{ "ticker": { "uuid": "1823eb7c-47c0-497c-a03c-267a02ba2292", "symbol": "CHH", "name": "Choice Hotels International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/1823eb7c-47c0-497c-a03c-267a02ba2292/", "api_url": "https://sharemaestro.com/factors/api/tickers/1823eb7c-47c0-497c-a03c-267a02ba2292/" }, "ticker_metadata": { "id": 713, "uuid": "1823eb7c-47c0-497c-a03c-267a02ba2292", "symbol": "CHH", "name": "Choice Hotels International Inc", "asset_type": "equity", "market_cap": 4953549000, "stock_exchange_id": 3, "industry": "Lodging", "sector": "Consumer Cyclical", "description": "Choice Hotels International, Inc. is a global hotel franchisor. The company is headquartered in Rockville, Maryland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1823eb7c-47c0-497c-a03c-267a02ba2292", "symbol": "CHH", "name": "Choice Hotels International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/1823eb7c-47c0-497c-a03c-267a02ba2292/", "api_url": "https://sharemaestro.com/factors/api/tickers/1823eb7c-47c0-497c-a03c-267a02ba2292/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.21, "quality": 0.81, "momentum": 0.16, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 109.81, "market_cap": 5067182450, "pe_ratio": 14.6571, "earnings_yield": 0.0682, "ebitda_to_ev": 0.0884, "shareholder_yield": 0.0105, "roe": 2.5156, "piotroski_f_score": 6, "momentum_12_1": -0.1626, "volatility_252d": 0.3419 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.128348+00:00", "batch_id": "" }, "size": { "price_close": 109.81, "market_cap": 5067182450, "market_cap_usd": 5067182450, "enterprise_value": 7026546450, "shares_outstanding": 46145000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.6571, "pb_ratio": 36.8718, "ptbv_ratio": null, "ps_ratio": 3.1581, "pcf_ratio": 22.3415, "pfcf_ratio": 14.9331, "ev_ebitda": 11.3091, "ev_ebit": 13.4787, "ev_sales": 4.3793, "ev_fcf": 20.7074, "earnings_yield": 0.0682, "fcf_yield": 0.0483, "price_to_sales": 3.1581, "price_to_book": 36.8718, "price_to_cashflow": 22.3415, "ebitda_to_ev": 0.0884, "sales_yield": 0.2283 }, "yield": { "dividend_yield": 0.0105, "buyback_yield": 0, "shareholder_yield": 0.0105, "debt_paydown_yield": null, "total_yield": 0.0105 }, "quality": { "gross_margin": 0.4452, "operating_margin": 0.3249, "net_margin": 0.2155, "ebitda_margin": 0.3872, "fcf_margin": 0.2115, "roe": 2.5156, "roa": 0.1174, "roic": 0.2011, "roc_greenblatt": null, "asset_turnover": 0.5449, "cash_conversion": 0.9815, "accruals_ratio": 0.0404, "sbc_to_revenue": 0.023, "piotroski_f_score": 6, "altman_z_score": 3.3082, "earnings_stability_5y": 0.5764, "revenue_stability_5y": 0.2443, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2426, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 20.4265, "net_debt_to_ebitda": 3.1536, "debt_to_assets": 0.6803, "interest_coverage": 5.5536, "current_ratio": 0.9465, "quick_ratio": 0.9465, "net_debt": 1959364000, "local_beta": 0.0021, "volatility_252d": 0.3419, "volatility_60d": 0.8216, "max_drawdown_12m": -0.3644, "risk_adjusted_momentum": -0.4756 }, "growth": { "revenue_growth_1y": 0.0118, "revenue_growth_3y_cagr": 0.0443, "revenue_growth_5y_cagr": 0.1558, "eps_growth_1y": 0.1039, "eps_growth_3y_cagr": 0.0366, "eps_growth_5y_cagr": 0.3746, "fcf_growth_1y": -0.3175, "book_value_growth_1y": null, "revenue_growth": 0.0118, "earnings_growth": 0.1039 }, "momentum": { "price_return_1m": 0.0303, "price_return_3m": 0.0959, "price_return_6m": 0.2879, "price_return_9m": -0.0521, "price_return_12m": -0.1372, "price_return_12m_ex1m": -0.1626, "momentum_6m": 0.2879, "momentum_12m": -0.1372, "momentum_12_1": -0.1626, "distance_from_52w_high": -0.1814, "distance_from_52w_low": 0.2879, "relative_strength": -0.2372 }, "raw_ttm": { "revenue_ttm": 1604508000, "gross_profit_ttm": 714345000, "ebit_ttm": 521307000, "ebitda_ttm": 621320000, "net_income_ttm": 345716000, "eps_diluted_ttm": 7.4919, "operating_cash_flow_ttm": 226806000, "capital_expenditure_ttm": 112519999, "fcf_ttm": 339325999, "dividends_paid_ttm": 53116000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93868000, "cash_and_equivalents": 43872000, "total_current_assets": 410775000, "total_current_liabilities": 433989000, "net_ppe": null, "total_assets": 2944586000, "total_debt": 2003236000, "total_equity": 137427000, "net_working_capital": -58722000, "book_value_per_share": 2.9782, "retained_earnings": 2325220000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1263299000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 38, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 65, "rank_pcf": 80, "rank_ev_ebitda": 46, "rank_ev_ebit": 53, "rank_earnings_yield": 38, "rank_fcf_yield": 68, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 51, "rank_fcf_margin": 45, "rank_piotroski": 35, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 13, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 74 }, "composites": { "value_composite": 79, "quality_composite": 19, "momentum_composite": 84, "growth_composite": 28, "yield_composite": 31, "svqf_composite": 19, "vc1_composite": 83, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.4124, "os_score": 0.2, "value_percentile": 0.21, "quality_percentile": 0.81, "momentum_percentile": 0.16, "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": 8, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3825, "ticker_id": 713, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.128348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 109.81, "market_cap": 5067182450, "market_cap_usd": 5067182450, "enterprise_value": 7026546450, "shares_outstanding": 46145000, "fx_rate_to_usd": null, "pe_ratio": 14.65706664, "pb_ratio": 36.87181158, "ptbv_ratio": null, "ps_ratio": 3.15809111, "pcf_ratio": 22.34148325, "pfcf_ratio": 14.93308047, "ev_ebitda": 11.30906208, "ev_ebit": 13.4787111, "ev_sales": 4.37925299, "ev_fcf": 20.70736245, "earnings_yield": 0.06822648, "fcf_yield": 0.048292, "dividend_yield": 0.01048235, "buyback_yield": 0, "shareholder_yield": 0.01048235, "debt_paydown_yield": null, "total_yield": 0.01048235, "gross_margin": 0.44521124, "operating_margin": 0.32490147, "net_margin": 0.21546543, "ebitda_margin": 0.38723397, "fcf_margin": 0.2114829, "roe": 2.51563375, "roa": 0.11740734, "roic": 0.20108689, "roc_greenblatt": null, "asset_turnover": 0.54490105, "cash_conversion": 0.98151662, "accruals_ratio": 0.04038259, "sbc_to_revenue": 0.02296903, "debt_to_equity": 20.42654646, "net_debt_to_ebitda": 3.15355051, "debt_to_assets": 0.6803116, "interest_coverage": 5.55361785, "current_ratio": 0.94651017, "quick_ratio": 0.94651017, "net_debt": 1959364000, "revenue_growth_1y": 0.0118291, "revenue_growth_3y_cagr": 0.04433252, "revenue_growth_5y_cagr": 0.15582864, "eps_growth_1y": 0.10385389, "eps_growth_3y_cagr": 0.03657442, "eps_growth_5y_cagr": 0.37457479, "fcf_growth_1y": -0.3175385, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 3.30824872, "earnings_stability_5y": 0.576373, "revenue_stability_5y": 0.244301, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03030587, "price_return_3m": 0.09590818, "price_return_6m": 0.28785364, "price_return_9m": -0.0520742, "price_return_12m": -0.13719747, "price_return_12m_ex1m": -0.16257632, "distance_from_52w_high": -0.18141672, "distance_from_52w_low": 0.28785364, "relative_strength": -0.23716105, "local_beta": 0.0021, "volatility_252d": 0.341866, "volatility_60d": 0.821596, "max_drawdown_12m": -0.36438175, "revenue_ttm": 1604508000, "gross_profit_ttm": 714345000, "ebit_ttm": 521307000, "ebitda_ttm": 621320000, "net_income_ttm": 345716000, "eps_diluted_ttm": 7.49194929, "operating_cash_flow_ttm": 226806000, "capital_expenditure_ttm": 112519999, "fcf_ttm": 339325999, "dividends_paid_ttm": 53116000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93868000, "cash_and_equivalents": 43872000, "total_current_assets": 410775000, "total_current_liabilities": 433989000, "net_ppe": null, "total_assets": 2944586000, "total_debt": 2003236000, "total_equity": 137427000, "net_working_capital": -58722000, "book_value_per_share": 2.97815581, "retained_earnings": 2325220000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1263299000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 65, "rank_pcf": 80, "rank_ev_ebitda": 46, "rank_ev_ebit": 53, "rank_earnings_yield": 38, "rank_fcf_yield": 68, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 51, "rank_fcf_margin": 45, "rank_piotroski": 35, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 13, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 74, "value_composite": 79, "quality_composite": 19, "momentum_composite": 84, "growth_composite": 28, "yield_composite": 31, "svqf_composite": 19, "vc1_composite": 83, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 109.81, "os": 0.2, "value": 0.21, "quality": 0.81, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.6571, "earnings_yield": 0.0682, "shareholder_yield": 0.0105, "roe": 2.5156, "momentum_12_1": -0.1626, "complete_fields": { "id": 3825, "ticker_id": 713, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.128348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 109.81, "market_cap": 5067182450, "market_cap_usd": 5067182450, "enterprise_value": 7026546450, "shares_outstanding": 46145000, "fx_rate_to_usd": null, "pe_ratio": 14.65706664, "pb_ratio": 36.87181158, "ptbv_ratio": null, "ps_ratio": 3.15809111, "pcf_ratio": 22.34148325, "pfcf_ratio": 14.93308047, "ev_ebitda": 11.30906208, "ev_ebit": 13.4787111, "ev_sales": 4.37925299, "ev_fcf": 20.70736245, "earnings_yield": 0.06822648, "fcf_yield": 0.048292, "dividend_yield": 0.01048235, "buyback_yield": 0, "shareholder_yield": 0.01048235, "debt_paydown_yield": null, "total_yield": 0.01048235, "gross_margin": 0.44521124, "operating_margin": 0.32490147, "net_margin": 0.21546543, "ebitda_margin": 0.38723397, "fcf_margin": 0.2114829, "roe": 2.51563375, "roa": 0.11740734, "roic": 0.20108689, "roc_greenblatt": null, "asset_turnover": 0.54490105, "cash_conversion": 0.98151662, "accruals_ratio": 0.04038259, "sbc_to_revenue": 0.02296903, "debt_to_equity": 20.42654646, "net_debt_to_ebitda": 3.15355051, "debt_to_assets": 0.6803116, "interest_coverage": 5.55361785, "current_ratio": 0.94651017, "quick_ratio": 0.94651017, "net_debt": 1959364000, "revenue_growth_1y": 0.0118291, "revenue_growth_3y_cagr": 0.04433252, "revenue_growth_5y_cagr": 0.15582864, "eps_growth_1y": 0.10385389, "eps_growth_3y_cagr": 0.03657442, "eps_growth_5y_cagr": 0.37457479, "fcf_growth_1y": -0.3175385, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 3.30824872, "earnings_stability_5y": 0.576373, "revenue_stability_5y": 0.244301, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03030587, "price_return_3m": 0.09590818, "price_return_6m": 0.28785364, "price_return_9m": -0.0520742, "price_return_12m": -0.13719747, "price_return_12m_ex1m": -0.16257632, "distance_from_52w_high": -0.18141672, "distance_from_52w_low": 0.28785364, "relative_strength": -0.23716105, "local_beta": 0.0021, "volatility_252d": 0.341866, "volatility_60d": 0.821596, "max_drawdown_12m": -0.36438175, "revenue_ttm": 1604508000, "gross_profit_ttm": 714345000, "ebit_ttm": 521307000, "ebitda_ttm": 621320000, "net_income_ttm": 345716000, "eps_diluted_ttm": 7.49194929, "operating_cash_flow_ttm": 226806000, "capital_expenditure_ttm": 112519999, "fcf_ttm": 339325999, "dividends_paid_ttm": 53116000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93868000, "cash_and_equivalents": 43872000, "total_current_assets": 410775000, "total_current_liabilities": 433989000, "net_ppe": null, "total_assets": 2944586000, "total_debt": 2003236000, "total_equity": 137427000, "net_working_capital": -58722000, "book_value_per_share": 2.97815581, "retained_earnings": 2325220000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1263299000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 65, "rank_pcf": 80, "rank_ev_ebitda": 46, "rank_ev_ebit": 53, "rank_earnings_yield": 38, "rank_fcf_yield": 68, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 51, "rank_fcf_margin": 45, "rank_piotroski": 35, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 13, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 74, "value_composite": 79, "quality_composite": 19, "momentum_composite": 84, "growth_composite": 28, "yield_composite": 31, "svqf_composite": 19, "vc1_composite": 83, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1596793000, "cost_of_revenue": 942936000, "gross_profit": 653857000, "ebit": 548039000, "ebitda": 659274000, "pretax_income": 456891000, "tax_provision": 86945000, "net_income": 369946000, "net_income_to_common": 369946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44997000, "total_current_assets": 405998000, "total_assets": 2918203000, "short_term_debt": 8364000, "long_term_debt": 1906122000, "total_debt": 1914486000, "total_liabilities": 2736974000, "total_equity": 181229000, "shares_outstanding": 46580000, "goodwill_and_intangibles": 1388244000 }, "cash_flow": { "operating_cash_flow": 270447000, "capital_expenditure": 145795000, "free_cash_flow": 416242000, "dividends_paid": 53472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236709, "ticker_id": 713, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548039000", "ebitda": "659274000", "netIncome": "369946000", "grossProfit": "653857000", "depreciation": "None", "totalRevenue": "1596793000", "costOfRevenue": "942936000", "interestIncome": "99235000", "incomeBeforeTax": "456891000", "interestExpense": "91148000", "operatingIncome": "453100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86945000", "reportedCurrency": "USD", "netInterestIncome": "-84911000", "nonInterestIncome": "None", "operatingExpenses": "200757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111235000", "sellingGeneralAndAdministrative": "420642000", "netIncomeFromContinuingOperations": "369946000" }, "balance": { "goodwill": "305758000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2918203000", "longTermDebt": "1906122000", "shortTermDebt": "8364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1082486000", "reportedCurrency": "USD", "retainedEarnings": "2318031000", "totalLiabilities": "2736974000", "otherCurrentAssets": "153510000", "totalCurrentAssets": "405998000", "currentLongTermDebt": "None", "longTermInvestments": "185202000", "shortTermInvestments": "None", "currentNetReceivables": "207491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512205000", "currentAccountsPayable": "156276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726961000", "shortLongTermDebtTotal": "2130412000", "totalShareholderEquity": "181229000", "capitalLeaseObligations": "116327000", "otherCurrentLiabilities": "201953000", "totalCurrentLiabilities": "467291000", "otherNonCurrentLiabilities": "43258000", "totalNonCurrentLiabilities": "2269683000", "cashAndShortTermInvestments": "44997000", "commonStockSharesOutstanding": "46580000", "intangibleAssetsExcludingGoodwill": "1082486000", "cashAndCashEquivalentsAtCarryingValue": "44997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369946000", "profitLoss": "None", "dividendPayout": "53472000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270447000", "capitalExpenditures": "145795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50103000", "cashflowFromInvestment": "-218264000", "stockBasedCompensation": "38254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1596793000, "cost_of_revenue": 942936000, "gross_profit": 653857000, "research_and_development": null, "selling_general_admin": 420642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548039000, "depreciation_amortisation": 111235000, "ebitda": 659274000, "interest_expense": 91148000, "interest_income": null, "other_non_operating": null, "pretax_income": 456891000, "tax_provision": 86945000, "effective_tax_rate": null, "net_income": 369946000, "net_income_continuing_ops": 369946000, "net_income_to_common": 369946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44997000, "short_term_investments": null, "net_receivables": 207491000, "inventory": null, "other_current_assets": null, "total_current_assets": 405998000, "net_ppe": null, "goodwill": 305758000, "intangible_assets": 1082486000, "goodwill_and_intangibles": 1388244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2512205000, "total_assets": 2918203000, "short_term_debt": 8364000, "accounts_payable": 156276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467291000, "long_term_debt": 1906122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2269683000, "total_liabilities": 2736974000, "total_debt": 1914486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2318031000, "total_equity": 181229000, "shares_outstanding": 46580000, "operating_cash_flow": 270447000, "stock_based_compensation": 38254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218264000, "dividends_paid": 53472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50103000, "free_cash_flow": 416242000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "548039000", "ebitda": "659274000", "netIncome": "369946000", "grossProfit": "653857000", "depreciation": "None", "totalRevenue": "1596793000", "costOfRevenue": "942936000", "interestIncome": "99235000", "incomeBeforeTax": "456891000", "interestExpense": "91148000", "operatingIncome": "453100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86945000", "reportedCurrency": "USD", "netInterestIncome": "-84911000", "nonInterestIncome": "None", "operatingExpenses": "200757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111235000", "sellingGeneralAndAdministrative": "420642000", "netIncomeFromContinuingOperations": "369946000" }, "balance": { "goodwill": "305758000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2918203000", "longTermDebt": "1906122000", "shortTermDebt": "8364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1082486000", "reportedCurrency": "USD", "retainedEarnings": "2318031000", "totalLiabilities": "2736974000", "otherCurrentAssets": "153510000", "totalCurrentAssets": "405998000", "currentLongTermDebt": "None", "longTermInvestments": "185202000", "shortTermInvestments": "None", "currentNetReceivables": "207491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512205000", "currentAccountsPayable": "156276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726961000", "shortLongTermDebtTotal": "2130412000", "totalShareholderEquity": "181229000", "capitalLeaseObligations": "116327000", "otherCurrentLiabilities": "201953000", "totalCurrentLiabilities": "467291000", "otherNonCurrentLiabilities": "43258000", "totalNonCurrentLiabilities": "2269683000", "cashAndShortTermInvestments": "44997000", "commonStockSharesOutstanding": "46580000", "intangibleAssetsExcludingGoodwill": "1082486000", "cashAndCashEquivalentsAtCarryingValue": "44997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369946000", "profitLoss": "None", "dividendPayout": "53472000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270447000", "capitalExpenditures": "145795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50103000", "cashflowFromInvestment": "-218264000", "stockBasedCompensation": "38254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59715000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1584839000, "cost_of_revenue": 840673000, "gross_profit": 744166000, "ebit": 482776000, "ebitda": 553636000, "pretax_income": 395645000, "tax_provision": 95980000, "net_income": 299665000, "net_income_to_common": 299665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40177000, "total_current_assets": 339086000, "total_assets": 2530527000, "short_term_debt": 5367000, "long_term_debt": 1768526000, "total_debt": 1773893000, "total_liabilities": 2575798000, "total_equity": -45271000, "shares_outstanding": 47195000, "goodwill_and_intangibles": 1104200000 }, "cash_flow": { "operating_cash_flow": 319403000, "capital_expenditure": 145852000, "free_cash_flow": 465255000, "dividends_paid": 55497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236714, "ticker_id": 713, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482776000", "ebitda": "553636000", "netIncome": "299665000", "grossProfit": "744166000", "depreciation": "None", "totalRevenue": "1584839000", "costOfRevenue": "840673000", "interestIncome": "8646000", "incomeBeforeTax": "395645000", "interestExpense": "87131000", "operatingIncome": "463773000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "95980000", "reportedCurrency": "USD", "netInterestIncome": "-78485000", "nonInterestIncome": "None", "operatingExpenses": "280393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70860000", "sellingGeneralAndAdministrative": "219878000", "netIncomeFromContinuingOperations": "299665000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2530527000", "longTermDebt": "1768526000", "shortTermDebt": "5367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "884013000", "reportedCurrency": "USD", "retainedEarnings": "2001297000", "totalLiabilities": "2575798000", "otherCurrentAssets": "41317000", "totalCurrentAssets": "339086000", "currentLongTermDebt": "None", "longTermInvestments": "164619000", "shortTermInvestments": "None", "currentNetReceivables": "257592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2191441000", "currentAccountsPayable": "134865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687796000", "shortLongTermDebtTotal": "1887148000", "totalShareholderEquity": "-45271000", "capitalLeaseObligations": "118622000", "otherCurrentLiabilities": "209970000", "totalCurrentLiabilities": "462721000", "otherNonCurrentLiabilities": "45721000", "totalNonCurrentLiabilities": "2113077000", "cashAndShortTermInvestments": "40177000", "commonStockSharesOutstanding": "47195000", "intangibleAssetsExcludingGoodwill": "884013000", "cashAndCashEquivalentsAtCarryingValue": "40177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299665000", "profitLoss": "None", "dividendPayout": "55497000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "319403000", "capitalExpenditures": "145852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221710000", "cashflowFromInvestment": "-84571000", "stockBasedCompensation": "43250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1584839000, "cost_of_revenue": 840673000, "gross_profit": 744166000, "research_and_development": null, "selling_general_admin": 219878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482776000, "depreciation_amortisation": 70860000, "ebitda": 553636000, "interest_expense": 87131000, "interest_income": null, "other_non_operating": null, "pretax_income": 395645000, "tax_provision": 95980000, "effective_tax_rate": null, "net_income": 299665000, "net_income_continuing_ops": 299665000, "net_income_to_common": 299665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40177000, "short_term_investments": null, "net_receivables": 257592000, "inventory": null, "other_current_assets": null, "total_current_assets": 339086000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 884013000, "goodwill_and_intangibles": 1104200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2191441000, "total_assets": 2530527000, "short_term_debt": 5367000, "accounts_payable": 134865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462721000, "long_term_debt": 1768526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2113077000, "total_liabilities": 2575798000, "total_debt": 1773893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2001297000, "total_equity": -45271000, "shares_outstanding": 47195000, "operating_cash_flow": 319403000, "stock_based_compensation": 43250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84571000, "dividends_paid": 55497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221710000, "free_cash_flow": 465255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482776000", "ebitda": "553636000", "netIncome": "299665000", "grossProfit": "744166000", "depreciation": "None", "totalRevenue": "1584839000", "costOfRevenue": "840673000", "interestIncome": "8646000", "incomeBeforeTax": "395645000", "interestExpense": "87131000", "operatingIncome": "463773000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "95980000", "reportedCurrency": "USD", "netInterestIncome": "-78485000", "nonInterestIncome": "None", "operatingExpenses": "280393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70860000", "sellingGeneralAndAdministrative": "219878000", "netIncomeFromContinuingOperations": "299665000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2530527000", "longTermDebt": "1768526000", "shortTermDebt": "5367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "884013000", "reportedCurrency": "USD", "retainedEarnings": "2001297000", "totalLiabilities": "2575798000", "otherCurrentAssets": "41317000", "totalCurrentAssets": "339086000", "currentLongTermDebt": "None", "longTermInvestments": "164619000", "shortTermInvestments": "None", "currentNetReceivables": "257592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2191441000", "currentAccountsPayable": "134865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687796000", "shortLongTermDebtTotal": "1887148000", "totalShareholderEquity": "-45271000", "capitalLeaseObligations": "118622000", "otherCurrentLiabilities": "209970000", "totalCurrentLiabilities": "462721000", "otherNonCurrentLiabilities": "45721000", "totalNonCurrentLiabilities": "2113077000", "cashAndShortTermInvestments": "40177000", "commonStockSharesOutstanding": "47195000", "intangibleAssetsExcludingGoodwill": "884013000", "cashAndCashEquivalentsAtCarryingValue": "40177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299665000", "profitLoss": "None", "dividendPayout": "55497000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "319403000", "capitalExpenditures": "145852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221710000", "cashflowFromInvestment": "-84571000", "stockBasedCompensation": "43250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70860000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1544165000, "cost_of_revenue": 853883000, "gross_profit": 690282000, "ebit": 400736000, "ebitda": 440395000, "pretax_income": 336956000, "tax_provision": 78449000, "net_income": 258507000, "net_income_to_common": 258507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26754000, "total_current_assets": 296530000, "total_assets": 2394799000, "short_term_debt": 503506000, "long_term_debt": 1068751000, "total_debt": 1572257000, "total_liabilities": 2359201000, "total_equity": 35598000, "shares_outstanding": 50700000, "goodwill_and_intangibles": 1031262000 }, "cash_flow": { "operating_cash_flow": 296554000, "capital_expenditure": 118291000, "free_cash_flow": 414845000, "dividends_paid": 56457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236719, "ticker_id": 713, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400736000", "ebitda": "440395000", "netIncome": "258507000", "grossProfit": "690282000", "depreciation": "None", "totalRevenue": "1544165000", "costOfRevenue": "853883000", "interestIncome": "7764000", "incomeBeforeTax": "336956000", "interestExpense": "63780000", "operatingIncome": "375028000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78449000", "reportedCurrency": "USD", "netInterestIncome": "-56016000", "nonInterestIncome": "None", "operatingExpenses": "315254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39659000", "sellingGeneralAndAdministrative": "216081000", "netIncomeFromContinuingOperations": "258507000" }, "balance": { "goodwill": "220187000", "inventory": "34669000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2394799000", "longTermDebt": "1068751000", "shortTermDebt": "503506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "811075000", "reportedCurrency": "USD", "retainedEarnings": "1756359000", "totalLiabilities": "2359201000", "otherCurrentAssets": "73880000", "totalCurrentAssets": "296530000", "currentLongTermDebt": "499268000", "longTermInvestments": "226704000", "shortTermInvestments": "110330000", "currentNetReceivables": "195896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098269000", "currentAccountsPayable": "131284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578579000", "shortLongTermDebtTotal": "1681740000", "totalShareholderEquity": "35598000", "capitalLeaseObligations": "113721000", "otherCurrentLiabilities": "192630000", "totalCurrentLiabilities": "942690000", "otherNonCurrentLiabilities": "50518000", "totalNonCurrentLiabilities": "1416511000", "cashAndShortTermInvestments": "26754000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "811075000", "cashAndCashEquivalentsAtCarryingValue": "26754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258507000", "profitLoss": "None", "dividendPayout": "56457000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296554000", "capitalExpenditures": "118291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45937000", "cashflowFromInvestment": "-265626000", "stockBasedCompensation": "46809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-362772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1544165000, "cost_of_revenue": 853883000, "gross_profit": 690282000, "research_and_development": 30300000, "selling_general_admin": 216081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400736000, "depreciation_amortisation": 39659000, "ebitda": 440395000, "interest_expense": 63780000, "interest_income": null, "other_non_operating": null, "pretax_income": 336956000, "tax_provision": 78449000, "effective_tax_rate": null, "net_income": 258507000, "net_income_continuing_ops": 258507000, "net_income_to_common": 258507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26754000, "short_term_investments": 110330000, "net_receivables": 195896000, "inventory": 34669000, "other_current_assets": null, "total_current_assets": 296530000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 811075000, "goodwill_and_intangibles": 1031262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2098269000, "total_assets": 2394799000, "short_term_debt": 503506000, "accounts_payable": 131284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942690000, "long_term_debt": 1068751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416511000, "total_liabilities": 2359201000, "total_debt": 1572257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1756359000, "total_equity": 35598000, "shares_outstanding": 50700000, "operating_cash_flow": 296554000, "stock_based_compensation": 46809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265626000, "dividends_paid": 56457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45937000, "free_cash_flow": 414845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "400736000", "ebitda": "440395000", "netIncome": "258507000", "grossProfit": "690282000", "depreciation": "None", "totalRevenue": "1544165000", "costOfRevenue": "853883000", "interestIncome": "7764000", "incomeBeforeTax": "336956000", "interestExpense": "63780000", "operatingIncome": "375028000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78449000", "reportedCurrency": "USD", "netInterestIncome": "-56016000", "nonInterestIncome": "None", "operatingExpenses": "315254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "853883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39659000", "sellingGeneralAndAdministrative": "216081000", "netIncomeFromContinuingOperations": "258507000" }, "balance": { "goodwill": "220187000", "inventory": "34669000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2394799000", "longTermDebt": "1068751000", "shortTermDebt": "503506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "811075000", "reportedCurrency": "USD", "retainedEarnings": "1756359000", "totalLiabilities": "2359201000", "otherCurrentAssets": "73880000", "totalCurrentAssets": "296530000", "currentLongTermDebt": "499268000", "longTermInvestments": "226704000", "shortTermInvestments": "110330000", "currentNetReceivables": "195896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098269000", "currentAccountsPayable": "131284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578579000", "shortLongTermDebtTotal": "1681740000", "totalShareholderEquity": "35598000", "capitalLeaseObligations": "113721000", "otherCurrentLiabilities": "192630000", "totalCurrentLiabilities": "942690000", "otherNonCurrentLiabilities": "50518000", "totalNonCurrentLiabilities": "1416511000", "cashAndShortTermInvestments": "26754000", "commonStockSharesOutstanding": "50700000", "intangibleAssetsExcludingGoodwill": "811075000", "cashAndCashEquivalentsAtCarryingValue": "26754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258507000", "profitLoss": "None", "dividendPayout": "56457000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296554000", "capitalExpenditures": "118291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45937000", "cashflowFromInvestment": "-265626000", "stockBasedCompensation": "46809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-362772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75735000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1401949000, "cost_of_revenue": 701897000, "gross_profit": 700052000, "ebit": 480603000, "ebitda": 544516000, "pretax_income": 436806000, "tax_provision": 104654000, "net_income": 332152000, "net_income_to_common": 332152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41566000, "total_current_assets": 347922000, "total_assets": 2102175000, "short_term_debt": 13639000, "long_term_debt": 1200547000, "total_debt": 1214186000, "total_liabilities": 1947515000, "total_equity": 154660000, "shares_outstanding": 55121000, "goodwill_and_intangibles": 960843000 }, "cash_flow": { "operating_cash_flow": 367061000, "capital_expenditure": 93585000, "free_cash_flow": 460646000, "dividends_paid": 52545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236724, "ticker_id": 713, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480603000", "ebitda": "544516000", "netIncome": "332152000", "grossProfit": "700052000", "depreciation": "None", "totalRevenue": "1401949000", "costOfRevenue": "701897000", "interestIncome": "7288000", "incomeBeforeTax": "436806000", "interestExpense": "43797000", "operatingIncome": "478601000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "104654000", "reportedCurrency": "USD", "netInterestIncome": "-36509000", "nonInterestIncome": "None", "operatingExpenses": "221451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26600000", "otherNonOperatingIncome": "2002000", "costofGoodsAndServicesSold": "701897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63913000", "sellingGeneralAndAdministrative": "207275000", "netIncomeFromContinuingOperations": "332152000" }, "balance": { "goodwill": "218653000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2102175000", "longTermDebt": "1200547000", "shortTermDebt": "13639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "742190000", "reportedCurrency": "USD", "retainedEarnings": "1555724000", "totalLiabilities": "1947515000", "otherCurrentAssets": "32517000", "totalCurrentAssets": "347922000", "currentLongTermDebt": "2976000", "longTermInvestments": "62292000", "shortTermInvestments": "None", "currentNetReceivables": "273839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1754253000", "currentAccountsPayable": "118863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427306000", "shortLongTermDebtTotal": "1285180000", "totalShareholderEquity": "154660000", "capitalLeaseObligations": "70994000", "otherCurrentLiabilities": "204313000", "totalCurrentLiabilities": "435898000", "otherNonCurrentLiabilities": "69254000", "totalNonCurrentLiabilities": "1511617000", "cashAndShortTermInvestments": "41566000", "commonStockSharesOutstanding": "55121000", "intangibleAssetsExcludingGoodwill": "742190000", "cashAndCashEquivalentsAtCarryingValue": "41566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332152000", "profitLoss": "None", "dividendPayout": "52545000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367061000", "capitalExpenditures": "93585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394150000", "cashflowFromInvestment": "-442430000", "stockBasedCompensation": "42974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-469519000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1401949000, "cost_of_revenue": 701897000, "gross_profit": 700052000, "research_and_development": 26600000, "selling_general_admin": 207275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480603000, "depreciation_amortisation": 63913000, "ebitda": 544516000, "interest_expense": 43797000, "interest_income": null, "other_non_operating": null, "pretax_income": 436806000, "tax_provision": 104654000, "effective_tax_rate": null, "net_income": 332152000, "net_income_continuing_ops": 332152000, "net_income_to_common": 332152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41566000, "short_term_investments": null, "net_receivables": 273839000, "inventory": 1, "other_current_assets": null, "total_current_assets": 347922000, "net_ppe": null, "goodwill": 218653000, "intangible_assets": 742190000, "goodwill_and_intangibles": 960843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1754253000, "total_assets": 2102175000, "short_term_debt": 13639000, "accounts_payable": 118863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435898000, "long_term_debt": 1200547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1511617000, "total_liabilities": 1947515000, "total_debt": 1214186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1555724000, "total_equity": 154660000, "shares_outstanding": 55121000, "operating_cash_flow": 367061000, "stock_based_compensation": 42974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -442430000, "dividends_paid": 52545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394150000, "free_cash_flow": 460646000, "net_change_in_cash": -469519000 }, "raw_data": { "income": { "ebit": "480603000", "ebitda": "544516000", "netIncome": "332152000", "grossProfit": "700052000", "depreciation": "None", "totalRevenue": "1401949000", "costOfRevenue": "701897000", "interestIncome": "7288000", "incomeBeforeTax": "436806000", "interestExpense": "43797000", "operatingIncome": "478601000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "104654000", "reportedCurrency": "USD", "netInterestIncome": "-36509000", "nonInterestIncome": "None", "operatingExpenses": "221451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26600000", "otherNonOperatingIncome": "2002000", "costofGoodsAndServicesSold": "701897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63913000", "sellingGeneralAndAdministrative": "207275000", "netIncomeFromContinuingOperations": "332152000" }, "balance": { "goodwill": "218653000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2102175000", "longTermDebt": "1200547000", "shortTermDebt": "13639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "742190000", "reportedCurrency": "USD", "retainedEarnings": "1555724000", "totalLiabilities": "1947515000", "otherCurrentAssets": "32517000", "totalCurrentAssets": "347922000", "currentLongTermDebt": "2976000", "longTermInvestments": "62292000", "shortTermInvestments": "None", "currentNetReceivables": "273839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1754253000", "currentAccountsPayable": "118863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427306000", "shortLongTermDebtTotal": "1285180000", "totalShareholderEquity": "154660000", "capitalLeaseObligations": "70994000", "otherCurrentLiabilities": "204313000", "totalCurrentLiabilities": "435898000", "otherNonCurrentLiabilities": "69254000", "totalNonCurrentLiabilities": "1511617000", "cashAndShortTermInvestments": "41566000", "commonStockSharesOutstanding": "55121000", "intangibleAssetsExcludingGoodwill": "742190000", "cashAndCashEquivalentsAtCarryingValue": "41566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332152000", "profitLoss": "None", "dividendPayout": "52545000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367061000", "capitalExpenditures": "93585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394150000", "cashflowFromInvestment": "-442430000", "stockBasedCompensation": "42974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-469519000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63913000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1069298000, "cost_of_revenue": 469700000, "gross_profit": 599598000, "ebit": 423172000, "ebitda": 473666000, "pretax_income": 376492000, "tax_provision": 87535000, "net_income": 288957000, "net_income_to_common": 288957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511605000, "total_current_assets": 761661000, "total_assets": 1931824000, "short_term_debt": 228349000, "long_term_debt": 844123000, "total_debt": 1072472000, "total_liabilities": 1665942000, "total_equity": 265882000, "shares_outstanding": 55883000, "goodwill_and_intangibles": 471585000 }, "cash_flow": { "operating_cash_flow": 383696000, "capital_expenditure": 77867000, "free_cash_flow": 461563000, "dividends_paid": 25044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236729, "ticker_id": 713, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "423172000", "ebitda": "473666000", "netIncome": "288957000", "grossProfit": "599598000", "depreciation": "None", "totalRevenue": "1069298000", "costOfRevenue": "469700000", "interestIncome": "4981000", "incomeBeforeTax": "376492000", "interestExpense": "46680000", "operatingIncome": "428933000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87535000", "reportedCurrency": "USD", "netInterestIncome": "-41699000", "nonInterestIncome": "None", "operatingExpenses": "170665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "-5761000", "costofGoodsAndServicesSold": "469700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50494000", "sellingGeneralAndAdministrative": "431803000", "netIncomeFromContinuingOperations": "288957000" }, "balance": { "goodwill": "159196000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1931824000", "longTermDebt": "844123000", "shortTermDebt": "228349000", "treasuryStock": "-1265032000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "312389000", "reportedCurrency": "USD", "retainedEarnings": "1275220000", "totalLiabilities": "1665942000", "otherCurrentAssets": "29945000", "totalCurrentAssets": "761661000", "currentLongTermDebt": "216351000", "longTermInvestments": "61913000", "shortTermInvestments": "None", "currentNetReceivables": "220111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170163000", "currentAccountsPayable": "81169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411550000", "shortLongTermDebtTotal": "1107964000", "totalShareholderEquity": "265882000", "capitalLeaseObligations": "35492000", "otherCurrentLiabilities": "179114000", "totalCurrentLiabilities": "570295000", "otherNonCurrentLiabilities": "71557000", "totalNonCurrentLiabilities": "1095647000", "cashAndShortTermInvestments": "511605000", "commonStockSharesOutstanding": "55883000", "intangibleAssetsExcludingGoodwill": "312389000", "cashAndCashEquivalentsAtCarryingValue": "511605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288957000", "profitLoss": "None", "dividendPayout": "25044000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383696000", "capitalExpenditures": "77867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27720000", "cashflowFromInvestment": "-78926000", "stockBasedCompensation": "35731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "277050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1069298000, "cost_of_revenue": 469700000, "gross_profit": 599598000, "research_and_development": 14100000, "selling_general_admin": 431803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 423172000, "depreciation_amortisation": 50494000, "ebitda": 473666000, "interest_expense": 46680000, "interest_income": null, "other_non_operating": null, "pretax_income": 376492000, "tax_provision": 87535000, "effective_tax_rate": null, "net_income": 288957000, "net_income_continuing_ops": 288957000, "net_income_to_common": 288957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511605000, "short_term_investments": null, "net_receivables": 220111000, "inventory": 1, "other_current_assets": null, "total_current_assets": 761661000, "net_ppe": null, "goodwill": 159196000, "intangible_assets": 312389000, "goodwill_and_intangibles": 471585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1170163000, "total_assets": 1931824000, "short_term_debt": 228349000, "accounts_payable": 81169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570295000, "long_term_debt": 844123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095647000, "total_liabilities": 1665942000, "total_debt": 1072472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1275220000, "total_equity": 265882000, "shares_outstanding": 55883000, "operating_cash_flow": 383696000, "stock_based_compensation": 35731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78926000, "dividends_paid": 25044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27720000, "free_cash_flow": 461563000, "net_change_in_cash": 277050000 }, "raw_data": { "income": { "ebit": "423172000", "ebitda": "473666000", "netIncome": "288957000", "grossProfit": "599598000", "depreciation": "None", "totalRevenue": "1069298000", "costOfRevenue": "469700000", "interestIncome": "4981000", "incomeBeforeTax": "376492000", "interestExpense": "46680000", "operatingIncome": "428933000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87535000", "reportedCurrency": "USD", "netInterestIncome": "-41699000", "nonInterestIncome": "None", "operatingExpenses": "170665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "-5761000", "costofGoodsAndServicesSold": "469700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50494000", "sellingGeneralAndAdministrative": "431803000", "netIncomeFromContinuingOperations": "288957000" }, "balance": { "goodwill": "159196000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1931824000", "longTermDebt": "844123000", "shortTermDebt": "228349000", "treasuryStock": "-1265032000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "312389000", "reportedCurrency": "USD", "retainedEarnings": "1275220000", "totalLiabilities": "1665942000", "otherCurrentAssets": "29945000", "totalCurrentAssets": "761661000", "currentLongTermDebt": "216351000", "longTermInvestments": "61913000", "shortTermInvestments": "None", "currentNetReceivables": "220111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170163000", "currentAccountsPayable": "81169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411550000", "shortLongTermDebtTotal": "1107964000", "totalShareholderEquity": "265882000", "capitalLeaseObligations": "35492000", "otherCurrentLiabilities": "179114000", "totalCurrentLiabilities": "570295000", "otherNonCurrentLiabilities": "71557000", "totalNonCurrentLiabilities": "1095647000", "cashAndShortTermInvestments": "511605000", "commonStockSharesOutstanding": "55883000", "intangibleAssetsExcludingGoodwill": "312389000", "cashAndCashEquivalentsAtCarryingValue": "511605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288957000", "profitLoss": "None", "dividendPayout": "25044000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "383696000", "capitalExpenditures": "77867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27720000", "cashflowFromInvestment": "-78926000", "stockBasedCompensation": "35731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "277050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50494000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 774072000, "cost_of_revenue": 462913000, "gross_profit": 311159000, "ebit": 102034000, "ebitda": 150490000, "pretax_income": 53006000, "tax_provision": -22381000, "net_income": 75387000, "net_income_to_common": 75387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234779000, "total_current_assets": 432914000, "total_assets": 1587333000, "short_term_debt": 10603000, "long_term_debt": 1058738000, "total_debt": 1069341000, "total_liabilities": 1593085000, "total_equity": -5752000, "shares_outstanding": 55529000, "goodwill_and_intangibles": 462921000 }, "cash_flow": { "operating_cash_flow": 115051000, "capital_expenditure": 39952000, "free_cash_flow": 155003000, "dividends_paid": 25274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236734, "ticker_id": 713, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102034000", "ebitda": "150490000", "netIncome": "75387000", "grossProfit": "311159000", "depreciation": "None", "totalRevenue": "774072000", "costOfRevenue": "462913000", "interestIncome": "7688000", "incomeBeforeTax": "53006000", "interestExpense": "49028000", "operatingIncome": "121667000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22381000", "reportedCurrency": "USD", "netInterestIncome": "-41340000", "nonInterestIncome": "None", "operatingExpenses": "189492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14600000", "otherNonOperatingIncome": "-20019000", "costofGoodsAndServicesSold": "462913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48456000", "sellingGeneralAndAdministrative": "428902000", "netIncomeFromContinuingOperations": "75387000" }, "balance": { "goodwill": "159196000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1587333000", "longTermDebt": "1058738000", "shortTermDebt": "10603000", "treasuryStock": "-1260478000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "303725000", "reportedCurrency": "USD", "retainedEarnings": "1024500000", "totalLiabilities": "1593085000", "otherCurrentAssets": "19980000", "totalCurrentAssets": "432914000", "currentLongTermDebt": "None", "longTermInvestments": "153664000", "shortTermInvestments": "29104000", "currentNetReceivables": "178155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154419000", "currentAccountsPayable": "83329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334901000", "shortLongTermDebtTotal": "1082080000", "totalShareholderEquity": "-5752000", "capitalLeaseObligations": "12739000", "otherCurrentLiabilities": "104584000", "totalCurrentLiabilities": "255847000", "otherNonCurrentLiabilities": "244744000", "totalNonCurrentLiabilities": "1337238000", "cashAndShortTermInvestments": "234779000", "commonStockSharesOutstanding": "55529000", "intangibleAssetsExcludingGoodwill": "303725000", "cashAndCashEquivalentsAtCarryingValue": "234779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75387000", "profitLoss": "None", "dividendPayout": "25274000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115051000", "capitalExpenditures": "39952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115398000", "cashflowFromInvestment": "-24479000", "stockBasedCompensation": "9690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774072000, "cost_of_revenue": 462913000, "gross_profit": 311159000, "research_and_development": 14600000, "selling_general_admin": 428902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102034000, "depreciation_amortisation": 48456000, "ebitda": 150490000, "interest_expense": 49028000, "interest_income": null, "other_non_operating": null, "pretax_income": 53006000, "tax_provision": -22381000, "effective_tax_rate": null, "net_income": 75387000, "net_income_continuing_ops": 75387000, "net_income_to_common": 75387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234779000, "short_term_investments": 29104000, "net_receivables": 178155000, "inventory": null, "other_current_assets": null, "total_current_assets": 432914000, "net_ppe": null, "goodwill": 159196000, "intangible_assets": 303725000, "goodwill_and_intangibles": 462921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1154419000, "total_assets": 1587333000, "short_term_debt": 10603000, "accounts_payable": 83329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255847000, "long_term_debt": 1058738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1337238000, "total_liabilities": 1593085000, "total_debt": 1069341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1024500000, "total_equity": -5752000, "shares_outstanding": 55529000, "operating_cash_flow": 115051000, "stock_based_compensation": 9690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24479000, "dividends_paid": 25274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115398000, "free_cash_flow": 155003000, "net_change_in_cash": 200980000 }, "raw_data": { "income": { "ebit": "102034000", "ebitda": "150490000", "netIncome": "75387000", "grossProfit": "311159000", "depreciation": "None", "totalRevenue": "774072000", "costOfRevenue": "462913000", "interestIncome": "7688000", "incomeBeforeTax": "53006000", "interestExpense": "49028000", "operatingIncome": "121667000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22381000", "reportedCurrency": "USD", "netInterestIncome": "-41340000", "nonInterestIncome": "None", "operatingExpenses": "189492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14600000", "otherNonOperatingIncome": "-20019000", "costofGoodsAndServicesSold": "462913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48456000", "sellingGeneralAndAdministrative": "428902000", "netIncomeFromContinuingOperations": "75387000" }, "balance": { "goodwill": "159196000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1587333000", "longTermDebt": "1058738000", "shortTermDebt": "10603000", "treasuryStock": "-1260478000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "303725000", "reportedCurrency": "USD", "retainedEarnings": "1024500000", "totalLiabilities": "1593085000", "otherCurrentAssets": "19980000", "totalCurrentAssets": "432914000", "currentLongTermDebt": "None", "longTermInvestments": "153664000", "shortTermInvestments": "29104000", "currentNetReceivables": "178155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154419000", "currentAccountsPayable": "83329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334901000", "shortLongTermDebtTotal": "1082080000", "totalShareholderEquity": "-5752000", "capitalLeaseObligations": "12739000", "otherCurrentLiabilities": "104584000", "totalCurrentLiabilities": "255847000", "otherNonCurrentLiabilities": "244744000", "totalNonCurrentLiabilities": "1337238000", "cashAndShortTermInvestments": "234779000", "commonStockSharesOutstanding": "55529000", "intangibleAssetsExcludingGoodwill": "303725000", "cashAndCashEquivalentsAtCarryingValue": "234779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75387000", "profitLoss": "None", "dividendPayout": "25274000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115051000", "capitalExpenditures": "39952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115398000", "cashflowFromInvestment": "-24479000", "stockBasedCompensation": "9690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200980000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48456000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1114820000, "cost_of_revenue": 593587000, "gross_profit": 521233000, "ebit": -445684000, "ebitda": 335564000, "pretax_income": 269929000, "tax_provision": 47051000, "net_income": 222878000, "net_income_to_common": 222878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33766000, "total_current_assets": 236589000, "total_assets": 1386672000, "short_term_debt": 17610000, "long_term_debt": 844102000, "total_debt": 861712000, "total_liabilities": 1410183000, "total_equity": -23511000, "shares_outstanding": 55668000, "goodwill_and_intangibles": 449617000 }, "cash_flow": { "operating_cash_flow": 270556000, "capital_expenditure": 64041000, "free_cash_flow": 334597000, "dividends_paid": 48089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236739, "ticker_id": 713, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-445684000", "ebitda": "335564000", "netIncome": "222878000", "grossProfit": "521233000", "depreciation": "None", "totalRevenue": "1114820000", "costOfRevenue": "593587000", "interestIncome": "9996000", "incomeBeforeTax": "269929000", "interestExpense": "46807000", "operatingIncome": "318642000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47051000", "reportedCurrency": "USD", "netInterestIncome": "-36811000", "nonInterestIncome": "None", "operatingExpenses": "187661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9700000", "otherNonOperatingIncome": "-1906000", "costofGoodsAndServicesSold": "593587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "781248000", "sellingGeneralAndAdministrative": "-408593000", "netIncomeFromContinuingOperations": "222878000" }, "balance": { "goodwill": "159196000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1386672000", "longTermDebt": "844102000", "shortTermDebt": "17610000", "treasuryStock": "-1219905000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "290421000", "reportedCurrency": "USD", "retainedEarnings": "968833000", "totalLiabilities": "1410183000", "otherCurrentAssets": "24727000", "totalCurrentAssets": "236589000", "currentLongTermDebt": "7511000", "longTermInvestments": "181709000", "shortTermInvestments": "None", "currentNetReceivables": "178096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1150083000", "currentAccountsPayable": "73449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351502000", "shortLongTermDebtTotal": "882982000", "totalShareholderEquity": "-23511000", "capitalLeaseObligations": "31369000", "otherCurrentLiabilities": "163235000", "totalCurrentLiabilities": "325888000", "otherNonCurrentLiabilities": "210244000", "totalNonCurrentLiabilities": "1084295000", "cashAndShortTermInvestments": "33766000", "commonStockSharesOutstanding": "55668000", "intangibleAssetsExcludingGoodwill": "290421000", "cashAndCashEquivalentsAtCarryingValue": "33766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222878000", "profitLoss": "None", "dividendPayout": "48089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270556000", "capitalExpenditures": "64041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12495000", "cashflowFromInvestment": "-251167000", "stockBasedCompensation": "17615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1114820000, "cost_of_revenue": 593587000, "gross_profit": 521233000, "research_and_development": 9700000, "selling_general_admin": -408593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -445684000, "depreciation_amortisation": 781248000, "ebitda": 335564000, "interest_expense": 46807000, "interest_income": null, "other_non_operating": null, "pretax_income": 269929000, "tax_provision": 47051000, "effective_tax_rate": null, "net_income": 222878000, "net_income_continuing_ops": 222878000, "net_income_to_common": 222878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33766000, "short_term_investments": null, "net_receivables": 178096000, "inventory": null, "other_current_assets": null, "total_current_assets": 236589000, "net_ppe": null, "goodwill": 159196000, "intangible_assets": 290421000, "goodwill_and_intangibles": 449617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1150083000, "total_assets": 1386672000, "short_term_debt": 17610000, "accounts_payable": 73449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325888000, "long_term_debt": 844102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084295000, "total_liabilities": 1410183000, "total_debt": 861712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 968833000, "total_equity": -23511000, "shares_outstanding": 55668000, "operating_cash_flow": 270556000, "stock_based_compensation": 17615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251167000, "dividends_paid": 48089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12495000, "free_cash_flow": 334597000, "net_change_in_cash": 6894000 }, "raw_data": { "income": { "ebit": "-445684000", "ebitda": "335564000", "netIncome": "222878000", "grossProfit": "521233000", "depreciation": "None", "totalRevenue": "1114820000", "costOfRevenue": "593587000", "interestIncome": "9996000", "incomeBeforeTax": "269929000", "interestExpense": "46807000", "operatingIncome": "318642000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47051000", "reportedCurrency": "USD", "netInterestIncome": "-36811000", "nonInterestIncome": "None", "operatingExpenses": "187661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9700000", "otherNonOperatingIncome": "-1906000", "costofGoodsAndServicesSold": "593587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "781248000", "sellingGeneralAndAdministrative": "-408593000", "netIncomeFromContinuingOperations": "222878000" }, "balance": { "goodwill": "159196000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1386672000", "longTermDebt": "844102000", "shortTermDebt": "17610000", "treasuryStock": "-1219905000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "290421000", "reportedCurrency": "USD", "retainedEarnings": "968833000", "totalLiabilities": "1410183000", "otherCurrentAssets": "24727000", "totalCurrentAssets": "236589000", "currentLongTermDebt": "7511000", "longTermInvestments": "181709000", "shortTermInvestments": "None", "currentNetReceivables": "178096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1150083000", "currentAccountsPayable": "73449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351502000", "shortLongTermDebtTotal": "882982000", "totalShareholderEquity": "-23511000", "capitalLeaseObligations": "31369000", "otherCurrentLiabilities": "163235000", "totalCurrentLiabilities": "325888000", "otherNonCurrentLiabilities": "210244000", "totalNonCurrentLiabilities": "1084295000", "cashAndShortTermInvestments": "33766000", "commonStockSharesOutstanding": "55668000", "intangibleAssetsExcludingGoodwill": "290421000", "cashAndCashEquivalentsAtCarryingValue": "33766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222878000", "profitLoss": "None", "dividendPayout": "48089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270556000", "capitalExpenditures": "64041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12495000", "cashflowFromInvestment": "-251167000", "stockBasedCompensation": "17615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36122000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 1041304000, "cost_of_revenue": 534266000, "gross_profit": 507038000, "ebit": -385127000, "ebitda": 333496000, "pretax_income": 273258000, "tax_provision": 56903000, "net_income": 216355000, "net_income_to_common": 216355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26642000, "total_current_assets": 243784000, "total_assets": 1138370000, "short_term_debt": 1097000, "long_term_debt": 753514000, "total_debt": 754611000, "total_liabilities": 1322142000, "total_equity": -183772000, "shares_outstanding": 56935526, "goodwill_and_intangibles": 440184000 }, "cash_flow": { "operating_cash_flow": 242896000, "capital_expenditure": 49476000, "free_cash_flow": 292372000, "dividends_paid": 48715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236744, "ticker_id": 713, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385127000", "ebitda": "333496000", "netIncome": "216355000", "grossProfit": "507038000", "depreciation": "None", "totalRevenue": "1041304000", "costOfRevenue": "534266000", "interestIncome": "7452000", "incomeBeforeTax": "273258000", "interestExpense": "45908000", "operatingIncome": "318474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56903000", "reportedCurrency": "USD", "netInterestIncome": "-38456000", "nonInterestIncome": "None", "operatingExpenses": "184357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "692000", "costofGoodsAndServicesSold": "534266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "718623000", "sellingGeneralAndAdministrative": "-373650000", "netIncomeFromContinuingOperations": "216355000" }, "balance": { "goodwill": "168996000", "inventory": "25412000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1138370000", "longTermDebt": "753514000", "shortTermDebt": "1097000", "treasuryStock": "-1187625000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "271188000", "reportedCurrency": "USD", "retainedEarnings": "795178000", "totalLiabilities": "1322142000", "otherCurrentAssets": "53712000", "totalCurrentAssets": "243784000", "currentLongTermDebt": "1097000", "longTermInvestments": "192456000", "shortTermInvestments": "None", "currentNetReceivables": "138018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894586000", "currentAccountsPayable": "73511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127535000", "shortLongTermDebtTotal": "754611000", "totalShareholderEquity": "-183772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149941000", "totalCurrentLiabilities": "318439000", "otherNonCurrentLiabilities": "225977000", "totalNonCurrentLiabilities": "1003703000", "cashAndShortTermInvestments": "26642000", "commonStockSharesOutstanding": "56935526", "intangibleAssetsExcludingGoodwill": "271188000", "cashAndCashEquivalentsAtCarryingValue": "26642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216355000", "profitLoss": "None", "dividendPayout": "48715000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242896000", "capitalExpenditures": "49476000", "changeInReceivables": "None", "changeInExchangeRate": "-921000", "cashflowFromFinancing": "-129417000", "cashflowFromInvestment": "-321252000", "stockBasedCompensation": "15986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-208694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1041304000, "cost_of_revenue": 534266000, "gross_profit": 507038000, "research_and_development": 11200000, "selling_general_admin": -373650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385127000, "depreciation_amortisation": 718623000, "ebitda": 333496000, "interest_expense": 45908000, "interest_income": null, "other_non_operating": null, "pretax_income": 273258000, "tax_provision": 56903000, "effective_tax_rate": null, "net_income": 216355000, "net_income_continuing_ops": 216355000, "net_income_to_common": 216355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26642000, "short_term_investments": null, "net_receivables": 138018000, "inventory": 25412000, "other_current_assets": null, "total_current_assets": 243784000, "net_ppe": null, "goodwill": 168996000, "intangible_assets": 271188000, "goodwill_and_intangibles": 440184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 894586000, "total_assets": 1138370000, "short_term_debt": 1097000, "accounts_payable": 73511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318439000, "long_term_debt": 753514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1003703000, "total_liabilities": 1322142000, "total_debt": 754611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 795178000, "total_equity": -183772000, "shares_outstanding": 56935526, "operating_cash_flow": 242896000, "stock_based_compensation": 15986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321252000, "dividends_paid": 48715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129417000, "free_cash_flow": 292372000, "net_change_in_cash": -208694000 }, "raw_data": { "income": { "ebit": "-385127000", "ebitda": "333496000", "netIncome": "216355000", "grossProfit": "507038000", "depreciation": "None", "totalRevenue": "1041304000", "costOfRevenue": "534266000", "interestIncome": "7452000", "incomeBeforeTax": "273258000", "interestExpense": "45908000", "operatingIncome": "318474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56903000", "reportedCurrency": "USD", "netInterestIncome": "-38456000", "nonInterestIncome": "None", "operatingExpenses": "184357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "692000", "costofGoodsAndServicesSold": "534266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "718623000", "sellingGeneralAndAdministrative": "-373650000", "netIncomeFromContinuingOperations": "216355000" }, "balance": { "goodwill": "168996000", "inventory": "25412000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "1138370000", "longTermDebt": "753514000", "shortTermDebt": "1097000", "treasuryStock": "-1187625000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "271188000", "reportedCurrency": "USD", "retainedEarnings": "795178000", "totalLiabilities": "1322142000", "otherCurrentAssets": "53712000", "totalCurrentAssets": "243784000", "currentLongTermDebt": "1097000", "longTermInvestments": "192456000", "shortTermInvestments": "None", "currentNetReceivables": "138018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894586000", "currentAccountsPayable": "73511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "127535000", "shortLongTermDebtTotal": "754611000", "totalShareholderEquity": "-183772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149941000", "totalCurrentLiabilities": "318439000", "otherNonCurrentLiabilities": "225977000", "totalNonCurrentLiabilities": "1003703000", "cashAndShortTermInvestments": "26642000", "commonStockSharesOutstanding": "56935526", "intangibleAssetsExcludingGoodwill": "271188000", "cashAndCashEquivalentsAtCarryingValue": "26642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216355000", "profitLoss": "None", "dividendPayout": "48715000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242896000", "capitalExpenditures": "49476000", "changeInReceivables": "None", "changeInExchangeRate": "-921000", "cashflowFromFinancing": "-129417000", "cashflowFromInvestment": "-321252000", "stockBasedCompensation": "15986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-208694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33927000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 340575000, "cost_of_revenue": 219080000, "gross_profit": 121495000, "ebit": 54272000, "ebitda": 71093000, "pretax_income": 30310000, "tax_provision": 10006000, "net_income": 20304000, "net_income_to_common": 20304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43872000, "total_current_assets": 410775000, "total_assets": 2944586000, "short_term_debt": null, "long_term_debt": 2003236000, "total_debt": 2003236000, "total_liabilities": 2807159000, "total_equity": 137427000, "shares_outstanding": 46145000, "goodwill_and_intangibles": 1400726000 }, "cash_flow": { "operating_cash_flow": -23174000, "capital_expenditure": 10064999, "free_cash_flow": -13109001, "dividends_paid": 13115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236707, "ticker_id": 713, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54272000", "ebitda": "71093000", "netIncome": "20304000", "grossProfit": "121495000", "depreciation": "None", "totalRevenue": "340575000", "costOfRevenue": "219080000", "interestIncome": "1211000", "incomeBeforeTax": "30310000", "interestExpense": "23962000", "operatingIncome": "60034000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10006000", "reportedCurrency": "USD", "netInterestIncome": "-22751000", "nonInterestIncome": "None", "operatingExpenses": "61461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16821000", "sellingGeneralAndAdministrative": "78046000", "netIncomeFromContinuingOperations": "20304000" }, "balance": { "goodwill": "304583000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2944586000", "longTermDebt": "2003236000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1096143000", "reportedCurrency": "USD", "retainedEarnings": "2325220000", "totalLiabilities": "2807159000", "otherCurrentAssets": "123392000", "totalCurrentAssets": "410775000", "currentLongTermDebt": "None", "longTermInvestments": "180747000", "shortTermInvestments": "None", "currentNetReceivables": "243511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2533811000", "currentAccountsPayable": "146193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2109620000", "totalShareholderEquity": "137427000", "capitalLeaseObligations": "106384000", "otherCurrentLiabilities": "174943000", "totalCurrentLiabilities": "433989000", "otherNonCurrentLiabilities": "45210000", "totalNonCurrentLiabilities": "2373170000", "cashAndShortTermInvestments": "43872000", "commonStockSharesOutstanding": "46145000", "intangibleAssetsExcludingGoodwill": "1096143000", "cashAndCashEquivalentsAtCarryingValue": "43872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20304000", "profitLoss": "None", "dividendPayout": "13115000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23174000", "capitalExpenditures": "10064999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28285000", "cashflowFromInvestment": "-6176000", "stockBasedCompensation": "8434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340575000, "cost_of_revenue": 219080000, "gross_profit": 121495000, "research_and_development": null, "selling_general_admin": 78046000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54272000, "depreciation_amortisation": 16821000, "ebitda": 71093000, "interest_expense": 23962000, "interest_income": null, "other_non_operating": null, "pretax_income": 30310000, "tax_provision": 10006000, "effective_tax_rate": null, "net_income": 20304000, "net_income_continuing_ops": 20304000, "net_income_to_common": 20304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43872000, "short_term_investments": null, "net_receivables": 243511000, "inventory": null, "other_current_assets": null, "total_current_assets": 410775000, "net_ppe": null, "goodwill": 304583000, "intangible_assets": 1096143000, "goodwill_and_intangibles": 1400726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2533811000, "total_assets": 2944586000, "short_term_debt": null, "accounts_payable": 146193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433989000, "long_term_debt": 2003236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373170000, "total_liabilities": 2807159000, "total_debt": 2003236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2325220000, "total_equity": 137427000, "shares_outstanding": 46145000, "operating_cash_flow": -23174000, "stock_based_compensation": 8434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10064999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6176000, "dividends_paid": 13115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28285000, "free_cash_flow": -13109001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54272000", "ebitda": "71093000", "netIncome": "20304000", "grossProfit": "121495000", "depreciation": "None", "totalRevenue": "340575000", "costOfRevenue": "219080000", "interestIncome": "1211000", "incomeBeforeTax": "30310000", "interestExpense": "23962000", "operatingIncome": "60034000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10006000", "reportedCurrency": "USD", "netInterestIncome": "-22751000", "nonInterestIncome": "None", "operatingExpenses": "61461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16821000", "sellingGeneralAndAdministrative": "78046000", "netIncomeFromContinuingOperations": "20304000" }, "balance": { "goodwill": "304583000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2944586000", "longTermDebt": "2003236000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1096143000", "reportedCurrency": "USD", "retainedEarnings": "2325220000", "totalLiabilities": "2807159000", "otherCurrentAssets": "123392000", "totalCurrentAssets": "410775000", "currentLongTermDebt": "None", "longTermInvestments": "180747000", "shortTermInvestments": "None", "currentNetReceivables": "243511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2533811000", "currentAccountsPayable": "146193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2109620000", "totalShareholderEquity": "137427000", "capitalLeaseObligations": "106384000", "otherCurrentLiabilities": "174943000", "totalCurrentLiabilities": "433989000", "otherNonCurrentLiabilities": "45210000", "totalNonCurrentLiabilities": "2373170000", "cashAndShortTermInvestments": "43872000", "commonStockSharesOutstanding": "46145000", "intangibleAssetsExcludingGoodwill": "1096143000", "cashAndCashEquivalentsAtCarryingValue": "43872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20304000", "profitLoss": "None", "dividendPayout": "13115000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23174000", "capitalExpenditures": "10064999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28285000", "cashflowFromInvestment": "-6176000", "stockBasedCompensation": "8434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16821000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 390150000, "cost_of_revenue": 210578000, "gross_profit": 179572000, "ebit": 101282000, "ebitda": 155290000, "pretax_income": 77602000, "tax_provision": 13920000, "net_income": 63682000, "net_income_to_common": 63682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44997000, "total_current_assets": 405998000, "total_assets": 2918203000, "short_term_debt": 8364000, "long_term_debt": 1906122000, "total_debt": 1914486000, "total_liabilities": 2736974000, "total_equity": 181229000, "shares_outstanding": 46461000, "goodwill_and_intangibles": 1388244000 }, "cash_flow": { "operating_cash_flow": 85690000, "capital_expenditure": 28225000, "free_cash_flow": 113915000, "dividends_paid": 13278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236708, "ticker_id": 713, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101282000", "ebitda": "155290000", "netIncome": "63682000", "grossProfit": "179572000", "depreciation": "None", "totalRevenue": "390150000", "costOfRevenue": "210578000", "interestIncome": "25182000", "incomeBeforeTax": "77602000", "interestExpense": "23680000", "operatingIncome": "104215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13920000", "reportedCurrency": "USD", "netInterestIncome": "-21893000", "nonInterestIncome": "None", "operatingExpenses": "75357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54008000", "sellingGeneralAndAdministrative": "110253000", "netIncomeFromContinuingOperations": "63682000" }, "balance": { "goodwill": "305758000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2918203000", "longTermDebt": "1906122000", "shortTermDebt": "8364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1082486000", "reportedCurrency": "USD", "retainedEarnings": "2318031000", "totalLiabilities": "2736974000", "otherCurrentAssets": "153510000", "totalCurrentAssets": "405998000", "currentLongTermDebt": "None", "longTermInvestments": "185202000", "shortTermInvestments": "None", "currentNetReceivables": "207491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512205000", "currentAccountsPayable": "156276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726961000", "shortLongTermDebtTotal": "2130412000", "totalShareholderEquity": "181229000", "capitalLeaseObligations": "116327000", "otherCurrentLiabilities": "201953000", "totalCurrentLiabilities": "467291000", "otherNonCurrentLiabilities": "43258000", "totalNonCurrentLiabilities": "2269683000", "cashAndShortTermInvestments": "44997000", "commonStockSharesOutstanding": "46461000", "intangibleAssetsExcludingGoodwill": "1082486000", "cashAndCashEquivalentsAtCarryingValue": "44997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63682000", "profitLoss": "None", "dividendPayout": "13278000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85690000", "capitalExpenditures": "28225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53171000", "cashflowFromInvestment": "-40407000", "stockBasedCompensation": "10815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390150000, "cost_of_revenue": 210578000, "gross_profit": 179572000, "research_and_development": null, "selling_general_admin": 110253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101282000, "depreciation_amortisation": 54008000, "ebitda": 155290000, "interest_expense": 23680000, "interest_income": null, "other_non_operating": null, "pretax_income": 77602000, "tax_provision": 13920000, "effective_tax_rate": null, "net_income": 63682000, "net_income_continuing_ops": 63682000, "net_income_to_common": 63682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44997000, "short_term_investments": null, "net_receivables": 207491000, "inventory": null, "other_current_assets": null, "total_current_assets": 405998000, "net_ppe": null, "goodwill": 305758000, "intangible_assets": 1082486000, "goodwill_and_intangibles": 1388244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2512205000, "total_assets": 2918203000, "short_term_debt": 8364000, "accounts_payable": 156276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467291000, "long_term_debt": 1906122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2269683000, "total_liabilities": 2736974000, "total_debt": 1914486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2318031000, "total_equity": 181229000, "shares_outstanding": 46461000, "operating_cash_flow": 85690000, "stock_based_compensation": 10815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40407000, "dividends_paid": 13278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53171000, "free_cash_flow": 113915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101282000", "ebitda": "155290000", "netIncome": "63682000", "grossProfit": "179572000", "depreciation": "None", "totalRevenue": "390150000", "costOfRevenue": "210578000", "interestIncome": "25182000", "incomeBeforeTax": "77602000", "interestExpense": "23680000", "operatingIncome": "104215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13920000", "reportedCurrency": "USD", "netInterestIncome": "-21893000", "nonInterestIncome": "None", "operatingExpenses": "75357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54008000", "sellingGeneralAndAdministrative": "110253000", "netIncomeFromContinuingOperations": "63682000" }, "balance": { "goodwill": "305758000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2918203000", "longTermDebt": "1906122000", "shortTermDebt": "8364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1082486000", "reportedCurrency": "USD", "retainedEarnings": "2318031000", "totalLiabilities": "2736974000", "otherCurrentAssets": "153510000", "totalCurrentAssets": "405998000", "currentLongTermDebt": "None", "longTermInvestments": "185202000", "shortTermInvestments": "None", "currentNetReceivables": "207491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512205000", "currentAccountsPayable": "156276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726961000", "shortLongTermDebtTotal": "2130412000", "totalShareholderEquity": "181229000", "capitalLeaseObligations": "116327000", "otherCurrentLiabilities": "201953000", "totalCurrentLiabilities": "467291000", "otherNonCurrentLiabilities": "43258000", "totalNonCurrentLiabilities": "2269683000", "cashAndShortTermInvestments": "44997000", "commonStockSharesOutstanding": "46461000", "intangibleAssetsExcludingGoodwill": "1082486000", "cashAndCashEquivalentsAtCarryingValue": "44997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63682000", "profitLoss": "None", "dividendPayout": "13278000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85690000", "capitalExpenditures": "28225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53171000", "cashflowFromInvestment": "-40407000", "stockBasedCompensation": "10815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11914000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 447340000, "cost_of_revenue": 237780000, "gross_profit": 209560000, "ebit": 234406000, "ebitda": 250166000, "pretax_income": 210916000, "tax_provision": 30920000, "net_income": 179996000, "net_income_to_common": 179996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52583000, "total_current_assets": 450347000, "total_assets": 2907534000, "short_term_debt": 0, "long_term_debt": 1918504000, "total_debt": 1918504000, "total_liabilities": 2757760000, "total_equity": 149774000, "shares_outstanding": 46461000, "goodwill_and_intangibles": 1350021000 }, "cash_flow": { "operating_cash_flow": 68687000, "capital_expenditure": 28225000, "free_cash_flow": 96912000, "dividends_paid": 13326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236710, "ticker_id": 713, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234406000", "ebitda": "250166000", "netIncome": "179996000", "grossProfit": "209560000", "depreciation": "None", "totalRevenue": "447340000", "costOfRevenue": "237780000", "interestIncome": "1435000", "incomeBeforeTax": "210916000", "interestExpense": "23490000", "operatingIncome": "143910000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30920000", "reportedCurrency": "USD", "netInterestIncome": "-22055000", "nonInterestIncome": "None", "operatingExpenses": "65650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15760000", "sellingGeneralAndAdministrative": "79610000", "netIncomeFromContinuingOperations": "179996000" }, "balance": { "goodwill": "304511000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2907534000", "longTermDebt": "1918504000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1045510000", "reportedCurrency": "USD", "retainedEarnings": "2267567000", "totalLiabilities": "2757760000", "otherCurrentAssets": "45374000", "totalCurrentAssets": "450347000", "currentLongTermDebt": "None", "longTermInvestments": "134424000", "shortTermInvestments": "None", "currentNetReceivables": "352390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457187000", "currentAccountsPayable": "154224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "707289000", "shortLongTermDebtTotal": "2028286000", "totalShareholderEquity": "149774000", "capitalLeaseObligations": "109782000", "otherCurrentLiabilities": "204867000", "totalCurrentLiabilities": "468542000", "otherNonCurrentLiabilities": "48382000", "totalNonCurrentLiabilities": "2289218000", "cashAndShortTermInvestments": "52583000", "commonStockSharesOutstanding": "46461000", "intangibleAssetsExcludingGoodwill": "1045510000", "cashAndCashEquivalentsAtCarryingValue": "52583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179996000", "profitLoss": "None", "dividendPayout": "13326000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68687000", "capitalExpenditures": "28225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6307000", "cashflowFromInvestment": "-82709000", "stockBasedCompensation": "8001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447340000, "cost_of_revenue": 237780000, "gross_profit": 209560000, "research_and_development": null, "selling_general_admin": 79610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234406000, "depreciation_amortisation": 15760000, "ebitda": 250166000, "interest_expense": 23490000, "interest_income": null, "other_non_operating": null, "pretax_income": 210916000, "tax_provision": 30920000, "effective_tax_rate": null, "net_income": 179996000, "net_income_continuing_ops": 179996000, "net_income_to_common": 179996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52583000, "short_term_investments": null, "net_receivables": 352390000, "inventory": null, "other_current_assets": null, "total_current_assets": 450347000, "net_ppe": null, "goodwill": 304511000, "intangible_assets": 1045510000, "goodwill_and_intangibles": 1350021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2457187000, "total_assets": 2907534000, "short_term_debt": 0, "accounts_payable": 154224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468542000, "long_term_debt": 1918504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2289218000, "total_liabilities": 2757760000, "total_debt": 1918504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2267567000, "total_equity": 149774000, "shares_outstanding": 46461000, "operating_cash_flow": 68687000, "stock_based_compensation": 8001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82709000, "dividends_paid": 13326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6307000, "free_cash_flow": 96912000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234406000", "ebitda": "250166000", "netIncome": "179996000", "grossProfit": "209560000", "depreciation": "None", "totalRevenue": "447340000", "costOfRevenue": "237780000", "interestIncome": "1435000", "incomeBeforeTax": "210916000", "interestExpense": "23490000", "operatingIncome": "143910000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30920000", "reportedCurrency": "USD", "netInterestIncome": "-22055000", "nonInterestIncome": "None", "operatingExpenses": "65650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15760000", "sellingGeneralAndAdministrative": "79610000", "netIncomeFromContinuingOperations": "179996000" }, "balance": { "goodwill": "304511000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2907534000", "longTermDebt": "1918504000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1045510000", "reportedCurrency": "USD", "retainedEarnings": "2267567000", "totalLiabilities": "2757760000", "otherCurrentAssets": "45374000", "totalCurrentAssets": "450347000", "currentLongTermDebt": "None", "longTermInvestments": "134424000", "shortTermInvestments": "None", "currentNetReceivables": "352390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457187000", "currentAccountsPayable": "154224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "707289000", "shortLongTermDebtTotal": "2028286000", "totalShareholderEquity": "149774000", "capitalLeaseObligations": "109782000", "otherCurrentLiabilities": "204867000", "totalCurrentLiabilities": "468542000", "otherNonCurrentLiabilities": "48382000", "totalNonCurrentLiabilities": "2289218000", "cashAndShortTermInvestments": "52583000", "commonStockSharesOutstanding": "46461000", "intangibleAssetsExcludingGoodwill": "1045510000", "cashAndCashEquivalentsAtCarryingValue": "52583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179996000", "profitLoss": "None", "dividendPayout": "13326000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68687000", "capitalExpenditures": "28225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6307000", "cashflowFromInvestment": "-82709000", "stockBasedCompensation": "8001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20629000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 426443000, "cost_of_revenue": 222725000, "gross_profit": 203718000, "ebit": 131347000, "ebitda": 144771000, "pretax_income": 108611000, "tax_provision": 26877000, "net_income": 81734000, "net_income_to_common": 81734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58610000, "total_current_assets": 400679000, "total_assets": 2664762000, "short_term_debt": 0, "long_term_debt": 1900116000, "total_debt": 1900116000, "total_liabilities": 2691000000, "total_equity": -26238000, "shares_outstanding": 46588000, "goodwill_and_intangibles": 1102677000 }, "cash_flow": { "operating_cash_flow": 95603000, "capital_expenditure": 46005000, "free_cash_flow": 141608000, "dividends_paid": 13397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236711, "ticker_id": 713, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131347000", "ebitda": "144771000", "netIncome": "81734000", "grossProfit": "203718000", "depreciation": "None", "totalRevenue": "426443000", "costOfRevenue": "222725000", "interestIncome": "1456000", "incomeBeforeTax": "108611000", "interestExpense": "22736000", "operatingIncome": "124944000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26877000", "reportedCurrency": "USD", "netInterestIncome": "-21280000", "nonInterestIncome": "None", "operatingExpenses": "78774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13424000", "sellingGeneralAndAdministrative": "89298000", "netIncomeFromContinuingOperations": "81734000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2664762000", "longTermDebt": "1900116000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "882490000", "reportedCurrency": "USD", "retainedEarnings": "2100870000", "totalLiabilities": "2691000000", "otherCurrentAssets": "40803000", "totalCurrentAssets": "400679000", "currentLongTermDebt": "None", "longTermInvestments": "125480000", "shortTermInvestments": "None", "currentNetReceivables": "301266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264083000", "currentAccountsPayable": "142870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740507000", "shortLongTermDebtTotal": "2011355000", "totalShareholderEquity": "-26238000", "capitalLeaseObligations": "111239000", "otherCurrentLiabilities": "203298000", "totalCurrentLiabilities": "451929000", "otherNonCurrentLiabilities": "45060000", "totalNonCurrentLiabilities": "2239071000", "cashAndShortTermInvestments": "58610000", "commonStockSharesOutstanding": "46588000", "intangibleAssetsExcludingGoodwill": "882490000", "cashAndCashEquivalentsAtCarryingValue": "58610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81734000", "profitLoss": "None", "dividendPayout": "13397000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95603000", "capitalExpenditures": "46005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35447000", "cashflowFromInvestment": "-42196000", "stockBasedCompensation": "9604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426443000, "cost_of_revenue": 222725000, "gross_profit": 203718000, "research_and_development": null, "selling_general_admin": 89298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131347000, "depreciation_amortisation": 13424000, "ebitda": 144771000, "interest_expense": 22736000, "interest_income": null, "other_non_operating": null, "pretax_income": 108611000, "tax_provision": 26877000, "effective_tax_rate": null, "net_income": 81734000, "net_income_continuing_ops": 81734000, "net_income_to_common": 81734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58610000, "short_term_investments": null, "net_receivables": 301266000, "inventory": null, "other_current_assets": null, "total_current_assets": 400679000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 882490000, "goodwill_and_intangibles": 1102677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2264083000, "total_assets": 2664762000, "short_term_debt": 0, "accounts_payable": 142870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451929000, "long_term_debt": 1900116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2239071000, "total_liabilities": 2691000000, "total_debt": 1900116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2100870000, "total_equity": -26238000, "shares_outstanding": 46588000, "operating_cash_flow": 95603000, "stock_based_compensation": 9604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42196000, "dividends_paid": 13397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35447000, "free_cash_flow": 141608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131347000", "ebitda": "144771000", "netIncome": "81734000", "grossProfit": "203718000", "depreciation": "None", "totalRevenue": "426443000", "costOfRevenue": "222725000", "interestIncome": "1456000", "incomeBeforeTax": "108611000", "interestExpense": "22736000", "operatingIncome": "124944000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26877000", "reportedCurrency": "USD", "netInterestIncome": "-21280000", "nonInterestIncome": "None", "operatingExpenses": "78774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13424000", "sellingGeneralAndAdministrative": "89298000", "netIncomeFromContinuingOperations": "81734000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2664762000", "longTermDebt": "1900116000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "882490000", "reportedCurrency": "USD", "retainedEarnings": "2100870000", "totalLiabilities": "2691000000", "otherCurrentAssets": "40803000", "totalCurrentAssets": "400679000", "currentLongTermDebt": "None", "longTermInvestments": "125480000", "shortTermInvestments": "None", "currentNetReceivables": "301266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264083000", "currentAccountsPayable": "142870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740507000", "shortLongTermDebtTotal": "2011355000", "totalShareholderEquity": "-26238000", "capitalLeaseObligations": "111239000", "otherCurrentLiabilities": "203298000", "totalCurrentLiabilities": "451929000", "otherNonCurrentLiabilities": "45060000", "totalNonCurrentLiabilities": "2239071000", "cashAndShortTermInvestments": "58610000", "commonStockSharesOutstanding": "46588000", "intangibleAssetsExcludingGoodwill": "882490000", "cashAndCashEquivalentsAtCarryingValue": "58610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81734000", "profitLoss": "None", "dividendPayout": "13397000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95603000", "capitalExpenditures": "46005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35447000", "cashflowFromInvestment": "-42196000", "stockBasedCompensation": "9604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8537000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 332860000, "cost_of_revenue": 188367000, "gross_profit": 144493000, "ebit": 81004000, "ebitda": 94752000, "pretax_income": 59762000, "tax_provision": 15228000, "net_income": 44534000, "net_income_to_common": 44534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40054000, "total_current_assets": 358199000, "total_assets": 2577588000, "short_term_debt": 0, "long_term_debt": 1874821000, "total_debt": 1874821000, "total_liabilities": 2641522000, "total_equity": -63934000, "shares_outstanding": 47123000, "goodwill_and_intangibles": 1100980000 }, "cash_flow": { "operating_cash_flow": 20467000, "capital_expenditure": 46005000, "free_cash_flow": 66472000, "dividends_paid": 13471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236712, "ticker_id": 713, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81004000", "ebitda": "94752000", "netIncome": "44534000", "grossProfit": "144493000", "depreciation": "None", "totalRevenue": "332860000", "costOfRevenue": "188367000", "interestIncome": "1559000", "incomeBeforeTax": "59762000", "interestExpense": "21242000", "operatingIncome": "80031000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15228000", "reportedCurrency": "USD", "netInterestIncome": "-19683000", "nonInterestIncome": "None", "operatingExpenses": "64462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13748000", "sellingGeneralAndAdministrative": "74210000", "netIncomeFromContinuingOperations": "44534000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2577588000", "longTermDebt": "1874821000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "880793000", "reportedCurrency": "USD", "retainedEarnings": "2032440000", "totalLiabilities": "2641522000", "otherCurrentAssets": "44123000", "totalCurrentAssets": "358199000", "currentLongTermDebt": "None", "longTermInvestments": "122116000", "shortTermInvestments": "None", "currentNetReceivables": "274022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219389000", "currentAccountsPayable": "121627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713467000", "shortLongTermDebtTotal": "1987075000", "totalShareholderEquity": "-63934000", "capitalLeaseObligations": "112254000", "otherCurrentLiabilities": "190004000", "totalCurrentLiabilities": "427416000", "otherNonCurrentLiabilities": "46131000", "totalNonCurrentLiabilities": "2214106000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "47123000", "intangibleAssetsExcludingGoodwill": "880793000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44534000", "profitLoss": "None", "dividendPayout": "13471000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20467000", "capitalExpenditures": "46005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32208000", "cashflowFromInvestment": "-52952000", "stockBasedCompensation": "9834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332860000, "cost_of_revenue": 188367000, "gross_profit": 144493000, "research_and_development": null, "selling_general_admin": 74210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81004000, "depreciation_amortisation": 13748000, "ebitda": 94752000, "interest_expense": 21242000, "interest_income": null, "other_non_operating": null, "pretax_income": 59762000, "tax_provision": 15228000, "effective_tax_rate": null, "net_income": 44534000, "net_income_continuing_ops": 44534000, "net_income_to_common": 44534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40054000, "short_term_investments": null, "net_receivables": 274022000, "inventory": null, "other_current_assets": null, "total_current_assets": 358199000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 880793000, "goodwill_and_intangibles": 1100980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2219389000, "total_assets": 2577588000, "short_term_debt": 0, "accounts_payable": 121627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427416000, "long_term_debt": 1874821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2214106000, "total_liabilities": 2641522000, "total_debt": 1874821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2032440000, "total_equity": -63934000, "shares_outstanding": 47123000, "operating_cash_flow": 20467000, "stock_based_compensation": 9834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52952000, "dividends_paid": 13471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32208000, "free_cash_flow": 66472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81004000", "ebitda": "94752000", "netIncome": "44534000", "grossProfit": "144493000", "depreciation": "None", "totalRevenue": "332860000", "costOfRevenue": "188367000", "interestIncome": "1559000", "incomeBeforeTax": "59762000", "interestExpense": "21242000", "operatingIncome": "80031000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15228000", "reportedCurrency": "USD", "netInterestIncome": "-19683000", "nonInterestIncome": "None", "operatingExpenses": "64462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13748000", "sellingGeneralAndAdministrative": "74210000", "netIncomeFromContinuingOperations": "44534000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2577588000", "longTermDebt": "1874821000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "880793000", "reportedCurrency": "USD", "retainedEarnings": "2032440000", "totalLiabilities": "2641522000", "otherCurrentAssets": "44123000", "totalCurrentAssets": "358199000", "currentLongTermDebt": "None", "longTermInvestments": "122116000", "shortTermInvestments": "None", "currentNetReceivables": "274022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219389000", "currentAccountsPayable": "121627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713467000", "shortLongTermDebtTotal": "1987075000", "totalShareholderEquity": "-63934000", "capitalLeaseObligations": "112254000", "otherCurrentLiabilities": "190004000", "totalCurrentLiabilities": "427416000", "otherNonCurrentLiabilities": "46131000", "totalNonCurrentLiabilities": "2214106000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "47123000", "intangibleAssetsExcludingGoodwill": "880793000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44534000", "profitLoss": "None", "dividendPayout": "13471000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20467000", "capitalExpenditures": "46005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32208000", "cashflowFromInvestment": "-52952000", "stockBasedCompensation": "9834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18635000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 389770000, "cost_of_revenue": 203201000, "gross_profit": 186569000, "ebit": 122775000, "ebitda": 133434000, "pretax_income": 101708000, "tax_provision": 25904000, "net_income": 75804000, "net_income_to_common": 75804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40177000, "total_current_assets": 339086000, "total_assets": 2530527000, "short_term_debt": 5367000, "long_term_debt": 1768526000, "total_debt": 1773893000, "total_liabilities": 2575798000, "total_equity": -45271000, "shares_outstanding": 47675000, "goodwill_and_intangibles": 1104200000 }, "cash_flow": { "operating_cash_flow": 82863000, "capital_expenditure": 28860000, "free_cash_flow": 111723000, "dividends_paid": 13009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236713, "ticker_id": 713, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122775000", "ebitda": "133434000", "netIncome": "75804000", "grossProfit": "186569000", "depreciation": "None", "totalRevenue": "389770000", "costOfRevenue": "203201000", "interestIncome": "2089000", "incomeBeforeTax": "101708000", "interestExpense": "21067000", "operatingIncome": "119219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25904000", "reportedCurrency": "USD", "netInterestIncome": "-18978000", "nonInterestIncome": "None", "operatingExpenses": "67350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10659000", "sellingGeneralAndAdministrative": "57181000", "netIncomeFromContinuingOperations": "75804000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2530527000", "longTermDebt": "1768526000", "shortTermDebt": "5367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "884013000", "reportedCurrency": "USD", "retainedEarnings": "2001297000", "totalLiabilities": "2575798000", "otherCurrentAssets": "41317000", "totalCurrentAssets": "339086000", "currentLongTermDebt": "None", "longTermInvestments": "164619000", "shortTermInvestments": "None", "currentNetReceivables": "257592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2191441000", "currentAccountsPayable": "134865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687796000", "shortLongTermDebtTotal": "1887148000", "totalShareholderEquity": "-45271000", "capitalLeaseObligations": "118622000", "otherCurrentLiabilities": "209970000", "totalCurrentLiabilities": "462721000", "otherNonCurrentLiabilities": "45721000", "totalNonCurrentLiabilities": "2113077000", "cashAndShortTermInvestments": "40177000", "commonStockSharesOutstanding": "47675000", "intangibleAssetsExcludingGoodwill": "884013000", "cashAndCashEquivalentsAtCarryingValue": "40177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75418000", "profitLoss": "None", "dividendPayout": "13009000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82863000", "capitalExpenditures": "28860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79542000", "cashflowFromInvestment": "-21208000", "stockBasedCompensation": "10805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389770000, "cost_of_revenue": 203201000, "gross_profit": 186569000, "research_and_development": null, "selling_general_admin": 57181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122775000, "depreciation_amortisation": 10659000, "ebitda": 133434000, "interest_expense": 21067000, "interest_income": null, "other_non_operating": null, "pretax_income": 101708000, "tax_provision": 25904000, "effective_tax_rate": null, "net_income": 75804000, "net_income_continuing_ops": 75804000, "net_income_to_common": 75804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40177000, "short_term_investments": null, "net_receivables": 257592000, "inventory": null, "other_current_assets": null, "total_current_assets": 339086000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 884013000, "goodwill_and_intangibles": 1104200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2191441000, "total_assets": 2530527000, "short_term_debt": 5367000, "accounts_payable": 134865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462721000, "long_term_debt": 1768526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2113077000, "total_liabilities": 2575798000, "total_debt": 1773893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2001297000, "total_equity": -45271000, "shares_outstanding": 47675000, "operating_cash_flow": 82863000, "stock_based_compensation": 10805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21208000, "dividends_paid": 13009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79542000, "free_cash_flow": 111723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122775000", "ebitda": "133434000", "netIncome": "75804000", "grossProfit": "186569000", "depreciation": "None", "totalRevenue": "389770000", "costOfRevenue": "203201000", "interestIncome": "2089000", "incomeBeforeTax": "101708000", "interestExpense": "21067000", "operatingIncome": "119219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25904000", "reportedCurrency": "USD", "netInterestIncome": "-18978000", "nonInterestIncome": "None", "operatingExpenses": "67350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10659000", "sellingGeneralAndAdministrative": "57181000", "netIncomeFromContinuingOperations": "75804000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2530527000", "longTermDebt": "1768526000", "shortTermDebt": "5367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "884013000", "reportedCurrency": "USD", "retainedEarnings": "2001297000", "totalLiabilities": "2575798000", "otherCurrentAssets": "41317000", "totalCurrentAssets": "339086000", "currentLongTermDebt": "None", "longTermInvestments": "164619000", "shortTermInvestments": "None", "currentNetReceivables": "257592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2191441000", "currentAccountsPayable": "134865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687796000", "shortLongTermDebtTotal": "1887148000", "totalShareholderEquity": "-45271000", "capitalLeaseObligations": "118622000", "otherCurrentLiabilities": "209970000", "totalCurrentLiabilities": "462721000", "otherNonCurrentLiabilities": "45721000", "totalNonCurrentLiabilities": "2113077000", "cashAndShortTermInvestments": "40177000", "commonStockSharesOutstanding": "47675000", "intangibleAssetsExcludingGoodwill": "884013000", "cashAndCashEquivalentsAtCarryingValue": "40177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75418000", "profitLoss": "None", "dividendPayout": "13009000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82863000", "capitalExpenditures": "28860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79542000", "cashflowFromInvestment": "-21208000", "stockBasedCompensation": "10805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18001000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 427964000, "cost_of_revenue": 215259000, "gross_profit": 212705000, "ebit": 159186000, "ebitda": 176486000, "pretax_income": 137148000, "tax_provision": 31432000, "net_income": 105716000, "net_income_to_common": 105716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58565000, "total_current_assets": 338602000, "total_assets": 2544046000, "short_term_debt": 0, "long_term_debt": 1810731000, "total_debt": 1810731000, "total_liabilities": 2640198000, "total_equity": -96152000, "shares_outstanding": 47195000, "goodwill_and_intangibles": 1083998000 }, "cash_flow": { "operating_cash_flow": 122945000, "capital_expenditure": 43453000, "free_cash_flow": 166398000, "dividends_paid": 13634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236715, "ticker_id": 713, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159186000", "ebitda": "176486000", "netIncome": "105716000", "grossProfit": "212705000", "depreciation": "None", "totalRevenue": "427964000", "costOfRevenue": "215259000", "interestIncome": "2411000", "incomeBeforeTax": "137148000", "interestExpense": "22038000", "operatingIncome": "151783000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31432000", "reportedCurrency": "USD", "netInterestIncome": "-19627000", "nonInterestIncome": "None", "operatingExpenses": "60922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17300000", "sellingGeneralAndAdministrative": "49077000", "netIncomeFromContinuingOperations": "105716000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2544046000", "longTermDebt": "1810731000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "863811000", "reportedCurrency": "USD", "retainedEarnings": "1938961000", "totalLiabilities": "2640198000", "otherCurrentAssets": "69112000", "totalCurrentAssets": "338602000", "currentLongTermDebt": "None", "longTermInvestments": "109732000", "shortTermInvestments": "None", "currentNetReceivables": "210925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2205444000", "currentAccountsPayable": "152781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "662008000", "shortLongTermDebtTotal": "1920661000", "totalShareholderEquity": "-96152000", "capitalLeaseObligations": "109930000", "otherCurrentLiabilities": "222811000", "totalCurrentLiabilities": "478786000", "otherNonCurrentLiabilities": "55058000", "totalNonCurrentLiabilities": "2161412000", "cashAndShortTermInvestments": "58565000", "commonStockSharesOutstanding": "47195000", "intangibleAssetsExcludingGoodwill": "863811000", "cashAndCashEquivalentsAtCarryingValue": "58565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105716000", "profitLoss": "None", "dividendPayout": "13634000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122945000", "capitalExpenditures": "43453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123604000", "cashflowFromInvestment": "-1331000", "stockBasedCompensation": "13192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427964000, "cost_of_revenue": 215259000, "gross_profit": 212705000, "research_and_development": null, "selling_general_admin": 49077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159186000, "depreciation_amortisation": 17300000, "ebitda": 176486000, "interest_expense": 22038000, "interest_income": null, "other_non_operating": null, "pretax_income": 137148000, "tax_provision": 31432000, "effective_tax_rate": null, "net_income": 105716000, "net_income_continuing_ops": 105716000, "net_income_to_common": 105716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58565000, "short_term_investments": null, "net_receivables": 210925000, "inventory": null, "other_current_assets": null, "total_current_assets": 338602000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 863811000, "goodwill_and_intangibles": 1083998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2205444000, "total_assets": 2544046000, "short_term_debt": 0, "accounts_payable": 152781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478786000, "long_term_debt": 1810731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2161412000, "total_liabilities": 2640198000, "total_debt": 1810731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1938961000, "total_equity": -96152000, "shares_outstanding": 47195000, "operating_cash_flow": 122945000, "stock_based_compensation": 13192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1331000, "dividends_paid": 13634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123604000, "free_cash_flow": 166398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159186000", "ebitda": "176486000", "netIncome": "105716000", "grossProfit": "212705000", "depreciation": "None", "totalRevenue": "427964000", "costOfRevenue": "215259000", "interestIncome": "2411000", "incomeBeforeTax": "137148000", "interestExpense": "22038000", "operatingIncome": "151783000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31432000", "reportedCurrency": "USD", "netInterestIncome": "-19627000", "nonInterestIncome": "None", "operatingExpenses": "60922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17300000", "sellingGeneralAndAdministrative": "49077000", "netIncomeFromContinuingOperations": "105716000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2544046000", "longTermDebt": "1810731000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "863811000", "reportedCurrency": "USD", "retainedEarnings": "1938961000", "totalLiabilities": "2640198000", "otherCurrentAssets": "69112000", "totalCurrentAssets": "338602000", "currentLongTermDebt": "None", "longTermInvestments": "109732000", "shortTermInvestments": "None", "currentNetReceivables": "210925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2205444000", "currentAccountsPayable": "152781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "662008000", "shortLongTermDebtTotal": "1920661000", "totalShareholderEquity": "-96152000", "capitalLeaseObligations": "109930000", "otherCurrentLiabilities": "222811000", "totalCurrentLiabilities": "478786000", "otherNonCurrentLiabilities": "55058000", "totalNonCurrentLiabilities": "2161412000", "cashAndShortTermInvestments": "58565000", "commonStockSharesOutstanding": "47195000", "intangibleAssetsExcludingGoodwill": "863811000", "cashAndCashEquivalentsAtCarryingValue": "58565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105716000", "profitLoss": "None", "dividendPayout": "13634000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122945000", "capitalExpenditures": "43453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123604000", "cashflowFromInvestment": "-1331000", "stockBasedCompensation": "13192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17300000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 435156000, "cost_of_revenue": 200073000, "gross_profit": 235083000, "ebit": 140426000, "ebitda": 158022000, "pretax_income": 116581000, "tax_provision": 29445000, "net_income": 87136000, "net_income_to_common": 87136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60409000, "total_current_assets": 448157000, "total_assets": 2518907000, "short_term_debt": -105928000, "long_term_debt": 1868425000, "total_debt": 1762497000, "total_liabilities": 2665686000, "total_equity": -146779000, "shares_outstanding": 48038000, "goodwill_and_intangibles": 1053203000 }, "cash_flow": { "operating_cash_flow": 111854000, "capital_expenditure": 40762000, "free_cash_flow": 152616000, "dividends_paid": 14126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236716, "ticker_id": 713, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140426000", "ebitda": "158022000", "netIncome": "87136000", "grossProfit": "235083000", "depreciation": "None", "totalRevenue": "435156000", "costOfRevenue": "200073000", "interestIncome": "2415000", "incomeBeforeTax": "116581000", "interestExpense": "23845000", "operatingIncome": "132622000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29445000", "reportedCurrency": "USD", "netInterestIncome": "-21430000", "nonInterestIncome": "None", "operatingExpenses": "102461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17596000", "sellingGeneralAndAdministrative": "64995000", "netIncomeFromContinuingOperations": "87136000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2518907000", "longTermDebt": "1868425000", "shortTermDebt": "-105928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "833016000", "reportedCurrency": "USD", "retainedEarnings": "1846744000", "totalLiabilities": "2665686000", "otherCurrentAssets": "61918000", "totalCurrentAssets": "448157000", "currentLongTermDebt": "None", "longTermInvestments": "80555000", "shortTermInvestments": "90446000", "currentNetReceivables": "235384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070750000", "currentAccountsPayable": "151086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1978691000", "totalShareholderEquity": "-146779000", "capitalLeaseObligations": "110266000", "otherCurrentLiabilities": "195076000", "totalCurrentLiabilities": "452090000", "otherNonCurrentLiabilities": "52059000", "totalNonCurrentLiabilities": "2213596000", "cashAndShortTermInvestments": "60409000", "commonStockSharesOutstanding": "48038000", "intangibleAssetsExcludingGoodwill": "833016000", "cashAndCashEquivalentsAtCarryingValue": "60409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87136000", "profitLoss": "None", "dividendPayout": "14126000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111854000", "capitalExpenditures": "40762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75037000", "cashflowFromInvestment": "-19296000", "stockBasedCompensation": "8656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435156000, "cost_of_revenue": 200073000, "gross_profit": 235083000, "research_and_development": null, "selling_general_admin": 64995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140426000, "depreciation_amortisation": 17596000, "ebitda": 158022000, "interest_expense": 23845000, "interest_income": null, "other_non_operating": null, "pretax_income": 116581000, "tax_provision": 29445000, "effective_tax_rate": null, "net_income": 87136000, "net_income_continuing_ops": 87136000, "net_income_to_common": 87136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60409000, "short_term_investments": 90446000, "net_receivables": 235384000, "inventory": null, "other_current_assets": null, "total_current_assets": 448157000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 833016000, "goodwill_and_intangibles": 1053203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2070750000, "total_assets": 2518907000, "short_term_debt": -105928000, "accounts_payable": 151086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452090000, "long_term_debt": 1868425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2213596000, "total_liabilities": 2665686000, "total_debt": 1762497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1846744000, "total_equity": -146779000, "shares_outstanding": 48038000, "operating_cash_flow": 111854000, "stock_based_compensation": 8656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19296000, "dividends_paid": 14126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75037000, "free_cash_flow": 152616000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140426000", "ebitda": "158022000", "netIncome": "87136000", "grossProfit": "235083000", "depreciation": "None", "totalRevenue": "435156000", "costOfRevenue": "200073000", "interestIncome": "2415000", "incomeBeforeTax": "116581000", "interestExpense": "23845000", "operatingIncome": "132622000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29445000", "reportedCurrency": "USD", "netInterestIncome": "-21430000", "nonInterestIncome": "None", "operatingExpenses": "102461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17596000", "sellingGeneralAndAdministrative": "64995000", "netIncomeFromContinuingOperations": "87136000" }, "balance": { "goodwill": "220187000", "inventory": "None", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2518907000", "longTermDebt": "1868425000", "shortTermDebt": "-105928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "833016000", "reportedCurrency": "USD", "retainedEarnings": "1846744000", "totalLiabilities": "2665686000", "otherCurrentAssets": "61918000", "totalCurrentAssets": "448157000", "currentLongTermDebt": "None", "longTermInvestments": "80555000", "shortTermInvestments": "90446000", "currentNetReceivables": "235384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070750000", "currentAccountsPayable": "151086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1978691000", "totalShareholderEquity": "-146779000", "capitalLeaseObligations": "110266000", "otherCurrentLiabilities": "195076000", "totalCurrentLiabilities": "452090000", "otherNonCurrentLiabilities": "52059000", "totalNonCurrentLiabilities": "2213596000", "cashAndShortTermInvestments": "60409000", "commonStockSharesOutstanding": "48038000", "intangibleAssetsExcludingGoodwill": "833016000", "cashAndCashEquivalentsAtCarryingValue": "60409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87136000", "profitLoss": "None", "dividendPayout": "14126000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111854000", "capitalExpenditures": "40762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75037000", "cashflowFromInvestment": "-19296000", "stockBasedCompensation": "8656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17596000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 331949000, "cost_of_revenue": 170872000, "gross_profit": 161077000, "ebit": 60389000, "ebitda": 78352000, "pretax_income": 40208000, "tax_provision": 9199000, "net_income": 31009000, "net_income_to_common": 31009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42111000, "total_current_assets": 338501000, "total_assets": 2475078000, "short_term_debt": 499471000, "long_term_debt": 1195730000, "total_debt": 1695201000, "total_liabilities": 2468351000, "total_equity": 6727000, "shares_outstanding": 49640000, "goodwill_and_intangibles": 1041216000 }, "cash_flow": { "operating_cash_flow": 1741000, "capital_expenditure": 32777000, "free_cash_flow": 34518000, "dividends_paid": 14728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236717, "ticker_id": 713, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60389000", "ebitda": "78352000", "netIncome": "31009000", "grossProfit": "161077000", "depreciation": "None", "totalRevenue": "331949000", "costOfRevenue": "170872000", "interestIncome": "1731000", "incomeBeforeTax": "40208000", "interestExpense": "20181000", "operatingIncome": "60149000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9199000", "reportedCurrency": "USD", "netInterestIncome": "-18450000", "nonInterestIncome": "None", "operatingExpenses": "100928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17963000", "sellingGeneralAndAdministrative": "48625000", "netIncomeFromContinuingOperations": "31009000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2475078000", "longTermDebt": "1195730000", "shortTermDebt": "499471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "821029000", "reportedCurrency": "USD", "retainedEarnings": "1773221000", "totalLiabilities": "2468351000", "otherCurrentAssets": "71217000", "totalCurrentAssets": "338501000", "currentLongTermDebt": "499471000", "longTermInvestments": "232390000", "shortTermInvestments": "None", "currentNetReceivables": "225173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136577000", "currentAccountsPayable": "135297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1805730000", "totalShareholderEquity": "6727000", "capitalLeaseObligations": "110529000", "otherCurrentLiabilities": "160140000", "totalCurrentLiabilities": "919512000", "otherNonCurrentLiabilities": "52684000", "totalNonCurrentLiabilities": "1548839000", "cashAndShortTermInvestments": "42111000", "commonStockSharesOutstanding": "49640000", "intangibleAssetsExcludingGoodwill": "821029000", "cashAndCashEquivalentsAtCarryingValue": "42111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31009000", "profitLoss": "None", "dividendPayout": "14728000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741000", "capitalExpenditures": "32777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56473000", "cashflowFromInvestment": "-42736000", "stockBasedCompensation": "10597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331949000, "cost_of_revenue": 170872000, "gross_profit": 161077000, "research_and_development": null, "selling_general_admin": 48625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60389000, "depreciation_amortisation": 17963000, "ebitda": 78352000, "interest_expense": 20181000, "interest_income": null, "other_non_operating": null, "pretax_income": 40208000, "tax_provision": 9199000, "effective_tax_rate": null, "net_income": 31009000, "net_income_continuing_ops": 31009000, "net_income_to_common": 31009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42111000, "short_term_investments": null, "net_receivables": 225173000, "inventory": 1, "other_current_assets": null, "total_current_assets": 338501000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 821029000, "goodwill_and_intangibles": 1041216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2136577000, "total_assets": 2475078000, "short_term_debt": 499471000, "accounts_payable": 135297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919512000, "long_term_debt": 1195730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548839000, "total_liabilities": 2468351000, "total_debt": 1695201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1773221000, "total_equity": 6727000, "shares_outstanding": 49640000, "operating_cash_flow": 1741000, "stock_based_compensation": 10597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32777000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42736000, "dividends_paid": 14728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56473000, "free_cash_flow": 34518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60389000", "ebitda": "78352000", "netIncome": "31009000", "grossProfit": "161077000", "depreciation": "None", "totalRevenue": "331949000", "costOfRevenue": "170872000", "interestIncome": "1731000", "incomeBeforeTax": "40208000", "interestExpense": "20181000", "operatingIncome": "60149000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9199000", "reportedCurrency": "USD", "netInterestIncome": "-18450000", "nonInterestIncome": "None", "operatingExpenses": "100928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17963000", "sellingGeneralAndAdministrative": "48625000", "netIncomeFromContinuingOperations": "31009000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2475078000", "longTermDebt": "1195730000", "shortTermDebt": "499471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "821029000", "reportedCurrency": "USD", "retainedEarnings": "1773221000", "totalLiabilities": "2468351000", "otherCurrentAssets": "71217000", "totalCurrentAssets": "338501000", "currentLongTermDebt": "499471000", "longTermInvestments": "232390000", "shortTermInvestments": "None", "currentNetReceivables": "225173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136577000", "currentAccountsPayable": "135297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1805730000", "totalShareholderEquity": "6727000", "capitalLeaseObligations": "110529000", "otherCurrentLiabilities": "160140000", "totalCurrentLiabilities": "919512000", "otherNonCurrentLiabilities": "52684000", "totalNonCurrentLiabilities": "1548839000", "cashAndShortTermInvestments": "42111000", "commonStockSharesOutstanding": "49640000", "intangibleAssetsExcludingGoodwill": "821029000", "cashAndCashEquivalentsAtCarryingValue": "42111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31009000", "profitLoss": "None", "dividendPayout": "14728000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741000", "capitalExpenditures": "32777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56473000", "cashflowFromInvestment": "-42736000", "stockBasedCompensation": "10597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17963000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 358396000, "cost_of_revenue": 216864000, "gross_profit": 141532000, "ebit": 52943000, "ebitda": 71666000, "pretax_income": 35685000, "tax_provision": 6732000, "net_income": 28953000, "net_income_to_common": 28953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26754000, "total_current_assets": 296530000, "total_assets": 2394799000, "short_term_debt": 503506000, "long_term_debt": 1068751000, "total_debt": 1572257000, "total_liabilities": 2359201000, "total_equity": 35598000, "shares_outstanding": 49526245, "goodwill_and_intangibles": 1031262000 }, "cash_flow": { "operating_cash_flow": 49364000, "capital_expenditure": 34995000, "free_cash_flow": 84359000, "dividends_paid": 14384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236718, "ticker_id": 713, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52943000", "ebitda": "71666000", "netIncome": "28953000", "grossProfit": "141532000", "depreciation": "None", "totalRevenue": "358396000", "costOfRevenue": "216864000", "interestIncome": "1928000", "incomeBeforeTax": "35685000", "interestExpense": "17258000", "operatingIncome": "37746000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6732000", "reportedCurrency": "USD", "netInterestIncome": "-15330000", "nonInterestIncome": "None", "operatingExpenses": "103786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18723000", "sellingGeneralAndAdministrative": "34081000", "netIncomeFromContinuingOperations": "28953000" }, "balance": { "goodwill": "220187000", "inventory": "34669000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2394799000", "longTermDebt": "1068751000", "shortTermDebt": "503506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "811075000", "reportedCurrency": "USD", "retainedEarnings": "1756359000", "totalLiabilities": "2359201000", "otherCurrentAssets": "73880000", "totalCurrentAssets": "296530000", "currentLongTermDebt": "499268000", "longTermInvestments": "226704000", "shortTermInvestments": "None", "currentNetReceivables": "195896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098269000", "currentAccountsPayable": "131284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681740000", "totalShareholderEquity": "35598000", "capitalLeaseObligations": "113721000", "otherCurrentLiabilities": "192630000", "totalCurrentLiabilities": "942690000", "otherNonCurrentLiabilities": "50518000", "totalNonCurrentLiabilities": "1416511000", "cashAndShortTermInvestments": "26754000", "commonStockSharesOutstanding": "49526245", "intangibleAssetsExcludingGoodwill": "811075000", "cashAndCashEquivalentsAtCarryingValue": "26754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28953000", "profitLoss": "None", "dividendPayout": "14384000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49364000", "capitalExpenditures": "34995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103072000", "cashflowFromInvestment": "-162361000", "stockBasedCompensation": "12139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358396000, "cost_of_revenue": 216864000, "gross_profit": 141532000, "research_and_development": 30300000, "selling_general_admin": 34081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52943000, "depreciation_amortisation": 18723000, "ebitda": 71666000, "interest_expense": 17258000, "interest_income": null, "other_non_operating": null, "pretax_income": 35685000, "tax_provision": 6732000, "effective_tax_rate": null, "net_income": 28953000, "net_income_continuing_ops": 28953000, "net_income_to_common": 28953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26754000, "short_term_investments": null, "net_receivables": 195896000, "inventory": 34669000, "other_current_assets": null, "total_current_assets": 296530000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 811075000, "goodwill_and_intangibles": 1031262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2098269000, "total_assets": 2394799000, "short_term_debt": 503506000, "accounts_payable": 131284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942690000, "long_term_debt": 1068751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416511000, "total_liabilities": 2359201000, "total_debt": 1572257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1756359000, "total_equity": 35598000, "shares_outstanding": 49526245, "operating_cash_flow": 49364000, "stock_based_compensation": 12139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162361000, "dividends_paid": 14384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103072000, "free_cash_flow": 84359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52943000", "ebitda": "71666000", "netIncome": "28953000", "grossProfit": "141532000", "depreciation": "None", "totalRevenue": "358396000", "costOfRevenue": "216864000", "interestIncome": "1928000", "incomeBeforeTax": "35685000", "interestExpense": "17258000", "operatingIncome": "37746000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6732000", "reportedCurrency": "USD", "netInterestIncome": "-15330000", "nonInterestIncome": "None", "operatingExpenses": "103786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18723000", "sellingGeneralAndAdministrative": "34081000", "netIncomeFromContinuingOperations": "28953000" }, "balance": { "goodwill": "220187000", "inventory": "34669000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2394799000", "longTermDebt": "1068751000", "shortTermDebt": "503506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "811075000", "reportedCurrency": "USD", "retainedEarnings": "1756359000", "totalLiabilities": "2359201000", "otherCurrentAssets": "73880000", "totalCurrentAssets": "296530000", "currentLongTermDebt": "499268000", "longTermInvestments": "226704000", "shortTermInvestments": "None", "currentNetReceivables": "195896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098269000", "currentAccountsPayable": "131284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681740000", "totalShareholderEquity": "35598000", "capitalLeaseObligations": "113721000", "otherCurrentLiabilities": "192630000", "totalCurrentLiabilities": "942690000", "otherNonCurrentLiabilities": "50518000", "totalNonCurrentLiabilities": "1416511000", "cashAndShortTermInvestments": "26754000", "commonStockSharesOutstanding": "49526245", "intangibleAssetsExcludingGoodwill": "811075000", "cashAndCashEquivalentsAtCarryingValue": "26754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28953000", "profitLoss": "None", "dividendPayout": "14384000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49364000", "capitalExpenditures": "34995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103072000", "cashflowFromInvestment": "-162361000", "stockBasedCompensation": "12139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18723000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 425557000, "cost_of_revenue": 225969000, "gross_profit": 199588000, "ebit": 137397000, "ebitda": 155993000, "pretax_income": 121229000, "tax_provision": 29205000, "net_income": 92024000, "net_income_to_common": 92024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36432000, "total_current_assets": 352812000, "total_assets": 2232237000, "short_term_debt": 4416000, "long_term_debt": 1391272000, "total_debt": 1395688000, "total_liabilities": 2159824000, "total_equity": 72413000, "shares_outstanding": 50471000, "goodwill_and_intangibles": 1001288000 }, "cash_flow": { "operating_cash_flow": 121451000, "capital_expenditure": 36227000, "free_cash_flow": 157678000, "dividends_paid": 14539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236720, "ticker_id": 713, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137397000", "ebitda": "155993000", "netIncome": "92024000", "grossProfit": "199588000", "depreciation": "None", "totalRevenue": "425557000", "costOfRevenue": "225969000", "interestIncome": "1897000", "incomeBeforeTax": "121229000", "interestExpense": "16168000", "operatingIncome": "135042000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29205000", "reportedCurrency": "USD", "netInterestIncome": "-14271000", "nonInterestIncome": "None", "operatingExpenses": "64546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18596000", "sellingGeneralAndAdministrative": "54913000", "netIncomeFromContinuingOperations": "92024000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2232237000", "longTermDebt": "1391272000", "shortTermDebt": "4416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "781101000", "reportedCurrency": "USD", "retainedEarnings": "1741647000", "totalLiabilities": "2159824000", "otherCurrentAssets": "92599000", "totalCurrentAssets": "352812000", "currentLongTermDebt": "4416000", "longTermInvestments": "90896000", "shortTermInvestments": "-55081000", "currentNetReceivables": "223781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1879425000", "currentAccountsPayable": "124113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560245000", "shortLongTermDebtTotal": "1505434000", "totalShareholderEquity": "72413000", "capitalLeaseObligations": "109746000", "otherCurrentLiabilities": "174062000", "totalCurrentLiabilities": "418994000", "otherNonCurrentLiabilities": "63603000", "totalNonCurrentLiabilities": "1740830000", "cashAndShortTermInvestments": "36432000", "commonStockSharesOutstanding": "50471000", "intangibleAssetsExcludingGoodwill": "781101000", "cashAndCashEquivalentsAtCarryingValue": "36432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92024000", "profitLoss": "None", "dividendPayout": "14539000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121451000", "capitalExpenditures": "36227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76881000", "cashflowFromInvestment": "-103265000", "stockBasedCompensation": "10981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425557000, "cost_of_revenue": 225969000, "gross_profit": 199588000, "research_and_development": null, "selling_general_admin": 54913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137397000, "depreciation_amortisation": 18596000, "ebitda": 155993000, "interest_expense": 16168000, "interest_income": null, "other_non_operating": null, "pretax_income": 121229000, "tax_provision": 29205000, "effective_tax_rate": null, "net_income": 92024000, "net_income_continuing_ops": 92024000, "net_income_to_common": 92024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36432000, "short_term_investments": -55081000, "net_receivables": 223781000, "inventory": 1, "other_current_assets": null, "total_current_assets": 352812000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 781101000, "goodwill_and_intangibles": 1001288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1879425000, "total_assets": 2232237000, "short_term_debt": 4416000, "accounts_payable": 124113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418994000, "long_term_debt": 1391272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740830000, "total_liabilities": 2159824000, "total_debt": 1395688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1741647000, "total_equity": 72413000, "shares_outstanding": 50471000, "operating_cash_flow": 121451000, "stock_based_compensation": 10981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103265000, "dividends_paid": 14539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76881000, "free_cash_flow": 157678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137397000", "ebitda": "155993000", "netIncome": "92024000", "grossProfit": "199588000", "depreciation": "None", "totalRevenue": "425557000", "costOfRevenue": "225969000", "interestIncome": "1897000", "incomeBeforeTax": "121229000", "interestExpense": "16168000", "operatingIncome": "135042000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29205000", "reportedCurrency": "USD", "netInterestIncome": "-14271000", "nonInterestIncome": "None", "operatingExpenses": "64546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18596000", "sellingGeneralAndAdministrative": "54913000", "netIncomeFromContinuingOperations": "92024000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2232237000", "longTermDebt": "1391272000", "shortTermDebt": "4416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "781101000", "reportedCurrency": "USD", "retainedEarnings": "1741647000", "totalLiabilities": "2159824000", "otherCurrentAssets": "92599000", "totalCurrentAssets": "352812000", "currentLongTermDebt": "4416000", "longTermInvestments": "90896000", "shortTermInvestments": "-55081000", "currentNetReceivables": "223781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1879425000", "currentAccountsPayable": "124113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560245000", "shortLongTermDebtTotal": "1505434000", "totalShareholderEquity": "72413000", "capitalLeaseObligations": "109746000", "otherCurrentLiabilities": "174062000", "totalCurrentLiabilities": "418994000", "otherNonCurrentLiabilities": "63603000", "totalNonCurrentLiabilities": "1740830000", "cashAndShortTermInvestments": "36432000", "commonStockSharesOutstanding": "50471000", "intangibleAssetsExcludingGoodwill": "781101000", "cashAndCashEquivalentsAtCarryingValue": "36432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92024000", "profitLoss": "None", "dividendPayout": "14539000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121451000", "capitalExpenditures": "36227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76881000", "cashflowFromInvestment": "-103265000", "stockBasedCompensation": "10981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18596000", "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": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "income_statement": { "revenue": 427420000, "cost_of_revenue": 225415000, "gross_profit": 202005000, "ebit": 128817000, "ebitda": 147934000, "pretax_income": 112547000, "tax_provision": 27837000, "net_income": 84710000, "net_income_to_common": 84710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36167000, "total_current_assets": 348134000, "total_assets": 2150323000, "short_term_debt": 4416000, "long_term_debt": 1384293000, "total_debt": 1388709000, "total_liabilities": 2095632000, "total_equity": 54691000, "shares_outstanding": 50991000, "goodwill_and_intangibles": 984564000 }, "cash_flow": { "operating_cash_flow": 113706000, "capital_expenditure": 26406000, "free_cash_flow": 140112000, "dividends_paid": 14713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236721, "ticker_id": 713, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:59.885122+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128817000", "ebitda": "147934000", "netIncome": "84710000", "grossProfit": "202005000", "depreciation": "None", "totalRevenue": "427420000", "costOfRevenue": "225415000", "interestIncome": "2056000", "incomeBeforeTax": "112547000", "interestExpense": "16270000", "operatingIncome": "124389000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27837000", "reportedCurrency": "USD", "netInterestIncome": "-14214000", "nonInterestIncome": "None", "operatingExpenses": "77616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4428000", "costofGoodsAndServicesSold": "225415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19117000", "sellingGeneralAndAdministrative": "67804000", "netIncomeFromContinuingOperations": "84710000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2150323000", "longTermDebt": "1384293000", "shortTermDebt": "4416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "764377000", "reportedCurrency": "USD", "retainedEarnings": "1664005000", "totalLiabilities": "2095632000", "otherCurrentAssets": "91867000", "totalCurrentAssets": "348134000", "currentLongTermDebt": "4416000", "longTermInvestments": "94968000", "shortTermInvestments": "-44946000", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1802189000", "currentAccountsPayable": "120977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449313000", "shortLongTermDebtTotal": "1457494000", "totalShareholderEquity": "54691000", "capitalLeaseObligations": "68785000", "otherCurrentLiabilities": "177034000", "totalCurrentLiabilities": "406686000", "otherNonCurrentLiabilities": "62712000", "totalNonCurrentLiabilities": "1688946000", "cashAndShortTermInvestments": "36167000", "commonStockSharesOutstanding": "50991000", "intangibleAssetsExcludingGoodwill": "764377000", "cashAndCashEquivalentsAtCarryingValue": "36167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84710000", "profitLoss": "None", "dividendPayout": "14713000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113706000", "capitalExpenditures": "26406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79568000", "cashflowFromInvestment": "-29687000", "stockBasedCompensation": "13059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427420000, "cost_of_revenue": 225415000, "gross_profit": 202005000, "research_and_development": null, "selling_general_admin": 67804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128817000, "depreciation_amortisation": 19117000, "ebitda": 147934000, "interest_expense": 16270000, "interest_income": null, "other_non_operating": null, "pretax_income": 112547000, "tax_provision": 27837000, "effective_tax_rate": null, "net_income": 84710000, "net_income_continuing_ops": 84710000, "net_income_to_common": 84710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36167000, "short_term_investments": -44946000, "net_receivables": 220100000, "inventory": 1, "other_current_assets": null, "total_current_assets": 348134000, "net_ppe": null, "goodwill": 220187000, "intangible_assets": 764377000, "goodwill_and_intangibles": 984564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1802189000, "total_assets": 2150323000, "short_term_debt": 4416000, "accounts_payable": 120977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406686000, "long_term_debt": 1384293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1688946000, "total_liabilities": 2095632000, "total_debt": 1388709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1664005000, "total_equity": 54691000, "shares_outstanding": 50991000, "operating_cash_flow": 113706000, "stock_based_compensation": 13059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29687000, "dividends_paid": 14713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79568000, "free_cash_flow": 140112000, "net_change_in_cash": 4451000 }, "raw_data": { "income": { "ebit": "128817000", "ebitda": "147934000", "netIncome": "84710000", "grossProfit": "202005000", "depreciation": "None", "totalRevenue": "427420000", "costOfRevenue": "225415000", "interestIncome": "2056000", "incomeBeforeTax": "112547000", "interestExpense": "16270000", "operatingIncome": "124389000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27837000", "reportedCurrency": "USD", "netInterestIncome": "-14214000", "nonInterestIncome": "None", "operatingExpenses": "77616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4428000", "costofGoodsAndServicesSold": "225415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19117000", "sellingGeneralAndAdministrative": "67804000", "netIncomeFromContinuingOperations": "84710000" }, "balance": { "goodwill": "220187000", "inventory": "1", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "2150323000", "longTermDebt": "1384293000", "shortTermDebt": "4416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "764377000", "reportedCurrency": "USD", "retainedEarnings": "1664005000", "totalLiabilities": "2095632000", "otherCurrentAssets": "91867000", "totalCurrentAssets": "348134000", "currentLongTermDebt": "4416000", "longTermInvestments": "94968000", "shortTermInvestments": "-44946000", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1802189000", "currentAccountsPayable": "120977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449313000", "shortLongTermDebtTotal": "1457494000", "totalShareholderEquity": "54691000", "capitalLeaseObligations": "68785000", "otherCurrentLiabilities": "177034000", "totalCurrentLiabilities": "406686000", "otherNonCurrentLiabilities": "62712000", "totalNonCurrentLiabilities": "1688946000", "cashAndShortTermInvestments": "36167000", "commonStockSharesOutstanding": "50991000", "intangibleAssetsExcludingGoodwill": "764377000", "cashAndCashEquivalentsAtCarryingValue": "36167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84710000", "profitLoss": "None", "dividendPayout": "14713000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113706000", "capitalExpenditures": "26406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79568000", "cashflowFromInvestment": "-29687000", "stockBasedCompensation": "13059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }