operatingIncome": "-217193000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-934000", "reportedCurrency": "USD", "netInterestIncome": "-54501000", "nonInterestIncome": "None", "operatingExpenses": "332019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8969000", "sellingGeneralAndAdministrative": "36809000", "netIncomeFromContinuingOperations": "-270762000" }, "balance": { "goodwill": "606475000", "inventory": "-17311000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4630486000", "longTermDebt": "2815567000", "shortTermDebt": "29310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "1049171000", "totalLiabilities": "3693948000", "otherCurrentAssets": "41645000", "totalCurrentAssets": "209089000", "currentLongTermDebt": "499646000", "longTermInvestments": "3468432000", "shortTermInvestments": "17311000", "currentNetReceivables": "9080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4421397000", "currentAccountsPayable": "173928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3318031000", "totalShareholderEquity": "936538000", "capitalLeaseObligations": "2818000", "otherCurrentLiabilities": "16000000", "totalCurrentLiabilities": "219238000", "otherNonCurrentLiabilities": "185989000", "totalNonCurrentLiabilities": "3474710000", "cashAndShortTermInvestments": "158364000", "commonStockSharesOutstanding": "23741000", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "158364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36780000", "capitalExpenditures": "34943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109428000", "cashflowFromInvestment": "-131215000", "stockBasedCompensation": "2837000", "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": "8969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277387000, "cost_of_revenue": 162561000, "gross_profit": 114826000, "research_and_development": null, "selling_general_admin": 36809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -221412000, "depreciation_amortisation": 8969000, "ebitda": -212443000, "interest_expense": 54501000, "interest_income": null, "other_non_operating": null, "pretax_income": -271696000, "tax_provision": -934000, "effective_tax_rate": null, "net_income": -270762000, "net_income_continuing_ops": -270762000, "net_income_to_common": -270762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158364000, "short_term_investments": 17311000, "net_receivables": 9080000, "inventory": -17311000, "other_current_assets": null, "total_current_assets": 209089000, "net_ppe": null, "goodwill": 606475000, "intangible_assets": 48000, "goodwill_and_intangibles": 606523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4421397000, "total_assets": 4630486000, "short_term_debt": 29310000, "accounts_payable": 173928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219238000, "long_term_debt": 2815567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3474710000, "total_liabilities": 3693948000, "total_debt": 2844877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1049171000, "total_equity": 936538000, "shares_outstanding": 23741000, "operating_cash_flow": 36780000, "stock_based_compensation": 2837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131215000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109428000, "free_cash_flow": 71723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-221412000", "ebitda": "-212443000", "netIncome": "-270762000", "grossProfit": "114826000", "depreciation": "None", "totalRevenue": "277387000", "costOfRevenue": "162561000", "interestIncome": "None", "incomeBeforeTax": "-271696000", "interestExpense": "54501000", "operatingIncome": "-217193000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-934000", "reportedCurrency": "USD", "netInterestIncome": "-54501000", "nonInterestIncome": "None", "operatingExpenses": "332019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8969000", "sellingGeneralAndAdministrative": "36809000", "netIncomeFromContinuingOperations": "-270762000" }, "balance": { "goodwill": "606475000", "inventory": "-17311000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4630486000", "longTermDebt": "2815567000", "shortTermDebt": "29310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "1049171000", "totalLiabilities": "3693948000", "otherCurrentAssets": "41645000", "totalCurrentAssets": "209089000", "currentLongTermDebt": "499646000", "longTermInvestments": "3468432000", "shortTermInvestments": "17311000", "currentNetReceivables": "9080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4421397000", "currentAccountsPayable": "173928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3318031000", "totalShareholderEquity": "936538000", "capitalLeaseObligations": "2818000", "otherCurrentLiabilities": "16000000", "totalCurrentLiabilities": "219238000", "otherNonCurrentLiabilities": "185989000", "totalNonCurrentLiabilities": "3474710000", "cashAndShortTermInvestments": "158364000", "commonStockSharesOutstanding": "23741000", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "158364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36780000", "capitalExpenditures": "34943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109428000", "cashflowFromInvestment": "-131215000", "stockBasedCompensation": "2837000", "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": "8969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 309619000, "cost_of_revenue": 159387000, "gross_profit": 150232000, "ebit": 77118000, "ebitda": 88314000, "pretax_income": 30063000, "tax_provision": 10724000, "net_income": 19339000, "net_income_to_common": 19339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144711000, "total_current_assets": 238758000, "total_assets": 4760288000, "short_term_debt": 902787000, "long_term_debt": 1838362000, "total_debt": 2741149000, "total_liabilities": 3561505000, "total_equity": 1198783000, "shares_outstanding": 24382000, "goodwill_and_intangibles": 844807000 }, "cash_flow": { "operating_cash_flow": 53588000, "capital_expenditure": 7262000, "free_cash_flow": 60850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61313, "ticker_id": 5794, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77118000", "ebitda": "88314000", "netIncome": "19339000", "grossProfit": "150232000", "depreciation": "None", "totalRevenue": "309619000", "costOfRevenue": "159387000", "interestIncome": "None", "incomeBeforeTax": "30063000", "interestExpense": "47055000", "operatingIncome": "75518000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10724000", "reportedCurrency": "USD", "netInterestIncome": "-50558000", "nonInterestIncome": "None", "operatingExpenses": "74714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11196000", "sellingGeneralAndAdministrative": "35559000", "netIncomeFromContinuingOperations": "19339000" }, "balance": { "goodwill": "826010000", "inventory": "-24018000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4760288000", "longTermDebt": "1838362000", "shortTermDebt": "902787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18797000", "reportedCurrency": "USD", "retainedEarnings": "1319933000", "totalLiabilities": "3561505000", "otherCurrentAssets": "83808000", "totalCurrentAssets": "238758000", "currentLongTermDebt": "1272387000", "longTermInvestments": "3320544000", "shortTermInvestments": "24018000", "currentNetReceivables": "10239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4521530000", "currentAccountsPayable": "171746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3114175000", "totalShareholderEquity": "1198783000", "capitalLeaseObligations": "3426000", "otherCurrentLiabilities": "190646000", "totalCurrentLiabilities": "1093433000", "otherNonCurrentLiabilities": "256684000", "totalNonCurrentLiabilities": "2468072000", "cashAndShortTermInvestments": "144711000", "commonStockSharesOutstanding": "24382000", "intangibleAssetsExcludingGoodwill": "18797000", "cashAndCashEquivalentsAtCarryingValue": "144711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53588000", "capitalExpenditures": "7262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31754000", "cashflowFromInvestment": "-56480000", "stockBasedCompensation": "3092000", "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": "11196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309619000, "cost_of_revenue": 159387000, "gross_profit": 150232000, "research_and_development": null, "selling_general_admin": 35559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77118000, "depreciation_amortisation": 11196000, "ebitda": 88314000, "interest_expense": 47055000, "interest_income": null, "other_non_operating": null, "pretax_income": 30063000, "tax_provision": 10724000, "effective_tax_rate": null, "net_income": 19339000, "net_income_continuing_ops": 19339000, "net_income_to_common": 19339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144711000, "short_term_investments": 24018000, "net_receivables": 10239000, "inventory": -24018000, "other_current_assets": null, "total_current_assets": 238758000, "net_ppe": null, "goodwill": 826010000, "intangible_assets": 18797000, "goodwill_and_intangibles": 844807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4521530000, "total_assets": 4760288000, "short_term_debt": 902787000, "accounts_payable": 171746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093433000, "long_term_debt": 1838362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2468072000, "total_liabilities": 3561505000, "total_debt": 2741149000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1319933000, "total_equity": 1198783000, "shares_outstanding": 24382000, "operating_cash_flow": 53588000, "stock_based_compensation": 3092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31754000, "free_cash_flow": 60850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77118000", "ebitda": "88314000", "netIncome": "19339000", "grossProfit": "150232000", "depreciation": "None", "totalRevenue": "309619000", "costOfRevenue": "159387000", "interestIncome": "None", "incomeBeforeTax": "30063000", "interestExpense": "47055000", "operatingIncome": "75518000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10724000", "reportedCurrency": "USD", "netInterestIncome": "-50558000", "nonInterestIncome": "None", "operatingExpenses": "74714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11196000", "sellingGeneralAndAdministrative": "35559000", "netIncomeFromContinuingOperations": "19339000" }, "balance": { "goodwill": "826010000", "inventory": "-24018000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4760288000", "longTermDebt": "1838362000", "shortTermDebt": "902787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18797000", "reportedCurrency": "USD", "retainedEarnings": "1319933000", "totalLiabilities": "3561505000", "otherCurrentAssets": "83808000", "totalCurrentAssets": "238758000", "currentLongTermDebt": "1272387000", "longTermInvestments": "3320544000", "shortTermInvestments": "24018000", "currentNetReceivables": "10239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4521530000", "currentAccountsPayable": "171746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3114175000", "totalShareholderEquity": "1198783000", "capitalLeaseObligations": "3426000", "otherCurrentLiabilities": "190646000", "totalCurrentLiabilities": "1093433000", "otherNonCurrentLiabilities": "256684000", "totalNonCurrentLiabilities": "2468072000", "cashAndShortTermInvestments": "144711000", "commonStockSharesOutstanding": "24382000", "intangibleAssetsExcludingGoodwill": "18797000", "cashAndCashEquivalentsAtCarryingValue": "144711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53588000", "capitalExpenditures": "7262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31754000", "cashflowFromInvestment": "-56480000", "stockBasedCompensation": "3092000", "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": "11196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "income_statement": { "revenue": 323044000, "cost_of_revenue": 163392000, "gross_profit": 159652000, "ebit": 82611000, "ebitda": 93313000, "pretax_income": 36334000, "tax_provision": 10029000, "net_income": 26305000, "net_income_to_common": 26305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184871000, "total_current_assets": 277623000, "total_assets": 4876570000, "short_term_debt": 899539000, "long_term_debt": 1904978000, "total_debt": 2804517000, "total_liabilities": 3642735000, "total_equity": 1233835000, "shares_outstanding": 24280000, "goodwill_and_intangibles": 872942000 }, "cash_flow": { "operating_cash_flow": 26710000, "capital_expenditure": 4618000, "free_cash_flow": 31328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 61314, "ticker_id": 5794, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:35:27.083512+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82611000", "ebitda": "93313000", "netIncome": "26305000", "grossProfit": "159652000", "depreciation": "None", "totalRevenue": "323044000", "costOfRevenue": "163392000", "interestIncome": "None", "incomeBeforeTax": "36334000", "interestExpense": "49983000", "operatingIncome": "88072000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10029000", "reportedCurrency": "USD", "netInterestIncome": "-49983000", "nonInterestIncome": "None", "operatingExpenses": "71580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1755000", "costofGoodsAndServicesSold": "163392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10702000", "sellingGeneralAndAdministrative": "34529000", "netIncomeFromContinuingOperations": "26305000" }, "balance": { "goodwill": "852196000", "inventory": "-34957000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4876570000", "longTermDebt": "1904978000", "shortTermDebt": "899539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20746000", "reportedCurrency": "USD", "retainedEarnings": "1300594000", "totalLiabilities": "3642735000", "otherCurrentAssets": "79499000", "totalCurrentAssets": "277623000", "currentLongTermDebt": "1294517000", "longTermInvestments": "3330986000", "shortTermInvestments": "34957000", "currentNetReceivables": "13253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598947000", "currentAccountsPayable": "203050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "107218000", "shortLongTermDebtTotal": "3203425000", "totalShareholderEquity": "1233835000", "capitalLeaseObligations": "3930000", "otherCurrentLiabilities": "203050000", "totalCurrentLiabilities": "1102589000", "otherNonCurrentLiabilities": "236260000", "totalNonCurrentLiabilities": "2540146000", "cashAndShortTermInvestments": "184871000", "commonStockSharesOutstanding": "24280000", "intangibleAssetsExcludingGoodwill": "20746000", "cashAndCashEquivalentsAtCarryingValue": "184871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26710000", "capitalExpenditures": "4618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80252000", "cashflowFromInvestment": "-83531000", "stockBasedCompensation": "3873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23431000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323044000, "cost_of_revenue": 163392000, "gross_profit": 159652000, "research_and_development": null, "selling_general_admin": 34529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82611000, "depreciation_amortisation": 10702000, "ebitda": 93313000, "interest_expense": 49983000, "interest_income": null, "other_non_operating": null, "pretax_income": 36334000, "tax_provision": 10029000, "effective_tax_rate": null, "net_income": 26305000, "net_income_continuing_ops": 26305000, "net_income_to_common": 26305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184871000, "short_term_investments": 34957000, "net_receivables": 13253000, "inventory": -34957000, "other_current_assets": null, "total_current_assets": 277623000, "net_ppe": null, "goodwill": 852196000, "intangible_assets": 20746000, "goodwill_and_intangibles": 872942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4598947000, "total_assets": 4876570000, "short_term_debt": 899539000, "accounts_payable": 203050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1102589000, "long_term_debt": 1904978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2540146000, "total_liabilities": 3642735000, "total_debt": 2804517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1300594000, "total_equity": 1233835000, "shares_outstanding": 24280000, "operating_cash_flow": 26710000, "stock_based_compensation": 3873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80252000, "free_cash_flow": 31328000, "net_change_in_cash": 23431000 }, "raw_data": { "income": { "ebit": "82611000", "ebitda": "93313000", "netIncome": "26305000", "grossProfit": "159652000", "depreciation": "None", "totalRevenue": "323044000", "costOfRevenue": "163392000", "interestIncome": "None", "incomeBeforeTax": "36334000", "interestExpense": "49983000", "operatingIncome": "88072000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10029000", "reportedCurrency": "USD", "netInterestIncome": "-49983000", "nonInterestIncome": "None", "operatingExpenses": "71580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1755000", "costofGoodsAndServicesSold": "163392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10702000", "sellingGeneralAndAdministrative": "34529000", "netIncomeFromContinuingOperations": "26305000" }, "balance": { "goodwill": "852196000", "inventory": "-34957000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "4876570000", "longTermDebt": "1904978000", "shortTermDebt": "899539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20746000", "reportedCurrency": "USD", "retainedEarnings": "1300594000", "totalLiabilities": "3642735000", "otherCurrentAssets": "79499000", "totalCurrentAssets": "277623000", "currentLongTermDebt": "1294517000", "longTermInvestments": "3330986000", "shortTermInvestments": "34957000", "currentNetReceivables": "13253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598947000", "currentAccountsPayable": "203050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "107218000", "shortLongTermDebtTotal": "3203425000", "totalShareholderEquity": "1233835000", "capitalLeaseObligations": "3930000", "otherCurrentLiabilities": "203050000", "totalCurrentLiabilities": "1102589000", "otherNonCurrentLiabilities": "236260000", "totalNonCurrentLiabilities": "2540146000", "cashAndShortTermInvestments": "184871000", "commonStockSharesOutstanding": "24280000", "intangibleAssetsExcludingGoodwill": "20746000", "cashAndCashEquivalentsAtCarryingValue": "184871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26710000", "capitalExpenditures": "4618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80252000", "cashflowFromInvestment": "-83531000", "stockBasedCompensation": "3873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23431000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }