{ "ticker": { "uuid": "1a6a58f4-381f-4854-814e-f062a7e69e94", "symbol": "OWL", "name": "Blue Owl Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1a6a58f4-381f-4854-814e-f062a7e69e94/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a6a58f4-381f-4854-814e-f062a7e69e94/" }, "ticker_metadata": { "id": 3044, "uuid": "1a6a58f4-381f-4854-814e-f062a7e69e94", "symbol": "OWL", "name": "Blue Owl Capital Inc", "asset_type": "equity", "market_cap": 15481371000, "stock_exchange_id": 3, "industry": "Asset Management", "sector": "Financial Services", "description": "Blue Owl Capital Inc. is an asset manager. The company is headquartered in New York, New York.", "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": "1a6a58f4-381f-4854-814e-f062a7e69e94", "symbol": "OWL", "name": "Blue Owl Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1a6a58f4-381f-4854-814e-f062a7e69e94/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a6a58f4-381f-4854-814e-f062a7e69e94/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.25, "quality": 0.79, "momentum": 0.05, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 9.8, "market_cap": 6674510225.6, "pe_ratio": 76.767, "earnings_yield": 0.013, "ebitda_to_ev": 0.0892, "shareholder_yield": 0.088, "roe": 0.0414, "piotroski_f_score": 4, "momentum_12_1": -0.4254, "volatility_252d": 0.4294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:16.611891+00:00", "batch_id": "" }, "size": { "price_close": 9.8, "market_cap": 6674510225.6, "market_cap_usd": 6674510225.6, "enterprise_value": 10840571225.6, "shares_outstanding": 681072472, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 76.767, "pb_ratio": 3.1789, "ptbv_ratio": null, "ps_ratio": 2.2699, "pcf_ratio": 4.9763, "pfcf_ratio": 4.7693, "ev_ebitda": 11.21, "ev_ebit": 18.5754, "ev_sales": 3.6866, "ev_fcf": 7.7461, "earnings_yield": 0.013, "fcf_yield": 0.1291, "price_to_sales": 2.2699, "price_to_book": 3.1789, "price_to_cashflow": 4.9763, "ebitda_to_ev": 0.0892, "sales_yield": 0.2712 }, "yield": { "dividend_yield": 0.088, "buyback_yield": 0, "shareholder_yield": 0.088, "debt_paydown_yield": null, "total_yield": 0.088 }, "quality": { "gross_margin": 0.6444, "operating_margin": 0.1985, "net_margin": 0.0296, "ebitda_margin": 0.3289, "fcf_margin": 0.4759, "roe": 0.0414, "roa": 0.007, "roic": 0.0804, "roc_greenblatt": null, "asset_turnover": 0.2369, "cash_conversion": 16.0962, "accruals_ratio": -0.101, "sbc_to_revenue": 0.2378, "piotroski_f_score": 4, "altman_z_score": 0.8408, "earnings_stability_5y": 0.6289, "revenue_stability_5y": 0.7454, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1526, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1563, "net_debt_to_ebitda": 4.308, "debt_to_assets": 0.3509, "interest_coverage": 3.451, "current_ratio": 1.9065, "quick_ratio": 1.9065, "net_debt": 4166061000, "local_beta": 0.0018, "volatility_252d": 0.4294, "volatility_60d": 1.0179, "max_drawdown_12m": -0.5815, "risk_adjusted_momentum": -0.9906 }, "growth": { "revenue_growth_1y": 0.1926, "revenue_growth_3y_cagr": 0.2797, "revenue_growth_5y_cagr": 0.6295, "eps_growth_1y": -0.0542, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.344, "book_value_growth_1y": -0.1294, "revenue_growth": 0.1926, "earnings_growth": -0.0542 }, "momentum": { "price_return_1m": -0.0501, "price_return_3m": 0.0142, "price_return_6m": -0.3695, "price_return_9m": -0.4157, "price_return_12m": -0.4542, "price_return_12m_ex1m": -0.4254, "momentum_6m": -0.3695, "momentum_12m": -0.4542, "momentum_12_1": -0.4254, "distance_from_52w_high": -0.4899, "distance_from_52w_low": 0.2188, "relative_strength": -0.5541 }, "raw_ttm": { "revenue_ttm": 2940503000, "gross_profit_ttm": 1894792000, "ebit_ttm": 583599000, "ebitda_ttm": 967047000, "net_income_ttm": 86945000, "eps_diluted_ttm": 0.1277, "operating_cash_flow_ttm": 1341254000, "capital_expenditure_ttm": 58233000, "fcf_ttm": 1399487000, "dividends_paid_ttm": 587188000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169112000, "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_current_liabilities": 470284000, "net_ppe": null, "total_assets": 12414725000, "total_debt": 4356518000, "total_equity": 2099623999, "net_working_capital": 766561000, "book_value_per_share": 3.0828, "retained_earnings": -1744454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6329107001, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 17, "rank_ev_ebitda": 46, "rank_ev_ebit": 66, "rank_earnings_yield": 91, "rank_fcf_yield": 30, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 63, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 28, "rank_fcf_margin": 16, "rank_piotroski": 77, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 92 }, "composites": { "value_composite": 75, "quality_composite": 21, "momentum_composite": 95, "growth_composite": 31, "yield_composite": 6, "svqf_composite": 96, "vc1_composite": 72, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.4444, "os_score": 0.17, "value_percentile": 0.25, "quality_percentile": 0.79, "momentum_percentile": 0.05, "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": 26, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3670, "ticker_id": 3044, "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": "2026-06-07T06:52:16.611891+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.8, "market_cap": 6674510225.6, "market_cap_usd": 6674510225.6, "enterprise_value": 10840571225.6, "shares_outstanding": 681072472, "fx_rate_to_usd": null, "pe_ratio": 76.76703923, "pb_ratio": 3.17890738, "ptbv_ratio": null, "ps_ratio": 2.26985323, "pcf_ratio": 4.97632084, "pfcf_ratio": 4.7692549, "ev_ebitda": 11.20997348, "ev_ebit": 18.57537663, "ev_sales": 3.68663838, "ev_fcf": 7.74610355, "earnings_yield": 0.01302642, "fcf_yield": 0.12909716, "dividend_yield": 0.08797469, "buyback_yield": 0, "shareholder_yield": 0.08797469, "debt_paydown_yield": null, "total_yield": 0.08797469, "gross_margin": 0.64437683, "operating_margin": 0.19846911, "net_margin": 0.02956807, "ebitda_margin": 0.32887128, "fcf_margin": 0.47593456, "roe": 0.0414098, "roa": 0.00700338, "roic": 0.08044491, "roc_greenblatt": null, "asset_turnover": 0.23685607, "cash_conversion": 16.09623325, "accruals_ratio": -0.10103397, "sbc_to_revenue": 0.23784026, "debt_to_equity": 3.15633514, "net_debt_to_ebitda": 4.30802329, "debt_to_assets": 0.35091538, "interest_coverage": 3.45096149, "current_ratio": 1.9065352, "quick_ratio": 1.9065352, "net_debt": 4166061000, "revenue_growth_1y": 0.19262459, "revenue_growth_3y_cagr": 0.27965275, "revenue_growth_5y_cagr": 0.62951388, "eps_growth_1y": -0.05415402, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34400642, "book_value_growth_1y": -0.12937509, "piotroski_f_score": 4, "altman_z_score": 0.84076317, "earnings_stability_5y": 0.628901, "revenue_stability_5y": 0.745384, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05012067, "price_return_3m": 0.01423027, "price_return_6m": -0.36949109, "price_return_9m": -0.41573811, "price_return_12m": -0.45415455, "price_return_12m_ex1m": -0.42535285, "distance_from_52w_high": -0.48991011, "distance_from_52w_low": 0.21879936, "relative_strength": -0.55411813, "local_beta": 0.0018, "volatility_252d": 0.42939, "volatility_60d": 1.017878, "max_drawdown_12m": -0.58148165, "revenue_ttm": 2940503000, "gross_profit_ttm": 1894792000, "ebit_ttm": 583599000, "ebitda_ttm": 967047000, "net_income_ttm": 86945000, "eps_diluted_ttm": 0.12765895, "operating_cash_flow_ttm": 1341254000, "capital_expenditure_ttm": 58233000, "fcf_ttm": 1399487000, "dividends_paid_ttm": 587188000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169112000, "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_current_liabilities": 470284000, "net_ppe": null, "total_assets": 12414725000, "total_debt": 4356518000, "total_equity": 2099623999, "net_working_capital": 766561000, "book_value_per_share": 3.08282024, "retained_earnings": -1744454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6329107001, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 91, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 17, "rank_ev_ebitda": 46, "rank_ev_ebit": 66, "rank_earnings_yield": 91, "rank_fcf_yield": 30, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 63, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 28, "rank_fcf_margin": 16, "rank_piotroski": 77, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 92, "value_composite": 75, "quality_composite": 21, "momentum_composite": 95, "growth_composite": 31, "yield_composite": 6, "svqf_composite": 96, "vc1_composite": 72, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.8, "os": 0.17, "value": 0.25, "quality": 0.79, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 76.767, "earnings_yield": 0.013, "shareholder_yield": 0.088, "roe": 0.0414, "momentum_12_1": -0.4254, "complete_fields": { "id": 3670, "ticker_id": 3044, "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": "2026-06-07T06:52:16.611891+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.8, "market_cap": 6674510225.6, "market_cap_usd": 6674510225.6, "enterprise_value": 10840571225.6, "shares_outstanding": 681072472, "fx_rate_to_usd": null, "pe_ratio": 76.76703923, "pb_ratio": 3.17890738, "ptbv_ratio": null, "ps_ratio": 2.26985323, "pcf_ratio": 4.97632084, "pfcf_ratio": 4.7692549, "ev_ebitda": 11.20997348, "ev_ebit": 18.57537663, "ev_sales": 3.68663838, "ev_fcf": 7.74610355, "earnings_yield": 0.01302642, "fcf_yield": 0.12909716, "dividend_yield": 0.08797469, "buyback_yield": 0, "shareholder_yield": 0.08797469, "debt_paydown_yield": null, "total_yield": 0.08797469, "gross_margin": 0.64437683, "operating_margin": 0.19846911, "net_margin": 0.02956807, "ebitda_margin": 0.32887128, "fcf_margin": 0.47593456, "roe": 0.0414098, "roa": 0.00700338, "roic": 0.08044491, "roc_greenblatt": null, "asset_turnover": 0.23685607, "cash_conversion": 16.09623325, "accruals_ratio": -0.10103397, "sbc_to_revenue": 0.23784026, "debt_to_equity": 3.15633514, "net_debt_to_ebitda": 4.30802329, "debt_to_assets": 0.35091538, "interest_coverage": 3.45096149, "current_ratio": 1.9065352, "quick_ratio": 1.9065352, "net_debt": 4166061000, "revenue_growth_1y": 0.19262459, "revenue_growth_3y_cagr": 0.27965275, "revenue_growth_5y_cagr": 0.62951388, "eps_growth_1y": -0.05415402, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34400642, "book_value_growth_1y": -0.12937509, "piotroski_f_score": 4, "altman_z_score": 0.84076317, "earnings_stability_5y": 0.628901, "revenue_stability_5y": 0.745384, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05012067, "price_return_3m": 0.01423027, "price_return_6m": -0.36949109, "price_return_9m": -0.41573811, "price_return_12m": -0.45415455, "price_return_12m_ex1m": -0.42535285, "distance_from_52w_high": -0.48991011, "distance_from_52w_low": 0.21879936, "relative_strength": -0.55411813, "local_beta": 0.0018, "volatility_252d": 0.42939, "volatility_60d": 1.017878, "max_drawdown_12m": -0.58148165, "revenue_ttm": 2940503000, "gross_profit_ttm": 1894792000, "ebit_ttm": 583599000, "ebitda_ttm": 967047000, "net_income_ttm": 86945000, "eps_diluted_ttm": 0.12765895, "operating_cash_flow_ttm": 1341254000, "capital_expenditure_ttm": 58233000, "fcf_ttm": 1399487000, "dividends_paid_ttm": 587188000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169112000, "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_current_liabilities": 470284000, "net_ppe": null, "total_assets": 12414725000, "total_debt": 4356518000, "total_equity": 2099623999, "net_working_capital": 766561000, "book_value_per_share": 3.08282024, "retained_earnings": -1744454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6329107001, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 91, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 17, "rank_ev_ebitda": 46, "rank_ev_ebit": 66, "rank_earnings_yield": 91, "rank_fcf_yield": 30, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 63, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 28, "rank_fcf_margin": 16, "rank_piotroski": 77, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 92, "value_composite": 75, "quality_composite": 21, "momentum_composite": 95, "growth_composite": 31, "yield_composite": 6, "svqf_composite": 96, "vc1_composite": 72, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 4184426000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311530, "ticker_id": 3044, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "553564000", "ebitda": "941124000", "netIncome": "78833000", "grossProfit": "1589445000", "depreciation": "None", "totalRevenue": "2870178000", "costOfRevenue": "1280733000", "interestIncome": "125676000", "incomeBeforeTax": "347911000", "interestExpense": "163755000", "operatingIncome": "627152000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "42424000", "reportedCurrency": "USD", "netInterestIncome": "-118571000", "nonInterestIncome": "None", "operatingExpenses": "962293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387560000", "sellingGeneralAndAdministrative": "747936000", "netIncomeFromContinuingOperations": "305487000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12467684000", "longTermDebt": "3324426000", "shortTermDebt": "860000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2888800000", "reportedCurrency": "USD", "retainedEarnings": "-1609455000", "totalLiabilities": "6413485000", "otherCurrentAssets": "33456000", "totalCurrentAssets": "969468000", "currentLongTermDebt": "860000000", "longTermInvestments": "425544000", "shortTermInvestments": "None", "currentNetReceivables": "741500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11498216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "675145000", "shortLongTermDebtTotal": "3862573000", "totalShareholderEquity": "2205362000", "capitalLeaseObligations": "538147000", "otherCurrentLiabilities": "163000000", "totalCurrentLiabilities": "1023000000", "otherNonCurrentLiabilities": "1822699000", "totalNonCurrentLiabilities": "5390485000", "cashAndShortTermInvestments": "194512000", "commonStockSharesOutstanding": "664801995", "intangibleAssetsExcludingGoodwill": "2888800000", "cashAndCashEquivalentsAtCarryingValue": "194512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305487000", "profitLoss": "None", "dividendPayout": "546657000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1256032000", "capitalExpenditures": "57748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-943038000", "cashflowFromInvestment": "-270571000", "stockBasedCompensation": "673524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "546657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "research_and_development": null, "selling_general_admin": 747936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553564000, "depreciation_amortisation": 387560000, "ebitda": 941124000, "interest_expense": 163755000, "interest_income": null, "other_non_operating": null, "pretax_income": 347911000, "tax_provision": 42424000, "effective_tax_rate": null, "net_income": 78833000, "net_income_continuing_ops": 305487000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194512000, "short_term_investments": null, "net_receivables": 741500000, "inventory": null, "other_current_assets": null, "total_current_assets": 969468000, "net_ppe": null, "goodwill": 5624469000, "intangible_assets": 2888800000, "goodwill_and_intangibles": 8513269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11498216000, "total_assets": 12467684000, "short_term_debt": 860000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023000000, "long_term_debt": 3324426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5390485000, "total_liabilities": 6413485000, "total_debt": 4184426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1609455000, "total_equity": 2205362000, "shares_outstanding": 664801995, "operating_cash_flow": 1256032000, "stock_based_compensation": 673524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270571000, "dividends_paid": 546657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -943038000, "free_cash_flow": 1313780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "553564000", "ebitda": "941124000", "netIncome": "78833000", "grossProfit": "1589445000", "depreciation": "None", "totalRevenue": "2870178000", "costOfRevenue": "1280733000", "interestIncome": "125676000", "incomeBeforeTax": "347911000", "interestExpense": "163755000", "operatingIncome": "627152000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "42424000", "reportedCurrency": "USD", "netInterestIncome": "-118571000", "nonInterestIncome": "None", "operatingExpenses": "962293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387560000", "sellingGeneralAndAdministrative": "747936000", "netIncomeFromContinuingOperations": "305487000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12467684000", "longTermDebt": "3324426000", "shortTermDebt": "860000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2888800000", "reportedCurrency": "USD", "retainedEarnings": "-1609455000", "totalLiabilities": "6413485000", "otherCurrentAssets": "33456000", "totalCurrentAssets": "969468000", "currentLongTermDebt": "860000000", "longTermInvestments": "425544000", "shortTermInvestments": "None", "currentNetReceivables": "741500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11498216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "675145000", "shortLongTermDebtTotal": "3862573000", "totalShareholderEquity": "2205362000", "capitalLeaseObligations": "538147000", "otherCurrentLiabilities": "163000000", "totalCurrentLiabilities": "1023000000", "otherNonCurrentLiabilities": "1822699000", "totalNonCurrentLiabilities": "5390485000", "cashAndShortTermInvestments": "194512000", "commonStockSharesOutstanding": "664801995", "intangibleAssetsExcludingGoodwill": "2888800000", "cashAndCashEquivalentsAtCarryingValue": "194512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305487000", "profitLoss": "None", "dividendPayout": "546657000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1256032000", "capitalExpenditures": "57748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-943038000", "cashflowFromInvestment": "-270571000", "stockBasedCompensation": "673524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "546657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382398000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 2295427000, "cost_of_revenue": 1017483000, "gross_profit": 1277944000, "ebit": 591122000, "ebitda": 866038000, "pretax_income": 469228000, "tax_provision": 48782000, "net_income": 109584000, "net_income_to_common": 109584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152089000, "total_current_assets": 745221000, "total_assets": 10992470000, "short_term_debt": 130000000, "long_term_debt": 2458496000, "total_debt": 2588496000, "total_liabilities": 5186434000, "total_equity": 2127758000, "shares_outstanding": 558426153, "goodwill_and_intangibles": 7602217000 }, "cash_flow": { "operating_cash_flow": 999555000, "capital_expenditure": 64187000, "free_cash_flow": 1063742000, "dividends_paid": 368331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311535, "ticker_id": 3044, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "591122000", "ebitda": "866038000", "netIncome": "109584000", "grossProfit": "1277944000", "depreciation": "None", "totalRevenue": "2295427000", "costOfRevenue": "1017483000", "interestIncome": "42172000", "incomeBeforeTax": "469228000", "interestExpense": "121894000", "operatingIncome": "606757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48782000", "reportedCurrency": "USD", "netInterestIncome": "-79722000", "nonInterestIncome": "None", "operatingExpenses": "671187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274916000", "sellingGeneralAndAdministrative": "412931000", "netIncomeFromContinuingOperations": "420446000" }, "balance": { "goodwill": "4699465000", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "10992470000", "longTermDebt": "2458496000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2902752000", "reportedCurrency": "USD", "retainedEarnings": "-1141631000", "totalLiabilities": "5186434000", "otherCurrentAssets": "17768000", "totalCurrentAssets": "745221000", "currentLongTermDebt": "130000000", "longTermInvestments": "432759000", "shortTermInvestments": "None", "currentNetReceivables": "575364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10247249000", "currentAccountsPayable": "158340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "512839000", "shortLongTermDebtTotal": "2978849000", "totalShareholderEquity": "2127758000", "capitalLeaseObligations": "390353000", "otherCurrentLiabilities": "7613000", "totalCurrentLiabilities": "295953000", "otherNonCurrentLiabilities": "1580741000", "totalNonCurrentLiabilities": "4890481000", "cashAndShortTermInvestments": "152089000", "commonStockSharesOutstanding": "558426153", "intangibleAssetsExcludingGoodwill": "2902752000", "cashAndCashEquivalentsAtCarryingValue": "152089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420446000", "profitLoss": "None", "dividendPayout": "368331000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "999555000", "capitalExpenditures": "64187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313481000", "cashflowFromInvestment": "-638145000", "stockBasedCompensation": "312609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "368331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2295427000, "cost_of_revenue": 1017483000, "gross_profit": 1277944000, "research_and_development": null, "selling_general_admin": 412931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 591122000, "depreciation_amortisation": 274916000, "ebitda": 866038000, "interest_expense": 121894000, "interest_income": null, "other_non_operating": null, "pretax_income": 469228000, "tax_provision": 48782000, "effective_tax_rate": null, "net_income": 109584000, "net_income_continuing_ops": 420446000, "net_income_to_common": 109584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152089000, "short_term_investments": null, "net_receivables": 575364000, "inventory": null, "other_current_assets": null, "total_current_assets": 745221000, "net_ppe": null, "goodwill": 4699465000, "intangible_assets": 2902752000, "goodwill_and_intangibles": 7602217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10247249000, "total_assets": 10992470000, "short_term_debt": 130000000, "accounts_payable": 158340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295953000, "long_term_debt": 2458496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890481000, "total_liabilities": 5186434000, "total_debt": 2588496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1141631000, "total_equity": 2127758000, "shares_outstanding": 558426153, "operating_cash_flow": 999555000, "stock_based_compensation": 312609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638145000, "dividends_paid": 368331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313481000, "free_cash_flow": 1063742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "591122000", "ebitda": "866038000", "netIncome": "109584000", "grossProfit": "1277944000", "depreciation": "None", "totalRevenue": "2295427000", "costOfRevenue": "1017483000", "interestIncome": "42172000", "incomeBeforeTax": "469228000", "interestExpense": "121894000", "operatingIncome": "606757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48782000", "reportedCurrency": "USD", "netInterestIncome": "-79722000", "nonInterestIncome": "None", "operatingExpenses": "671187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274916000", "sellingGeneralAndAdministrative": "412931000", "netIncomeFromContinuingOperations": "420446000" }, "balance": { "goodwill": "4699465000", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "10992470000", "longTermDebt": "2458496000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2902752000", "reportedCurrency": "USD", "retainedEarnings": "-1141631000", "totalLiabilities": "5186434000", "otherCurrentAssets": "17768000", "totalCurrentAssets": "745221000", "currentLongTermDebt": "130000000", "longTermInvestments": "432759000", "shortTermInvestments": "None", "currentNetReceivables": "575364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10247249000", "currentAccountsPayable": "158340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "512839000", "shortLongTermDebtTotal": "2978849000", "totalShareholderEquity": "2127758000", "capitalLeaseObligations": "390353000", "otherCurrentLiabilities": "7613000", "totalCurrentLiabilities": "295953000", "otherNonCurrentLiabilities": "1580741000", "totalNonCurrentLiabilities": "4890481000", "cashAndShortTermInvestments": "152089000", "commonStockSharesOutstanding": "558426153", "intangibleAssetsExcludingGoodwill": "2902752000", "cashAndCashEquivalentsAtCarryingValue": "152089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420446000", "profitLoss": "None", "dividendPayout": "368331000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "999555000", "capitalExpenditures": "64187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313481000", "cashflowFromInvestment": "-638145000", "stockBasedCompensation": "312609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "368331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274916000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 1731608000, "cost_of_revenue": 870642000, "gross_profit": 860966000, "ebit": 322080000, "ebitda": 632647000, "pretax_income": 246384000, "tax_provision": 25608000, "net_income": 54343000, "net_income_to_common": 54343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104160000, "total_current_assets": 494361000, "total_assets": 8817621000, "short_term_debt": 205000000, "long_term_debt": 1476241000, "total_debt": 1681241000, "total_liabilities": 3539690000, "total_equity": 1528239000, "shares_outstanding": 478008915, "goodwill_and_intangibles": 6334161000 }, "cash_flow": { "operating_cash_flow": 949145000, "capital_expenditure": 67905000, "free_cash_flow": 1017050000, "dividends_paid": 247882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311540, "ticker_id": 3044, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322080000", "ebitda": "632647000", "netIncome": "54343000", "grossProfit": "860966000", "depreciation": "None", "totalRevenue": "1731608000", "costOfRevenue": "870642000", "interestIncome": "22176000", "incomeBeforeTax": "246384000", "interestExpense": "75696000", "operatingIncome": "317816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25608000", "reportedCurrency": "USD", "netInterestIncome": "-53926000", "nonInterestIncome": "None", "operatingExpenses": "543150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310567000", "sellingGeneralAndAdministrative": "242809000", "netIncomeFromContinuingOperations": "141339000" }, "balance": { "goodwill": "4224153000", "inventory": "-144023000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "8817621000", "longTermDebt": "1476241000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2110008000", "reportedCurrency": "USD", "retainedEarnings": "-882884000", "totalLiabilities": "3539690000", "otherCurrentAssets": "7212000", "totalCurrentAssets": "494361000", "currentLongTermDebt": "205000000", "longTermInvestments": "130095000", "shortTermInvestments": "None", "currentNetReceivables": "382989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323260000", "currentAccountsPayable": "129356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416562000", "shortLongTermDebtTotal": "2000773000", "totalShareholderEquity": "1528239000", "capitalLeaseObligations": "319532000", "otherCurrentLiabilities": "9398000", "totalCurrentLiabilities": "343754000", "otherNonCurrentLiabilities": "972418000", "totalNonCurrentLiabilities": "3195936000", "cashAndShortTermInvestments": "104160000", "commonStockSharesOutstanding": "478008915", "intangibleAssetsExcludingGoodwill": "2110008000", "cashAndCashEquivalentsAtCarryingValue": "104160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220776000", "profitLoss": "None", "dividendPayout": "247882000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4679000", "operatingCashflow": "949145000", "capitalExpenditures": "67905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795033000", "cashflowFromInvestment": "-118031000", "stockBasedCompensation": "312564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1731608000, "cost_of_revenue": 870642000, "gross_profit": 860966000, "research_and_development": null, "selling_general_admin": 242809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322080000, "depreciation_amortisation": 310567000, "ebitda": 632647000, "interest_expense": 75696000, "interest_income": null, "other_non_operating": null, "pretax_income": 246384000, "tax_provision": 25608000, "effective_tax_rate": null, "net_income": 54343000, "net_income_continuing_ops": 141339000, "net_income_to_common": 54343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104160000, "short_term_investments": null, "net_receivables": 382989000, "inventory": -144023000, "other_current_assets": null, "total_current_assets": 494361000, "net_ppe": null, "goodwill": 4224153000, "intangible_assets": 2110008000, "goodwill_and_intangibles": 6334161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8323260000, "total_assets": 8817621000, "short_term_debt": 205000000, "accounts_payable": 129356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343754000, "long_term_debt": 1476241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195936000, "total_liabilities": 3539690000, "total_debt": 1681241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -882884000, "total_equity": 1528239000, "shares_outstanding": 478008915, "operating_cash_flow": 949145000, "stock_based_compensation": 312564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118031000, "dividends_paid": 247882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -795033000, "free_cash_flow": 1017050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322080000", "ebitda": "632647000", "netIncome": "54343000", "grossProfit": "860966000", "depreciation": "None", "totalRevenue": "1731608000", "costOfRevenue": "870642000", "interestIncome": "22176000", "incomeBeforeTax": "246384000", "interestExpense": "75696000", "operatingIncome": "317816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25608000", "reportedCurrency": "USD", "netInterestIncome": "-53926000", "nonInterestIncome": "None", "operatingExpenses": "543150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310567000", "sellingGeneralAndAdministrative": "242809000", "netIncomeFromContinuingOperations": "141339000" }, "balance": { "goodwill": "4224153000", "inventory": "-144023000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "8817621000", "longTermDebt": "1476241000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2110008000", "reportedCurrency": "USD", "retainedEarnings": "-882884000", "totalLiabilities": "3539690000", "otherCurrentAssets": "7212000", "totalCurrentAssets": "494361000", "currentLongTermDebt": "205000000", "longTermInvestments": "130095000", "shortTermInvestments": "None", "currentNetReceivables": "382989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323260000", "currentAccountsPayable": "129356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416562000", "shortLongTermDebtTotal": "2000773000", "totalShareholderEquity": "1528239000", "capitalLeaseObligations": "319532000", "otherCurrentLiabilities": "9398000", "totalCurrentLiabilities": "343754000", "otherNonCurrentLiabilities": "972418000", "totalNonCurrentLiabilities": "3195936000", "cashAndShortTermInvestments": "104160000", "commonStockSharesOutstanding": "478008915", "intangibleAssetsExcludingGoodwill": "2110008000", "cashAndCashEquivalentsAtCarryingValue": "104160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220776000", "profitLoss": "None", "dividendPayout": "247882000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4679000", "operatingCashflow": "949145000", "capitalExpenditures": "67905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795033000", "cashflowFromInvestment": "-118031000", "stockBasedCompensation": "312564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "247882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310567000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 1369722000, "cost_of_revenue": 894686000, "gross_profit": 475036000, "ebit": 10453000, "ebitda": 269666000, "pretax_income": -49615000, "tax_provision": -9380000, "net_income": -9289000, "net_income_to_common": -9289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68079000, "total_current_assets": 444034000, "total_assets": 8893075000, "short_term_debt": 210000000, "long_term_debt": 1624771000, "total_debt": 1834771000, "total_liabilities": 3344189000, "total_equity": 1604698000, "shares_outstanding": 433431256, "goodwill_and_intangibles": 6610581000 }, "cash_flow": { "operating_cash_flow": 728447000, "capital_expenditure": 65539000, "free_cash_flow": 793986000, "dividends_paid": 182550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311545, "ticker_id": 3044, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10453000", "ebitda": "269666000", "netIncome": "-9289000", "grossProfit": "475036000", "depreciation": "None", "totalRevenue": "1369722000", "costOfRevenue": "894686000", "interestIncome": "21209000", "incomeBeforeTax": "-49615000", "interestExpense": "55711000", "operatingIncome": "-2483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-9380000", "reportedCurrency": "USD", "netInterestIncome": "-55711000", "nonInterestIncome": "None", "operatingExpenses": "477519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259213000", "sellingGeneralAndAdministrative": "220610000", "netIncomeFromContinuingOperations": "-40235000" }, "balance": { "goodwill": "4205159000", "inventory": "None", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "8893075000", "longTermDebt": "1624771000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2405422000", "reportedCurrency": "USD", "retainedEarnings": "-689345000", "totalLiabilities": "3344189000", "otherCurrentAssets": "6099000", "totalCurrentAssets": "444034000", "currentLongTermDebt": "210000000", "longTermInvestments": "63079000", "shortTermInvestments": "317231000", "currentNetReceivables": "369856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8449041000", "currentAccountsPayable": "117170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "295601000", "shortLongTermDebtTotal": "1864615000", "totalShareholderEquity": "1604698000", "capitalLeaseObligations": "239844000", "otherCurrentLiabilities": "9389000", "totalCurrentLiabilities": "336559000", "otherNonCurrentLiabilities": "993030000", "totalNonCurrentLiabilities": "3007630000", "cashAndShortTermInvestments": "68079000", "commonStockSharesOutstanding": "433431256", "intangibleAssetsExcludingGoodwill": "2405422000", "cashAndCashEquivalentsAtCarryingValue": "68079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40235000", "profitLoss": "None", "dividendPayout": "182550000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "128033999", "operatingCashflow": "728447000", "capitalExpenditures": "65539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217717000", "cashflowFromInvestment": "-485218000", "stockBasedCompensation": "420832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369722000, "cost_of_revenue": 894686000, "gross_profit": 475036000, "research_and_development": null, "selling_general_admin": 220610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10453000, "depreciation_amortisation": 259213000, "ebitda": 269666000, "interest_expense": 55711000, "interest_income": null, "other_non_operating": null, "pretax_income": -49615000, "tax_provision": -9380000, "effective_tax_rate": null, "net_income": -9289000, "net_income_continuing_ops": -40235000, "net_income_to_common": -9289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68079000, "short_term_investments": 317231000, "net_receivables": 369856000, "inventory": null, "other_current_assets": null, "total_current_assets": 444034000, "net_ppe": null, "goodwill": 4205159000, "intangible_assets": 2405422000, "goodwill_and_intangibles": 6610581000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8449041000, "total_assets": 8893075000, "short_term_debt": 210000000, "accounts_payable": 117170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336559000, "long_term_debt": 1624771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3007630000, "total_liabilities": 3344189000, "total_debt": 1834771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -689345000, "total_equity": 1604698000, "shares_outstanding": 433431256, "operating_cash_flow": 728447000, "stock_based_compensation": 420832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -485218000, "dividends_paid": 182550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217717000, "free_cash_flow": 793986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10453000", "ebitda": "269666000", "netIncome": "-9289000", "grossProfit": "475036000", "depreciation": "None", "totalRevenue": "1369722000", "costOfRevenue": "894686000", "interestIncome": "21209000", "incomeBeforeTax": "-49615000", "interestExpense": "55711000", "operatingIncome": "-2483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-9380000", "reportedCurrency": "USD", "netInterestIncome": "-55711000", "nonInterestIncome": "None", "operatingExpenses": "477519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259213000", "sellingGeneralAndAdministrative": "220610000", "netIncomeFromContinuingOperations": "-40235000" }, "balance": { "goodwill": "4205159000", "inventory": "None", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "8893075000", "longTermDebt": "1624771000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2405422000", "reportedCurrency": "USD", "retainedEarnings": "-689345000", "totalLiabilities": "3344189000", "otherCurrentAssets": "6099000", "totalCurrentAssets": "444034000", "currentLongTermDebt": "210000000", "longTermInvestments": "63079000", "shortTermInvestments": "317231000", "currentNetReceivables": "369856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8449041000", "currentAccountsPayable": "117170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "295601000", "shortLongTermDebtTotal": "1864615000", "totalShareholderEquity": "1604698000", "capitalLeaseObligations": "239844000", "otherCurrentLiabilities": "9389000", "totalCurrentLiabilities": "336559000", "otherNonCurrentLiabilities": "993030000", "totalNonCurrentLiabilities": "3007630000", "cashAndShortTermInvestments": "68079000", "commonStockSharesOutstanding": "433431256", "intangibleAssetsExcludingGoodwill": "2405422000", "cashAndCashEquivalentsAtCarryingValue": "68079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40235000", "profitLoss": "None", "dividendPayout": "182550000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "128033999", "operatingCashflow": "728447000", "capitalExpenditures": "65539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217717000", "cashflowFromInvestment": "-485218000", "stockBasedCompensation": "420832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259213000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 823878000, "cost_of_revenue": 1496988000, "gross_profit": -673110000, "ebit": -1839815000, "ebitda": -1725261000, "pretax_income": -1867477000, "tax_provision": -65211000, "net_income": -376171000, "net_income_to_common": -376171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42567000, "total_current_assets": 275639000, "total_assets": 8266398000, "short_term_debt": 88480000, "long_term_debt": 1174167000, "total_debt": 1262647000, "total_liabilities": 2418828000, "total_equity": 5847570000, "shares_outstanding": 328796604, "goodwill_and_intangibles": 6743656000 }, "cash_flow": { "operating_cash_flow": 281658000, "capital_expenditure": 5261000, "free_cash_flow": 286919000, "dividends_paid": 150220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311550, "ticker_id": 3044, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1839815000", "ebitda": "-1725261000", "netIncome": "-376171000", "grossProfit": "-673110000", "depreciation": "None", "totalRevenue": "823878000", "costOfRevenue": "1496988000", "interestIncome": "74471000", "incomeBeforeTax": "-1867477000", "interestExpense": "27275000", "operatingIncome": "-927267000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-65211000", "reportedCurrency": "USD", "netInterestIncome": "-27275000", "nonInterestIncome": "None", "operatingExpenses": "254157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-912935000", "costofGoodsAndServicesSold": "1496988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114554000", "sellingGeneralAndAdministrative": "140268000", "netIncomeFromContinuingOperations": "-1802266000" }, "balance": { "goodwill": "4132245000", "inventory": "-50941000", "commonStock": "139000", "currentDebt": "None", "investments": "None", "totalAssets": "8266398000", "longTermDebt": "1174167000", "shortTermDebt": "88480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2611411000", "reportedCurrency": "USD", "retainedEarnings": "-497506000", "totalLiabilities": "2418828000", "otherCurrentAssets": "8496000", "totalCurrentAssets": "275639000", "currentLongTermDebt": "153000000", "longTermInvestments": "12143000", "shortTermInvestments": "None", "currentNetReceivables": "224576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990759000", "currentAccountsPayable": "58040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93984000", "shortLongTermDebtTotal": "1262647000", "totalShareholderEquity": "5847570000", "capitalLeaseObligations": "88480000", "otherCurrentLiabilities": "135465000", "totalCurrentLiabilities": "223945000", "otherNonCurrentLiabilities": "670676000", "totalNonCurrentLiabilities": "2194883000", "cashAndShortTermInvestments": "42567000", "commonStockSharesOutstanding": "328796604", "intangibleAssetsExcludingGoodwill": "2611411000", "cashAndCashEquivalentsAtCarryingValue": "42567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1802266000", "profitLoss": "None", "dividendPayout": "150220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "105376000", "operatingCashflow": "281658000", "capitalExpenditures": "5261000", "changeInReceivables": "-105376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1348151000", "cashflowFromInvestment": "-1598872000", "stockBasedCompensation": "1205336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-407629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823878000, "cost_of_revenue": 1496988000, "gross_profit": -673110000, "research_and_development": null, "selling_general_admin": 140268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1839815000, "depreciation_amortisation": 114554000, "ebitda": -1725261000, "interest_expense": 27275000, "interest_income": null, "other_non_operating": null, "pretax_income": -1867477000, "tax_provision": -65211000, "effective_tax_rate": null, "net_income": -376171000, "net_income_continuing_ops": -1802266000, "net_income_to_common": -376171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42567000, "short_term_investments": null, "net_receivables": 224576000, "inventory": -50941000, "other_current_assets": null, "total_current_assets": 275639000, "net_ppe": null, "goodwill": 4132245000, "intangible_assets": 2611411000, "goodwill_and_intangibles": 6743656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7990759000, "total_assets": 8266398000, "short_term_debt": 88480000, "accounts_payable": 58040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223945000, "long_term_debt": 1174167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2194883000, "total_liabilities": 2418828000, "total_debt": 1262647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497506000, "total_equity": 5847570000, "shares_outstanding": 328796604, "operating_cash_flow": 281658000, "stock_based_compensation": 1205336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1598872000, "dividends_paid": 150220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1348151000, "free_cash_flow": 286919000, "net_change_in_cash": 30937000 }, "raw_data": { "income": { "ebit": "-1839815000", "ebitda": "-1725261000", "netIncome": "-376171000", "grossProfit": "-673110000", "depreciation": "None", "totalRevenue": "823878000", "costOfRevenue": "1496988000", "interestIncome": "74471000", "incomeBeforeTax": "-1867477000", "interestExpense": "27275000", "operatingIncome": "-927267000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-65211000", "reportedCurrency": "USD", "netInterestIncome": "-27275000", "nonInterestIncome": "None", "operatingExpenses": "254157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-912935000", "costofGoodsAndServicesSold": "1496988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114554000", "sellingGeneralAndAdministrative": "140268000", "netIncomeFromContinuingOperations": "-1802266000" }, "balance": { "goodwill": "4132245000", "inventory": "-50941000", "commonStock": "139000", "currentDebt": "None", "investments": "None", "totalAssets": "8266398000", "longTermDebt": "1174167000", "shortTermDebt": "88480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2611411000", "reportedCurrency": "USD", "retainedEarnings": "-497506000", "totalLiabilities": "2418828000", "otherCurrentAssets": "8496000", "totalCurrentAssets": "275639000", "currentLongTermDebt": "153000000", "longTermInvestments": "12143000", "shortTermInvestments": "None", "currentNetReceivables": "224576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7990759000", "currentAccountsPayable": "58040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93984000", "shortLongTermDebtTotal": "1262647000", "totalShareholderEquity": "5847570000", "capitalLeaseObligations": "88480000", "otherCurrentLiabilities": "135465000", "totalCurrentLiabilities": "223945000", "otherNonCurrentLiabilities": "670676000", "totalNonCurrentLiabilities": "2194883000", "cashAndShortTermInvestments": "42567000", "commonStockSharesOutstanding": "328796604", "intangibleAssetsExcludingGoodwill": "2611411000", "cashAndCashEquivalentsAtCarryingValue": "42567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1802266000", "profitLoss": "None", "dividendPayout": "150220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "105376000", "operatingCashflow": "281658000", "capitalExpenditures": "5261000", "changeInReceivables": "-105376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1348151000", "cashflowFromInvestment": "-1598872000", "stockBasedCompensation": "1205336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-407629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114554000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 249815000, "cost_of_revenue": 240731000, "gross_profit": 9084000, "ebit": -58727000, "ebitda": -58054000, "pretax_income": -82543000, "tax_provision": -102000, "net_income": -77831000, "net_income_to_common": -77831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11630000, "total_current_assets": 105202000, "total_assets": 121597000, "short_term_debt": 17303000, "long_term_debt": 34974810, "total_debt": 52277810, "total_liabilities": 622758000, "total_equity": -507687000, "shares_outstanding": 34375000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5234000, "capital_expenditure": 652000, "free_cash_flow": 5886000, "dividends_paid": 78054000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311555, "ticker_id": 3044, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58727000", "ebitda": "-58054000", "netIncome": "-77831000", "grossProfit": "9084000", "depreciation": "None", "totalRevenue": "249815000", "costOfRevenue": "240731000", "interestIncome": "4981840", "incomeBeforeTax": "-82543000", "interestExpense": "23816000", "operatingIncome": "-58727000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-23816000", "nonInterestIncome": "None", "operatingExpenses": "67811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "67811000", "netIncomeFromContinuingOperations": "-82441000" }, "balance": { "goodwill": "0", "inventory": "-14112000", "commonStock": "-507687000", "currentDebt": "None", "investments": "None", "totalAssets": "121597000", "longTermDebt": "34974810", "shortTermDebt": "17303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507687000", "totalLiabilities": "622758000", "otherCurrentAssets": "874000", "totalCurrentAssets": "105202000", "currentLongTermDebt": "None", "longTermInvestments": "2678000", "shortTermInvestments": "275038028", "currentNetReceivables": "92698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16395000", "currentAccountsPayable": "46569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3356000", "shortLongTermDebtTotal": "356386000", "totalShareholderEquity": "-507687000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "58415000", "totalCurrentLiabilities": "58415000", "otherNonCurrentLiabilities": "44599813", "totalNonCurrentLiabilities": "564343000", "cashAndShortTermInvestments": "11630000", "commonStockSharesOutstanding": "34375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82441000", "profitLoss": "None", "dividendPayout": "78054000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49824000", "operatingCashflow": "5234000", "capitalExpenditures": "652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295000", "cashflowFromInvestment": "-652000", "stockBasedCompensation": "1158597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78054000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "269500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249815000, "cost_of_revenue": 240731000, "gross_profit": 9084000, "research_and_development": null, "selling_general_admin": 67811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58727000, "depreciation_amortisation": 673000, "ebitda": -58054000, "interest_expense": 23816000, "interest_income": null, "other_non_operating": null, "pretax_income": -82543000, "tax_provision": -102000, "effective_tax_rate": null, "net_income": -77831000, "net_income_continuing_ops": -82441000, "net_income_to_common": -77831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11630000, "short_term_investments": 275038028, "net_receivables": 92698000, "inventory": -14112000, "other_current_assets": null, "total_current_assets": 105202000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16395000, "total_assets": 121597000, "short_term_debt": 17303000, "accounts_payable": 46569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58415000, "long_term_debt": 34974810, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564343000, "total_liabilities": 622758000, "total_debt": 52277810, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507687000, "total_equity": -507687000, "shares_outstanding": 34375000, "operating_cash_flow": 5234000, "stock_based_compensation": 1158597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -652000, "dividends_paid": 78054000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295000, "free_cash_flow": 5886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58727000", "ebitda": "-58054000", "netIncome": "-77831000", "grossProfit": "9084000", "depreciation": "None", "totalRevenue": "249815000", "costOfRevenue": "240731000", "interestIncome": "4981840", "incomeBeforeTax": "-82543000", "interestExpense": "23816000", "operatingIncome": "-58727000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-23816000", "nonInterestIncome": "None", "operatingExpenses": "67811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "673000", "sellingGeneralAndAdministrative": "67811000", "netIncomeFromContinuingOperations": "-82441000" }, "balance": { "goodwill": "0", "inventory": "-14112000", "commonStock": "-507687000", "currentDebt": "None", "investments": "None", "totalAssets": "121597000", "longTermDebt": "34974810", "shortTermDebt": "17303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507687000", "totalLiabilities": "622758000", "otherCurrentAssets": "874000", "totalCurrentAssets": "105202000", "currentLongTermDebt": "None", "longTermInvestments": "2678000", "shortTermInvestments": "275038028", "currentNetReceivables": "92698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16395000", "currentAccountsPayable": "46569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3356000", "shortLongTermDebtTotal": "356386000", "totalShareholderEquity": "-507687000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "58415000", "totalCurrentLiabilities": "58415000", "otherNonCurrentLiabilities": "44599813", "totalNonCurrentLiabilities": "564343000", "cashAndShortTermInvestments": "11630000", "commonStockSharesOutstanding": "34375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82441000", "profitLoss": "None", "dividendPayout": "78054000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49824000", "operatingCashflow": "5234000", "capitalExpenditures": "652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295000", "cashflowFromInvestment": "-652000", "stockBasedCompensation": "1158597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78054000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "269500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "673000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 190850000, "cost_of_revenue": 111773000, "gross_profit": 79077000, "ebit": 27367000, "ebitda": 28196000, "pretax_income": 20705000, "tax_provision": 240000, "net_income": 22958000, "net_income_to_common": 22958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7343000, "total_current_assets": 52070000, "total_assets": 56718000, "short_term_debt": 0, "long_term_debt": 287104000, "total_debt": 287104000, "total_liabilities": 407215000, "total_equity": -352756000, "shares_outstanding": 320005258, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44064000, "capital_expenditure": 1173000, "free_cash_flow": 45237000, "dividends_paid": 320252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311559, "ticker_id": 3044, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27367000", "ebitda": "28196000", "netIncome": "22958000", "grossProfit": "79077000", "depreciation": "None", "totalRevenue": "190850000", "costOfRevenue": "111773000", "interestIncome": "6662000", "incomeBeforeTax": "20705000", "interestExpense": "6662000", "operatingIncome": "27367000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "240000", "reportedCurrency": "USD", "netInterestIncome": "-6662000", "nonInterestIncome": "None", "operatingExpenses": "51710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "829000", "sellingGeneralAndAdministrative": "51710000", "netIncomeFromContinuingOperations": "20465000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-352756000", "currentDebt": "None", "investments": "None", "totalAssets": "56718000", "longTermDebt": "287104000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-352756000", "totalLiabilities": "407215000", "otherCurrentAssets": "12254000", "totalCurrentAssets": "52070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4648000", "currentAccountsPayable": "25759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377000", "shortLongTermDebtTotal": "287104000", "totalShareholderEquity": "-352756000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94352000", "totalCurrentLiabilities": "120111000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "287104000", "cashAndShortTermInvestments": "7343000", "commonStockSharesOutstanding": "320005258", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20465000", "profitLoss": "None", "dividendPayout": "320252000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44064000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43007000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190850000, "cost_of_revenue": 111773000, "gross_profit": 79077000, "research_and_development": null, "selling_general_admin": 51710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27367000, "depreciation_amortisation": 829000, "ebitda": 28196000, "interest_expense": 6662000, "interest_income": null, "other_non_operating": null, "pretax_income": 20705000, "tax_provision": 240000, "effective_tax_rate": null, "net_income": 22958000, "net_income_continuing_ops": 20465000, "net_income_to_common": 22958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7343000, "short_term_investments": null, "net_receivables": 32473000, "inventory": null, "other_current_assets": null, "total_current_assets": 52070000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4648000, "total_assets": 56718000, "short_term_debt": 0, "accounts_payable": 25759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120111000, "long_term_debt": 287104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287104000, "total_liabilities": 407215000, "total_debt": 287104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352756000, "total_equity": -352756000, "shares_outstanding": 320005258, "operating_cash_flow": 44064000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1173000, "dividends_paid": 320252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43007000, "free_cash_flow": 45237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27367000", "ebitda": "28196000", "netIncome": "22958000", "grossProfit": "79077000", "depreciation": "None", "totalRevenue": "190850000", "costOfRevenue": "111773000", "interestIncome": "6662000", "incomeBeforeTax": "20705000", "interestExpense": "6662000", "operatingIncome": "27367000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "240000", "reportedCurrency": "USD", "netInterestIncome": "-6662000", "nonInterestIncome": "None", "operatingExpenses": "51710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "829000", "sellingGeneralAndAdministrative": "51710000", "netIncomeFromContinuingOperations": "20465000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "-352756000", "currentDebt": "None", "investments": "None", "totalAssets": "56718000", "longTermDebt": "287104000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-352756000", "totalLiabilities": "407215000", "otherCurrentAssets": "12254000", "totalCurrentAssets": "52070000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4648000", "currentAccountsPayable": "25759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377000", "shortLongTermDebtTotal": "287104000", "totalShareholderEquity": "-352756000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94352000", "totalCurrentLiabilities": "120111000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "287104000", "cashAndShortTermInvestments": "7343000", "commonStockSharesOutstanding": "320005258", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20465000", "profitLoss": "None", "dividendPayout": "320252000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44064000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43007000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "829000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 121249000, "cost_of_revenue": 59493000, "gross_profit": 61756000, "ebit": -1639000, "ebitda": -1335000, "pretax_income": -2767000, "tax_provision": -180000, "net_income": 2048000, "net_income_to_common": 2048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 320005258, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18606000, "capital_expenditure": 3176000, "free_cash_flow": 21782000, "dividends_paid": 44849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311560, "ticker_id": 3044, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1639000", "ebitda": "-1335000", "netIncome": "2048000", "grossProfit": "61756000", "depreciation": "None", "totalRevenue": "121249000", "costOfRevenue": "59493000", "interestIncome": "1128000", "incomeBeforeTax": "-2767000", "interestExpense": "0", "operatingIncome": "-1639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000", "sellingGeneralAndAdministrative": "61295000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "320005258", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2048000", "profitLoss": "None", "dividendPayout": "44849000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18606000", "capitalExpenditures": "3176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11515000", "cashflowFromInvestment": "-3176000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121249000, "cost_of_revenue": 59493000, "gross_profit": 61756000, "research_and_development": null, "selling_general_admin": 61295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1639000, "depreciation_amortisation": 304000, "ebitda": -1335000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2767000, "tax_provision": -180000, "effective_tax_rate": null, "net_income": 2048000, "net_income_continuing_ops": null, "net_income_to_common": 2048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 320005258, "operating_cash_flow": 18606000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3176000, "dividends_paid": 44849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11515000, "free_cash_flow": 21782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1639000", "ebitda": "-1335000", "netIncome": "2048000", "grossProfit": "61756000", "depreciation": "None", "totalRevenue": "121249000", "costOfRevenue": "59493000", "interestIncome": "1128000", "incomeBeforeTax": "-2767000", "interestExpense": "0", "operatingIncome": "-1639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000", "sellingGeneralAndAdministrative": "61295000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "320005258", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2048000", "profitLoss": "None", "dividendPayout": "44849000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18606000", "capitalExpenditures": "3176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11515000", "cashflowFromInvestment": "-3176000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099623999, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311528, "ticker_id": 3044, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108901000", "ebitda": "199819000", "netIncome": "15542000", "grossProfit": "662893000", "depreciation": "None", "totalRevenue": "753811000", "costOfRevenue": "90918000", "interestIncome": "11765000", "incomeBeforeTax": "95833000", "interestExpense": "43881000", "operatingIncome": "108901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16239999", "reportedCurrency": "USD", "netInterestIncome": "-32116000", "nonInterestIncome": "None", "operatingExpenses": "553992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90918000", "sellingGeneralAndAdministrative": "183910000", "netIncomeFromContinuingOperations": "79593000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "12414725000", "longTermDebt": "3825829000", "shortTermDebt": "530689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2804262000", "reportedCurrency": "USD", "retainedEarnings": "-1744454000", "totalLiabilities": "6627117000", "otherCurrentAssets": "-706156000", "totalCurrentAssets": "896613000", "currentLongTermDebt": "None", "longTermInvestments": "450508000", "shortTermInvestments": "None", "currentNetReceivables": "706156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11518112000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4356518000", "totalShareholderEquity": "2099623999", "capitalLeaseObligations": "530689000", "otherCurrentLiabilities": "470284000", "totalCurrentLiabilities": "470284000", "otherNonCurrentLiabilities": "1760209000", "totalNonCurrentLiabilities": "6156833000", "cashAndShortTermInvestments": "190457000", "commonStockSharesOutstanding": "681072472", "intangibleAssetsExcludingGoodwill": "2804262000", "cashAndCashEquivalentsAtCarryingValue": "190457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79593000", "profitLoss": "None", "dividendPayout": "150541000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102808000", "capitalExpenditures": "13825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79763000", "cashflowFromInvestment": "-27100000", "stockBasedCompensation": "195522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "research_and_development": null, "selling_general_admin": 183910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108901000, "depreciation_amortisation": 90918000, "ebitda": 199819000, "interest_expense": 43881000, "interest_income": null, "other_non_operating": null, "pretax_income": 95833000, "tax_provision": 16239999, "effective_tax_rate": null, "net_income": 15542000, "net_income_continuing_ops": 79593000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190457000, "short_term_investments": null, "net_receivables": 706156000, "inventory": null, "other_current_assets": null, "total_current_assets": 896613000, "net_ppe": null, "goodwill": 5624469000, "intangible_assets": 2804262000, "goodwill_and_intangibles": 8428731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11518112000, "total_assets": 12414725000, "short_term_debt": 530689000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470284000, "long_term_debt": 3825829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6156833000, "total_liabilities": 6627117000, "total_debt": 4356518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1744454000, "total_equity": 2099623999, "shares_outstanding": 681072472, "operating_cash_flow": 102808000, "stock_based_compensation": 195522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27100000, "dividends_paid": 150541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79763000, "free_cash_flow": 116633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108901000", "ebitda": "199819000", "netIncome": "15542000", "grossProfit": "662893000", "depreciation": "None", "totalRevenue": "753811000", "costOfRevenue": "90918000", "interestIncome": "11765000", "incomeBeforeTax": "95833000", "interestExpense": "43881000", "operatingIncome": "108901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16239999", "reportedCurrency": "USD", "netInterestIncome": "-32116000", "nonInterestIncome": "None", "operatingExpenses": "553992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90918000", "sellingGeneralAndAdministrative": "183910000", "netIncomeFromContinuingOperations": "79593000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "12414725000", "longTermDebt": "3825829000", "shortTermDebt": "530689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2804262000", "reportedCurrency": "USD", "retainedEarnings": "-1744454000", "totalLiabilities": "6627117000", "otherCurrentAssets": "-706156000", "totalCurrentAssets": "896613000", "currentLongTermDebt": "None", "longTermInvestments": "450508000", "shortTermInvestments": "None", "currentNetReceivables": "706156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11518112000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4356518000", "totalShareholderEquity": "2099623999", "capitalLeaseObligations": "530689000", "otherCurrentLiabilities": "470284000", "totalCurrentLiabilities": "470284000", "otherNonCurrentLiabilities": "1760209000", "totalNonCurrentLiabilities": "6156833000", "cashAndShortTermInvestments": "190457000", "commonStockSharesOutstanding": "681072472", "intangibleAssetsExcludingGoodwill": "2804262000", "cashAndCashEquivalentsAtCarryingValue": "190457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79593000", "profitLoss": "None", "dividendPayout": "150541000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102808000", "capitalExpenditures": "13825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79763000", "cashflowFromInvestment": "-27100000", "stockBasedCompensation": "195522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909918000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 755596000, "cost_of_revenue": 287119000, "gross_profit": 468477000, "ebit": 250545000, "ebitda": 349015000, "pretax_income": 167754000, "tax_provision": 17006000, "net_income": 47667000, "net_income_to_common": 47667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 4184426000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 382850000, "capital_expenditure": 23731000, "free_cash_flow": 406581000, "dividends_paid": 149409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311529, "ticker_id": 3044, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250545000", "ebitda": "349015000", "netIncome": "47667000", "grossProfit": "468477000", "depreciation": "None", "totalRevenue": "755596000", "costOfRevenue": "287119000", "interestIncome": "36320000", "incomeBeforeTax": "167754000", "interestExpense": "40893000", "operatingIncome": "337900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17006000", "reportedCurrency": "USD", "netInterestIncome": "-29599000", "nonInterestIncome": "None", "operatingExpenses": "130577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98470000", "sellingGeneralAndAdministrative": "187817000", "netIncomeFromContinuingOperations": "150748000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12467684000", "longTermDebt": "3324426000", "shortTermDebt": "860000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2888800000", "reportedCurrency": "USD", "retainedEarnings": "-1609455000", "totalLiabilities": "6413485000", "otherCurrentAssets": "33456000", "totalCurrentAssets": "969468000", "currentLongTermDebt": "860000000", "longTermInvestments": "425544000", "shortTermInvestments": "None", "currentNetReceivables": "741500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11498216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "675145000", "shortLongTermDebtTotal": "3862573000", "totalShareholderEquity": "2205362000", "capitalLeaseObligations": "538147000", "otherCurrentLiabilities": "163000000", "totalCurrentLiabilities": "1023000000", "otherNonCurrentLiabilities": "1822699000", "totalNonCurrentLiabilities": "5390485000", "cashAndShortTermInvestments": "194512000", "commonStockSharesOutstanding": "664801995", "intangibleAssetsExcludingGoodwill": "2888800000", "cashAndCashEquivalentsAtCarryingValue": "194512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150748000", "profitLoss": "None", "dividendPayout": "149409000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382850000", "capitalExpenditures": "23731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338717000", "cashflowFromInvestment": "13104000", "stockBasedCompensation": "161706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755596000, "cost_of_revenue": 287119000, "gross_profit": 468477000, "research_and_development": null, "selling_general_admin": 187817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250545000, "depreciation_amortisation": 98470000, "ebitda": 349015000, "interest_expense": 40893000, "interest_income": null, "other_non_operating": null, "pretax_income": 167754000, "tax_provision": 17006000, "effective_tax_rate": null, "net_income": 47667000, "net_income_continuing_ops": 150748000, "net_income_to_common": 47667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194512000, "short_term_investments": null, "net_receivables": 741500000, "inventory": null, "other_current_assets": null, "total_current_assets": 969468000, "net_ppe": null, "goodwill": 5624469000, "intangible_assets": 2888800000, "goodwill_and_intangibles": 8513269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11498216000, "total_assets": 12467684000, "short_term_debt": 860000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023000000, "long_term_debt": 3324426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5390485000, "total_liabilities": 6413485000, "total_debt": 4184426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1609455000, "total_equity": 2205362000, "shares_outstanding": 664801995, "operating_cash_flow": 382850000, "stock_based_compensation": 161706000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13104000, "dividends_paid": 149409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338717000, "free_cash_flow": 406581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250545000", "ebitda": "349015000", "netIncome": "47667000", "grossProfit": "468477000", "depreciation": "None", "totalRevenue": "755596000", "costOfRevenue": "287119000", "interestIncome": "36320000", "incomeBeforeTax": "167754000", "interestExpense": "40893000", "operatingIncome": "337900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17006000", "reportedCurrency": "USD", "netInterestIncome": "-29599000", "nonInterestIncome": "None", "operatingExpenses": "130577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98470000", "sellingGeneralAndAdministrative": "187817000", "netIncomeFromContinuingOperations": "150748000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12467684000", "longTermDebt": "3324426000", "shortTermDebt": "860000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2888800000", "reportedCurrency": "USD", "retainedEarnings": "-1609455000", "totalLiabilities": "6413485000", "otherCurrentAssets": "33456000", "totalCurrentAssets": "969468000", "currentLongTermDebt": "860000000", "longTermInvestments": "425544000", "shortTermInvestments": "None", "currentNetReceivables": "741500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11498216000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "675145000", "shortLongTermDebtTotal": "3862573000", "totalShareholderEquity": "2205362000", "capitalLeaseObligations": "538147000", "otherCurrentLiabilities": "163000000", "totalCurrentLiabilities": "1023000000", "otherNonCurrentLiabilities": "1822699000", "totalNonCurrentLiabilities": "5390485000", "cashAndShortTermInvestments": "194512000", "commonStockSharesOutstanding": "664801995", "intangibleAssetsExcludingGoodwill": "2888800000", "cashAndCashEquivalentsAtCarryingValue": "194512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150748000", "profitLoss": "None", "dividendPayout": "149409000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382850000", "capitalExpenditures": "23731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338717000", "cashflowFromInvestment": "13104000", "stockBasedCompensation": "161706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93308000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 727990000, "cost_of_revenue": 341374000, "gross_profit": 386616000, "ebit": 97673000, "ebitda": 196143000, "pretax_income": 55321000, "tax_provision": 7948000, "net_income": 6310000, "net_income_to_common": 6310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137275000, "total_current_assets": 863193000, "total_assets": 12469263000, "short_term_debt": 0, "long_term_debt": 3233022000, "total_debt": 3233022000, "total_liabilities": 6290750000, "total_equity": 2295852000, "shares_outstanding": 673928845, "goodwill_and_intangibles": 8600624000 }, "cash_flow": { "operating_cash_flow": 433089000, "capital_expenditure": 10632000, "free_cash_flow": 443721000, "dividends_paid": 146467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311531, "ticker_id": 3044, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97673000", "ebitda": "196143000", "netIncome": "6310000", "grossProfit": "386616000", "depreciation": "None", "totalRevenue": "727990000", "costOfRevenue": "341374000", "interestIncome": "11645000", "incomeBeforeTax": "55321000", "interestExpense": "42352000", "operatingIncome": "112676000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7948000", "reportedCurrency": "USD", "netInterestIncome": "-30707000", "nonInterestIncome": "None", "operatingExpenses": "273940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98470000", "sellingGeneralAndAdministrative": "181288000", "netIncomeFromContinuingOperations": "47373000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12469263000", "longTermDebt": "3233022000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2976155000", "reportedCurrency": "USD", "retainedEarnings": "-1507713000", "totalLiabilities": "6290750000", "otherCurrentAssets": "45348000", "totalCurrentAssets": "863193000", "currentLongTermDebt": "None", "longTermInvestments": "458441000", "shortTermInvestments": "None", "currentNetReceivables": "680570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11606070000", "currentAccountsPayable": "178258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666261000", "shortLongTermDebtTotal": "3776897000", "totalShareholderEquity": "2295852000", "capitalLeaseObligations": "543875000", "otherCurrentLiabilities": "459052000", "totalCurrentLiabilities": "637310000", "otherNonCurrentLiabilities": "1838535000", "totalNonCurrentLiabilities": "5653440000", "cashAndShortTermInvestments": "137275000", "commonStockSharesOutstanding": "673928845", "intangibleAssetsExcludingGoodwill": "2976155000", "cashAndCashEquivalentsAtCarryingValue": "137275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47373000", "profitLoss": "None", "dividendPayout": "146467000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "433089000", "capitalExpenditures": "10632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391958000", "cashflowFromInvestment": "-21469000", "stockBasedCompensation": "173088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727990000, "cost_of_revenue": 341374000, "gross_profit": 386616000, "research_and_development": null, "selling_general_admin": 181288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97673000, "depreciation_amortisation": 98470000, "ebitda": 196143000, "interest_expense": 42352000, "interest_income": null, "other_non_operating": null, "pretax_income": 55321000, "tax_provision": 7948000, "effective_tax_rate": null, "net_income": 6310000, "net_income_continuing_ops": 47373000, "net_income_to_common": 6310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137275000, "short_term_investments": null, "net_receivables": 680570000, "inventory": null, "other_current_assets": null, "total_current_assets": 863193000, "net_ppe": null, "goodwill": 5624469000, "intangible_assets": 2976155000, "goodwill_and_intangibles": 8600624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11606070000, "total_assets": 12469263000, "short_term_debt": 0, "accounts_payable": 178258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637310000, "long_term_debt": 3233022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5653440000, "total_liabilities": 6290750000, "total_debt": 3233022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1507713000, "total_equity": 2295852000, "shares_outstanding": 673928845, "operating_cash_flow": 433089000, "stock_based_compensation": 173088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21469000, "dividends_paid": 146467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -391958000, "free_cash_flow": 443721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97673000", "ebitda": "196143000", "netIncome": "6310000", "grossProfit": "386616000", "depreciation": "None", "totalRevenue": "727990000", "costOfRevenue": "341374000", "interestIncome": "11645000", "incomeBeforeTax": "55321000", "interestExpense": "42352000", "operatingIncome": "112676000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7948000", "reportedCurrency": "USD", "netInterestIncome": "-30707000", "nonInterestIncome": "None", "operatingExpenses": "273940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98470000", "sellingGeneralAndAdministrative": "181288000", "netIncomeFromContinuingOperations": "47373000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12469263000", "longTermDebt": "3233022000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2976155000", "reportedCurrency": "USD", "retainedEarnings": "-1507713000", "totalLiabilities": "6290750000", "otherCurrentAssets": "45348000", "totalCurrentAssets": "863193000", "currentLongTermDebt": "None", "longTermInvestments": "458441000", "shortTermInvestments": "None", "currentNetReceivables": "680570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11606070000", "currentAccountsPayable": "178258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666261000", "shortLongTermDebtTotal": "3776897000", "totalShareholderEquity": "2295852000", "capitalLeaseObligations": "543875000", "otherCurrentLiabilities": "459052000", "totalCurrentLiabilities": "637310000", "otherNonCurrentLiabilities": "1838535000", "totalNonCurrentLiabilities": "5653440000", "cashAndShortTermInvestments": "137275000", "commonStockSharesOutstanding": "673928845", "intangibleAssetsExcludingGoodwill": "2976155000", "cashAndCashEquivalentsAtCarryingValue": "137275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47373000", "profitLoss": "None", "dividendPayout": "146467000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "433089000", "capitalExpenditures": "10632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391958000", "cashflowFromInvestment": "-21469000", "stockBasedCompensation": "173088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98470000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 703106000, "cost_of_revenue": 326300000, "gross_profit": 376806000, "ebit": 126480000, "ebitda": 222070000, "pretax_income": 84494000, "tax_provision": 13798000, "net_income": 17426000, "net_income_to_common": 17426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117613000, "total_current_assets": 813707000, "total_assets": 12278974000, "short_term_debt": 0, "long_term_debt": 3241619000, "total_debt": 3241619000, "total_liabilities": 5919159000, "total_equity": 2350803000, "shares_outstanding": 656056036, "goodwill_and_intangibles": 8693276000 }, "cash_flow": { "operating_cash_flow": 422507000, "capital_expenditure": 10045000, "free_cash_flow": 432552000, "dividends_paid": 140771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311532, "ticker_id": 3044, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126480000", "ebitda": "222070000", "netIncome": "17426000", "grossProfit": "376806000", "depreciation": "None", "totalRevenue": "703106000", "costOfRevenue": "326300000", "interestIncome": "33391000", "incomeBeforeTax": "84494000", "interestExpense": "41986000", "operatingIncome": "99282000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13798000", "reportedCurrency": "USD", "netInterestIncome": "-30971000", "nonInterestIncome": "None", "operatingExpenses": "277524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95590000", "sellingGeneralAndAdministrative": "188052000", "netIncomeFromContinuingOperations": "70696000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12278974000", "longTermDebt": "3241619000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3068807000", "reportedCurrency": "USD", "retainedEarnings": "-1367556000", "totalLiabilities": "5919159000", "otherCurrentAssets": "48305000", "totalCurrentAssets": "813707000", "currentLongTermDebt": "None", "longTermInvestments": "430791000", "shortTermInvestments": "None", "currentNetReceivables": "647789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11465267000", "currentAccountsPayable": "145078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536903000", "shortLongTermDebtTotal": "3647675000", "totalShareholderEquity": "2350803000", "capitalLeaseObligations": "406056000", "otherCurrentLiabilities": "344523000", "totalCurrentLiabilities": "489601000", "otherNonCurrentLiabilities": "1743355000", "totalNonCurrentLiabilities": "5429558000", "cashAndShortTermInvestments": "117613000", "commonStockSharesOutstanding": "656056036", "intangibleAssetsExcludingGoodwill": "3068807000", "cashAndCashEquivalentsAtCarryingValue": "117613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70696000", "profitLoss": "None", "dividendPayout": "140771000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "422507000", "capitalExpenditures": "10045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337329000", "cashflowFromInvestment": "-65183000", "stockBasedCompensation": "169054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 703106000, "cost_of_revenue": 326300000, "gross_profit": 376806000, "research_and_development": null, "selling_general_admin": 188052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126480000, "depreciation_amortisation": 95590000, "ebitda": 222070000, "interest_expense": 41986000, "interest_income": null, "other_non_operating": null, "pretax_income": 84494000, "tax_provision": 13798000, "effective_tax_rate": null, "net_income": 17426000, "net_income_continuing_ops": 70696000, "net_income_to_common": 17426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117613000, "short_term_investments": null, "net_receivables": 647789000, "inventory": null, "other_current_assets": null, "total_current_assets": 813707000, "net_ppe": null, "goodwill": 5624469000, "intangible_assets": 3068807000, "goodwill_and_intangibles": 8693276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11465267000, "total_assets": 12278974000, "short_term_debt": 0, "accounts_payable": 145078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489601000, "long_term_debt": 3241619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5429558000, "total_liabilities": 5919159000, "total_debt": 3241619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1367556000, "total_equity": 2350803000, "shares_outstanding": 656056036, "operating_cash_flow": 422507000, "stock_based_compensation": 169054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65183000, "dividends_paid": 140771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337329000, "free_cash_flow": 432552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126480000", "ebitda": "222070000", "netIncome": "17426000", "grossProfit": "376806000", "depreciation": "None", "totalRevenue": "703106000", "costOfRevenue": "326300000", "interestIncome": "33391000", "incomeBeforeTax": "84494000", "interestExpense": "41986000", "operatingIncome": "99282000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13798000", "reportedCurrency": "USD", "netInterestIncome": "-30971000", "nonInterestIncome": "None", "operatingExpenses": "277524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95590000", "sellingGeneralAndAdministrative": "188052000", "netIncomeFromContinuingOperations": "70696000" }, "balance": { "goodwill": "5624469000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12278974000", "longTermDebt": "3241619000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3068807000", "reportedCurrency": "USD", "retainedEarnings": "-1367556000", "totalLiabilities": "5919159000", "otherCurrentAssets": "48305000", "totalCurrentAssets": "813707000", "currentLongTermDebt": "None", "longTermInvestments": "430791000", "shortTermInvestments": "None", "currentNetReceivables": "647789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11465267000", "currentAccountsPayable": "145078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536903000", "shortLongTermDebtTotal": "3647675000", "totalShareholderEquity": "2350803000", "capitalLeaseObligations": "406056000", "otherCurrentLiabilities": "344523000", "totalCurrentLiabilities": "489601000", "otherNonCurrentLiabilities": "1743355000", "totalNonCurrentLiabilities": "5429558000", "cashAndShortTermInvestments": "117613000", "commonStockSharesOutstanding": "656056036", "intangibleAssetsExcludingGoodwill": "3068807000", "cashAndCashEquivalentsAtCarryingValue": "117613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70696000", "profitLoss": "None", "dividendPayout": "140771000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "422507000", "capitalExpenditures": "10045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337329000", "cashflowFromInvestment": "-65183000", "stockBasedCompensation": "169054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95590000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 683486000, "cost_of_revenue": 325940000, "gross_profit": 357546000, "ebit": 78866000, "ebitda": 173896000, "pretax_income": 40342000, "tax_provision": 3672000, "net_income": 7430000, "net_income_to_common": 7430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97618000, "total_current_assets": 819549000, "total_assets": 12286178000, "short_term_debt": 409252000, "long_term_debt": 3190203000, "total_debt": 3599455000, "total_liabilities": 5856978000, "total_equity": 2335536000, "shares_outstanding": 638492523, "goodwill_and_intangibles": 8782747000 }, "cash_flow": { "operating_cash_flow": 17586000, "capital_expenditure": 13340000, "free_cash_flow": 30926000, "dividends_paid": 110010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311533, "ticker_id": 3044, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78866000", "ebitda": "173896000", "netIncome": "7430000", "grossProfit": "357546000", "depreciation": "None", "totalRevenue": "683486000", "costOfRevenue": "325940000", "interestIncome": "11230000", "incomeBeforeTax": "40342000", "interestExpense": "38524000", "operatingIncome": "77294000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3672000", "reportedCurrency": "USD", "netInterestIncome": "-27294000", "nonInterestIncome": "None", "operatingExpenses": "280252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95030000", "sellingGeneralAndAdministrative": "190779000", "netIncomeFromContinuingOperations": "36670000" }, "balance": { "goodwill": "5624468000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12286178000", "longTermDebt": "3190203000", "shortTermDebt": "409252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3158279000", "reportedCurrency": "USD", "retainedEarnings": "-1244211000", "totalLiabilities": "5856978000", "otherCurrentAssets": "29136000", "totalCurrentAssets": "819549000", "currentLongTermDebt": "None", "longTermInvestments": "411493000", "shortTermInvestments": "None", "currentNetReceivables": "692795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11466629000", "currentAccountsPayable": "225981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "543504000", "shortLongTermDebtTotal": "3599455000", "totalShareholderEquity": "2335536000", "capitalLeaseObligations": "409252000", "otherCurrentLiabilities": "242074000", "totalCurrentLiabilities": "468055000", "otherNonCurrentLiabilities": "1749179000", "totalNonCurrentLiabilities": "5388923000", "cashAndShortTermInvestments": "97618000", "commonStockSharesOutstanding": "638492523", "intangibleAssetsExcludingGoodwill": "3158279000", "cashAndCashEquivalentsAtCarryingValue": "97618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36670000", "profitLoss": "None", "dividendPayout": "110010000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17586000", "capitalExpenditures": "13340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124966000", "cashflowFromInvestment": "-197023000", "stockBasedCompensation": "169676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683486000, "cost_of_revenue": 325940000, "gross_profit": 357546000, "research_and_development": null, "selling_general_admin": 190779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78866000, "depreciation_amortisation": 95030000, "ebitda": 173896000, "interest_expense": 38524000, "interest_income": null, "other_non_operating": null, "pretax_income": 40342000, "tax_provision": 3672000, "effective_tax_rate": null, "net_income": 7430000, "net_income_continuing_ops": 36670000, "net_income_to_common": 7430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97618000, "short_term_investments": null, "net_receivables": 692795000, "inventory": null, "other_current_assets": null, "total_current_assets": 819549000, "net_ppe": null, "goodwill": 5624468000, "intangible_assets": 3158279000, "goodwill_and_intangibles": 8782747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11466629000, "total_assets": 12286178000, "short_term_debt": 409252000, "accounts_payable": 225981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468055000, "long_term_debt": 3190203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5388923000, "total_liabilities": 5856978000, "total_debt": 3599455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1244211000, "total_equity": 2335536000, "shares_outstanding": 638492523, "operating_cash_flow": 17586000, "stock_based_compensation": 169676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197023000, "dividends_paid": 110010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124966000, "free_cash_flow": 30926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78866000", "ebitda": "173896000", "netIncome": "7430000", "grossProfit": "357546000", "depreciation": "None", "totalRevenue": "683486000", "costOfRevenue": "325940000", "interestIncome": "11230000", "incomeBeforeTax": "40342000", "interestExpense": "38524000", "operatingIncome": "77294000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3672000", "reportedCurrency": "USD", "netInterestIncome": "-27294000", "nonInterestIncome": "None", "operatingExpenses": "280252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95030000", "sellingGeneralAndAdministrative": "190779000", "netIncomeFromContinuingOperations": "36670000" }, "balance": { "goodwill": "5624468000", "inventory": "None", "commonStock": "155000", "currentDebt": "None", "investments": "None", "totalAssets": "12286178000", "longTermDebt": "3190203000", "shortTermDebt": "409252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3158279000", "reportedCurrency": "USD", "retainedEarnings": "-1244211000", "totalLiabilities": "5856978000", "otherCurrentAssets": "29136000", "totalCurrentAssets": "819549000", "currentLongTermDebt": "None", "longTermInvestments": "411493000", "shortTermInvestments": "None", "currentNetReceivables": "692795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11466629000", "currentAccountsPayable": "225981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "543504000", "shortLongTermDebtTotal": "3599455000", "totalShareholderEquity": "2335536000", "capitalLeaseObligations": "409252000", "otherCurrentLiabilities": "242074000", "totalCurrentLiabilities": "468055000", "otherNonCurrentLiabilities": "1749179000", "totalNonCurrentLiabilities": "5388923000", "cashAndShortTermInvestments": "97618000", "commonStockSharesOutstanding": "638492523", "intangibleAssetsExcludingGoodwill": "3158279000", "cashAndCashEquivalentsAtCarryingValue": "97618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36670000", "profitLoss": "None", "dividendPayout": "110010000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17586000", "capitalExpenditures": "13340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124966000", "cashflowFromInvestment": "-197023000", "stockBasedCompensation": "169676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95030000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 631361000, "cost_of_revenue": 294482000, "gross_profit": 336879000, "ebit": 106666000, "ebitda": 188272000, "pretax_income": 74073000, "tax_provision": 3018000, "net_income": 20743000, "net_income_to_common": 20743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152089000, "total_current_assets": 745221000, "total_assets": 10992470000, "short_term_debt": 130000000, "long_term_debt": 2458496000, "total_debt": 2588496000, "total_liabilities": 5186434000, "total_equity": 2127758000, "shares_outstanding": 558426153, "goodwill_and_intangibles": 7602217000 }, "cash_flow": { "operating_cash_flow": 324019000, "capital_expenditure": 13918000, "free_cash_flow": 337937000, "dividends_paid": 108218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311534, "ticker_id": 3044, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106666000", "ebitda": "188272000", "netIncome": "20743000", "grossProfit": "336879000", "depreciation": "None", "totalRevenue": "631361000", "costOfRevenue": "294482000", "interestIncome": "11417000", "incomeBeforeTax": "74073000", "interestExpense": "32593000", "operatingIncome": "138830000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3018000", "reportedCurrency": "USD", "netInterestIncome": "-21176000", "nonInterestIncome": "None", "operatingExpenses": "198049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81606000", "sellingGeneralAndAdministrative": "121396000", "netIncomeFromContinuingOperations": "71055000" }, "balance": { "goodwill": "4699465000", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "10992470000", "longTermDebt": "2458496000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2902752000", "reportedCurrency": "USD", "retainedEarnings": "-1141631000", "totalLiabilities": "5186434000", "otherCurrentAssets": "17768000", "totalCurrentAssets": "745221000", "currentLongTermDebt": "130000000", "longTermInvestments": "432759000", "shortTermInvestments": "None", "currentNetReceivables": "575364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10247249000", "currentAccountsPayable": "158340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "512839000", "shortLongTermDebtTotal": "2978849000", "totalShareholderEquity": "2127758000", "capitalLeaseObligations": "390353000", "otherCurrentLiabilities": "7613000", "totalCurrentLiabilities": "295953000", "otherNonCurrentLiabilities": "1580741000", "totalNonCurrentLiabilities": "4890481000", "cashAndShortTermInvestments": "152089000", "commonStockSharesOutstanding": "558426153", "intangibleAssetsExcludingGoodwill": "2902752000", "cashAndCashEquivalentsAtCarryingValue": "152089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71055000", "profitLoss": "None", "dividendPayout": "108218000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "324019000", "capitalExpenditures": "13918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241552000", "cashflowFromInvestment": "-46280000", "stockBasedCompensation": "109322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631361000, "cost_of_revenue": 294482000, "gross_profit": 336879000, "research_and_development": null, "selling_general_admin": 121396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106666000, "depreciation_amortisation": 81606000, "ebitda": 188272000, "interest_expense": 32593000, "interest_income": null, "other_non_operating": null, "pretax_income": 74073000, "tax_provision": 3018000, "effective_tax_rate": null, "net_income": 20743000, "net_income_continuing_ops": 71055000, "net_income_to_common": 20743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152089000, "short_term_investments": null, "net_receivables": 575364000, "inventory": null, "other_current_assets": null, "total_current_assets": 745221000, "net_ppe": null, "goodwill": 4699465000, "intangible_assets": 2902752000, "goodwill_and_intangibles": 7602217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10247249000, "total_assets": 10992470000, "short_term_debt": 130000000, "accounts_payable": 158340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295953000, "long_term_debt": 2458496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890481000, "total_liabilities": 5186434000, "total_debt": 2588496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1141631000, "total_equity": 2127758000, "shares_outstanding": 558426153, "operating_cash_flow": 324019000, "stock_based_compensation": 109322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46280000, "dividends_paid": 108218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241552000, "free_cash_flow": 337937000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106666000", "ebitda": "188272000", "netIncome": "20743000", "grossProfit": "336879000", "depreciation": "None", "totalRevenue": "631361000", "costOfRevenue": "294482000", "interestIncome": "11417000", "incomeBeforeTax": "74073000", "interestExpense": "32593000", "operatingIncome": "138830000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3018000", "reportedCurrency": "USD", "netInterestIncome": "-21176000", "nonInterestIncome": "None", "operatingExpenses": "198049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81606000", "sellingGeneralAndAdministrative": "121396000", "netIncomeFromContinuingOperations": "71055000" }, "balance": { "goodwill": "4699465000", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "10992470000", "longTermDebt": "2458496000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2902752000", "reportedCurrency": "USD", "retainedEarnings": "-1141631000", "totalLiabilities": "5186434000", "otherCurrentAssets": "17768000", "totalCurrentAssets": "745221000", "currentLongTermDebt": "130000000", "longTermInvestments": "432759000", "shortTermInvestments": "None", "currentNetReceivables": "575364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10247249000", "currentAccountsPayable": "158340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "512839000", "shortLongTermDebtTotal": "2978849000", "totalShareholderEquity": "2127758000", "capitalLeaseObligations": "390353000", "otherCurrentLiabilities": "7613000", "totalCurrentLiabilities": "295953000", "otherNonCurrentLiabilities": "1580741000", "totalNonCurrentLiabilities": "4890481000", "cashAndShortTermInvestments": "152089000", "commonStockSharesOutstanding": "558426153", "intangibleAssetsExcludingGoodwill": "2902752000", "cashAndCashEquivalentsAtCarryingValue": "152089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71055000", "profitLoss": "None", "dividendPayout": "108218000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "324019000", "capitalExpenditures": "13918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241552000", "cashflowFromInvestment": "-46280000", "stockBasedCompensation": "109322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81606000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 600878000, "cost_of_revenue": 271107000, "gross_profit": 329771000, "ebit": 146222000, "ebitda": 219838000, "pretax_income": 112120000, "tax_provision": 12796000, "net_income": 29805000, "net_income_to_common": 29805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115902000, "total_current_assets": 692650000, "total_assets": 10751854000, "short_term_debt": 90000000, "long_term_debt": 2457511000, "total_debt": 2547511000, "total_liabilities": 4872892000, "total_equity": 2003755000, "shares_outstanding": 548909478, "goodwill_and_intangibles": 7678870000 }, "cash_flow": { "operating_cash_flow": 325995000, "capital_expenditure": 11237000, "free_cash_flow": 337232000, "dividends_paid": 101219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311536, "ticker_id": 3044, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146222000", "ebitda": "219838000", "netIncome": "29805000", "grossProfit": "329771000", "depreciation": "None", "totalRevenue": "600878000", "costOfRevenue": "271107000", "interestIncome": "12213000", "incomeBeforeTax": "112120000", "interestExpense": "34102000", "operatingIncome": "139768000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12796000", "reportedCurrency": "USD", "netInterestIncome": "-21889000", "nonInterestIncome": "None", "operatingExpenses": "190003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73616000", "sellingGeneralAndAdministrative": "121329000", "netIncomeFromContinuingOperations": "99324000" }, "balance": { "goodwill": "4704465000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "10751854000", "longTermDebt": "2457511000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2974405000", "reportedCurrency": "USD", "retainedEarnings": "-1054156000", "totalLiabilities": "4872892000", "otherCurrentAssets": "20487000", "totalCurrentAssets": "692650000", "currentLongTermDebt": "90000000", "longTermInvestments": "442535000", "shortTermInvestments": "None", "currentNetReceivables": "556261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10059204000", "currentAccountsPayable": "197230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471188000", "shortLongTermDebtTotal": "2903999000", "totalShareholderEquity": "2003755000", "capitalLeaseObligations": "356488000", "otherCurrentLiabilities": "350225000", "totalCurrentLiabilities": "637455000", "otherNonCurrentLiabilities": "1340259000", "totalNonCurrentLiabilities": "4235437000", "cashAndShortTermInvestments": "115902000", "commonStockSharesOutstanding": "548909478", "intangibleAssetsExcludingGoodwill": "2974405000", "cashAndCashEquivalentsAtCarryingValue": "115902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99324000", "profitLoss": "None", "dividendPayout": "101219000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325995000", "capitalExpenditures": "11237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205000000", "cashflowFromInvestment": "-441844000", "stockBasedCompensation": "77607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600878000, "cost_of_revenue": 271107000, "gross_profit": 329771000, "research_and_development": null, "selling_general_admin": 121329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146222000, "depreciation_amortisation": 73616000, "ebitda": 219838000, "interest_expense": 34102000, "interest_income": null, "other_non_operating": null, "pretax_income": 112120000, "tax_provision": 12796000, "effective_tax_rate": null, "net_income": 29805000, "net_income_continuing_ops": 99324000, "net_income_to_common": 29805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115902000, "short_term_investments": null, "net_receivables": 556261000, "inventory": null, "other_current_assets": null, "total_current_assets": 692650000, "net_ppe": null, "goodwill": 4704465000, "intangible_assets": 2974405000, "goodwill_and_intangibles": 7678870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10059204000, "total_assets": 10751854000, "short_term_debt": 90000000, "accounts_payable": 197230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637455000, "long_term_debt": 2457511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4235437000, "total_liabilities": 4872892000, "total_debt": 2547511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1054156000, "total_equity": 2003755000, "shares_outstanding": 548909478, "operating_cash_flow": 325995000, "stock_based_compensation": 77607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441844000, "dividends_paid": 101219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205000000, "free_cash_flow": 337232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146222000", "ebitda": "219838000", "netIncome": "29805000", "grossProfit": "329771000", "depreciation": "None", "totalRevenue": "600878000", "costOfRevenue": "271107000", "interestIncome": "12213000", "incomeBeforeTax": "112120000", "interestExpense": "34102000", "operatingIncome": "139768000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12796000", "reportedCurrency": "USD", "netInterestIncome": "-21889000", "nonInterestIncome": "None", "operatingExpenses": "190003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73616000", "sellingGeneralAndAdministrative": "121329000", "netIncomeFromContinuingOperations": "99324000" }, "balance": { "goodwill": "4704465000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "10751854000", "longTermDebt": "2457511000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2974405000", "reportedCurrency": "USD", "retainedEarnings": "-1054156000", "totalLiabilities": "4872892000", "otherCurrentAssets": "20487000", "totalCurrentAssets": "692650000", "currentLongTermDebt": "90000000", "longTermInvestments": "442535000", "shortTermInvestments": "None", "currentNetReceivables": "556261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10059204000", "currentAccountsPayable": "197230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471188000", "shortLongTermDebtTotal": "2903999000", "totalShareholderEquity": "2003755000", "capitalLeaseObligations": "356488000", "otherCurrentLiabilities": "350225000", "totalCurrentLiabilities": "637455000", "otherNonCurrentLiabilities": "1340259000", "totalNonCurrentLiabilities": "4235437000", "cashAndShortTermInvestments": "115902000", "commonStockSharesOutstanding": "548909478", "intangibleAssetsExcludingGoodwill": "2974405000", "cashAndCashEquivalentsAtCarryingValue": "115902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99324000", "profitLoss": "None", "dividendPayout": "101219000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325995000", "capitalExpenditures": "11237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205000000", "cashflowFromInvestment": "-441844000", "stockBasedCompensation": "77607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73616000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 549848000, "cost_of_revenue": 227103000, "gross_profit": 322745000, "ebit": 188966000, "ebitda": 249656000, "pretax_income": 156251000, "tax_provision": 18197000, "net_income": 33945000, "net_income_to_common": 33945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436751000, "total_current_assets": 898420000, "total_assets": 9660557000, "short_term_debt": 348237000, "long_term_debt": 2458530000, "total_debt": 2806767000, "total_liabilities": 4442411000, "total_equity": 1746875000, "shares_outstanding": 539392803, "goodwill_and_intangibles": 6403520000 }, "cash_flow": { "operating_cash_flow": 302294000, "capital_expenditure": 32891000, "free_cash_flow": 335185000, "dividends_paid": 93699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311537, "ticker_id": 3044, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188966000", "ebitda": "249656000", "netIncome": "33945000", "grossProfit": "322745000", "depreciation": "None", "totalRevenue": "549848000", "costOfRevenue": "227103000", "interestIncome": "13787000", "incomeBeforeTax": "156251000", "interestExpense": "32715000", "operatingIncome": "172553000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18197000", "reportedCurrency": "USD", "netInterestIncome": "-18928000", "nonInterestIncome": "None", "operatingExpenses": "150192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60690000", "sellingGeneralAndAdministrative": "93458000", "netIncomeFromContinuingOperations": "138054000" }, "balance": { "goodwill": "4298441000", "inventory": "-105536000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "9660557000", "longTermDebt": "2458530000", "shortTermDebt": "348237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2105079000", "reportedCurrency": "USD", "retainedEarnings": "-982742000", "totalLiabilities": "4442411000", "otherCurrentAssets": "13542000", "totalCurrentAssets": "898420000", "currentLongTermDebt": "None", "longTermInvestments": "417090000", "shortTermInvestments": "None", "currentNetReceivables": "448127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8762137000", "currentAccountsPayable": "138991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806767000", "totalShareholderEquity": "1746875000", "capitalLeaseObligations": "348237000", "otherCurrentLiabilities": "235358000", "totalCurrentLiabilities": "374349000", "otherNonCurrentLiabilities": "1193345000", "totalNonCurrentLiabilities": "4068062000", "cashAndShortTermInvestments": "436751000", "commonStockSharesOutstanding": "539392803", "intangibleAssetsExcludingGoodwill": "2105079000", "cashAndCashEquivalentsAtCarryingValue": "436751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138054000", "profitLoss": "None", "dividendPayout": "93699000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302294000", "capitalExpenditures": "32891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113388000", "cashflowFromInvestment": "-134690000", "stockBasedCompensation": "59967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549848000, "cost_of_revenue": 227103000, "gross_profit": 322745000, "research_and_development": null, "selling_general_admin": 93458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188966000, "depreciation_amortisation": 60690000, "ebitda": 249656000, "interest_expense": 32715000, "interest_income": null, "other_non_operating": null, "pretax_income": 156251000, "tax_provision": 18197000, "effective_tax_rate": null, "net_income": 33945000, "net_income_continuing_ops": 138054000, "net_income_to_common": 33945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436751000, "short_term_investments": null, "net_receivables": 448127000, "inventory": -105536000, "other_current_assets": null, "total_current_assets": 898420000, "net_ppe": null, "goodwill": 4298441000, "intangible_assets": 2105079000, "goodwill_and_intangibles": 6403520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8762137000, "total_assets": 9660557000, "short_term_debt": 348237000, "accounts_payable": 138991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374349000, "long_term_debt": 2458530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4068062000, "total_liabilities": 4442411000, "total_debt": 2806767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -982742000, "total_equity": 1746875000, "shares_outstanding": 539392803, "operating_cash_flow": 302294000, "stock_based_compensation": 59967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134690000, "dividends_paid": 93699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113388000, "free_cash_flow": 335185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188966000", "ebitda": "249656000", "netIncome": "33945000", "grossProfit": "322745000", "depreciation": "None", "totalRevenue": "549848000", "costOfRevenue": "227103000", "interestIncome": "13787000", "incomeBeforeTax": "156251000", "interestExpense": "32715000", "operatingIncome": "172553000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18197000", "reportedCurrency": "USD", "netInterestIncome": "-18928000", "nonInterestIncome": "None", "operatingExpenses": "150192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60690000", "sellingGeneralAndAdministrative": "93458000", "netIncomeFromContinuingOperations": "138054000" }, "balance": { "goodwill": "4298441000", "inventory": "-105536000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "9660557000", "longTermDebt": "2458530000", "shortTermDebt": "348237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2105079000", "reportedCurrency": "USD", "retainedEarnings": "-982742000", "totalLiabilities": "4442411000", "otherCurrentAssets": "13542000", "totalCurrentAssets": "898420000", "currentLongTermDebt": "None", "longTermInvestments": "417090000", "shortTermInvestments": "None", "currentNetReceivables": "448127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8762137000", "currentAccountsPayable": "138991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806767000", "totalShareholderEquity": "1746875000", "capitalLeaseObligations": "348237000", "otherCurrentLiabilities": "235358000", "totalCurrentLiabilities": "374349000", "otherNonCurrentLiabilities": "1193345000", "totalNonCurrentLiabilities": "4068062000", "cashAndShortTermInvestments": "436751000", "commonStockSharesOutstanding": "539392803", "intangibleAssetsExcludingGoodwill": "2105079000", "cashAndCashEquivalentsAtCarryingValue": "436751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138054000", "profitLoss": "None", "dividendPayout": "93699000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302294000", "capitalExpenditures": "32891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113388000", "cashflowFromInvestment": "-134690000", "stockBasedCompensation": "59967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60690000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 513340000, "cost_of_revenue": 224791000, "gross_profit": 288549000, "ebit": 149268000, "ebitda": 208272000, "pretax_income": 126784000, "tax_provision": 14771000, "net_income": 25091000, "net_income_to_common": 25091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155759000, "total_current_assets": 560175000, "total_assets": 8985477000, "short_term_debt": 595000000, "long_term_debt": 1477119000, "total_debt": 2072119000, "total_liabilities": 3813911000, "total_equity": 1646104000, "shares_outstanding": 498738547, "goodwill_and_intangibles": 6277966000 }, "cash_flow": { "operating_cash_flow": 47247000, "capital_expenditure": 6141000, "free_cash_flow": 53388000, "dividends_paid": 65195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311538, "ticker_id": 3044, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149268000", "ebitda": "208272000", "netIncome": "25091000", "grossProfit": "288549000", "depreciation": "None", "totalRevenue": "513340000", "costOfRevenue": "224791000", "interestIncome": "4755000", "incomeBeforeTax": "126784000", "interestExpense": "22484000", "operatingIncome": "155606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14771000", "reportedCurrency": "USD", "netInterestIncome": "-17729000", "nonInterestIncome": "None", "operatingExpenses": "132943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59004000", "sellingGeneralAndAdministrative": "76748000", "netIncomeFromContinuingOperations": "112013000" }, "balance": { "goodwill": "4224153000", "inventory": "-91288000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "8985477000", "longTermDebt": "1477119000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2053813000", "reportedCurrency": "USD", "retainedEarnings": "-922988000", "totalLiabilities": "3813911000", "otherCurrentAssets": "9079000", "totalCurrentAssets": "560175000", "currentLongTermDebt": "595000000", "longTermInvestments": "143736000", "shortTermInvestments": "None", "currentNetReceivables": "395337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8425302000", "currentAccountsPayable": "143926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406705000", "totalShareholderEquity": "1646104000", "capitalLeaseObligations": "334586000", "otherCurrentLiabilities": "164808000", "totalCurrentLiabilities": "903734000", "otherNonCurrentLiabilities": "1027998000", "totalNonCurrentLiabilities": "2910177000", "cashAndShortTermInvestments": "155759000", "commonStockSharesOutstanding": "498738547", "intangibleAssetsExcludingGoodwill": "2053813000", "cashAndCashEquivalentsAtCarryingValue": "155759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112013000", "profitLoss": "None", "dividendPayout": "65195000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47247000", "capitalExpenditures": "6141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19683000", "cashflowFromInvestment": "-15331000", "stockBasedCompensation": "65713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513340000, "cost_of_revenue": 224791000, "gross_profit": 288549000, "research_and_development": null, "selling_general_admin": 76748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149268000, "depreciation_amortisation": 59004000, "ebitda": 208272000, "interest_expense": 22484000, "interest_income": null, "other_non_operating": null, "pretax_income": 126784000, "tax_provision": 14771000, "effective_tax_rate": null, "net_income": 25091000, "net_income_continuing_ops": 112013000, "net_income_to_common": 25091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155759000, "short_term_investments": null, "net_receivables": 395337000, "inventory": -91288000, "other_current_assets": null, "total_current_assets": 560175000, "net_ppe": null, "goodwill": 4224153000, "intangible_assets": 2053813000, "goodwill_and_intangibles": 6277966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8425302000, "total_assets": 8985477000, "short_term_debt": 595000000, "accounts_payable": 143926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 903734000, "long_term_debt": 1477119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2910177000, "total_liabilities": 3813911000, "total_debt": 2072119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -922988000, "total_equity": 1646104000, "shares_outstanding": 498738547, "operating_cash_flow": 47247000, "stock_based_compensation": 65713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15331000, "dividends_paid": 65195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19683000, "free_cash_flow": 53388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149268000", "ebitda": "208272000", "netIncome": "25091000", "grossProfit": "288549000", "depreciation": "None", "totalRevenue": "513340000", "costOfRevenue": "224791000", "interestIncome": "4755000", "incomeBeforeTax": "126784000", "interestExpense": "22484000", "operatingIncome": "155606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14771000", "reportedCurrency": "USD", "netInterestIncome": "-17729000", "nonInterestIncome": "None", "operatingExpenses": "132943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59004000", "sellingGeneralAndAdministrative": "76748000", "netIncomeFromContinuingOperations": "112013000" }, "balance": { "goodwill": "4224153000", "inventory": "-91288000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "8985477000", "longTermDebt": "1477119000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2053813000", "reportedCurrency": "USD", "retainedEarnings": "-922988000", "totalLiabilities": "3813911000", "otherCurrentAssets": "9079000", "totalCurrentAssets": "560175000", "currentLongTermDebt": "595000000", "longTermInvestments": "143736000", "shortTermInvestments": "None", "currentNetReceivables": "395337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8425302000", "currentAccountsPayable": "143926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2406705000", "totalShareholderEquity": "1646104000", "capitalLeaseObligations": "334586000", "otherCurrentLiabilities": "164808000", "totalCurrentLiabilities": "903734000", "otherNonCurrentLiabilities": "1027998000", "totalNonCurrentLiabilities": "2910177000", "cashAndShortTermInvestments": "155759000", "commonStockSharesOutstanding": "498738547", "intangibleAssetsExcludingGoodwill": "2053813000", "cashAndCashEquivalentsAtCarryingValue": "155759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112013000", "profitLoss": "None", "dividendPayout": "65195000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47247000", "capitalExpenditures": "6141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19683000", "cashflowFromInvestment": "-15331000", "stockBasedCompensation": "65713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59004000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 494035000, "cost_of_revenue": 250767000, "gross_profit": 243268000, "ebit": 118875000, "ebitda": 178504000, "pretax_income": 84306000, "tax_provision": 3114000, "net_income": 18058000, "net_income_to_common": 18058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104160000, "total_current_assets": 494361000, "total_assets": 8817621000, "short_term_debt": 205000000, "long_term_debt": 1476241000, "total_debt": 1681241000, "total_liabilities": 3539690000, "total_equity": 1528239000, "shares_outstanding": 488297785, "goodwill_and_intangibles": 6334161000 }, "cash_flow": { "operating_cash_flow": 308349000, "capital_expenditure": 33533000, "free_cash_flow": 341882000, "dividends_paid": 63816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311539, "ticker_id": 3044, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118875000", "ebitda": "178504000", "netIncome": "18058000", "grossProfit": "243268000", "depreciation": "None", "totalRevenue": "494035000", "costOfRevenue": "250767000", "interestIncome": "None", "incomeBeforeTax": "84306000", "interestExpense": "34569000", "operatingIncome": "116751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3114000", "reportedCurrency": "USD", "netInterestIncome": "-12393000", "nonInterestIncome": "None", "operatingExpenses": "126517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59629000", "sellingGeneralAndAdministrative": "69708000", "netIncomeFromContinuingOperations": "81192000" }, "balance": { "goodwill": "4224153000", "inventory": "-144023000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "8817621000", "longTermDebt": "1476241000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2110008000", "reportedCurrency": "USD", "retainedEarnings": "-882884000", "totalLiabilities": "3539690000", "otherCurrentAssets": "7212000", "totalCurrentAssets": "494361000", "currentLongTermDebt": "205000000", "longTermInvestments": "130095000", "shortTermInvestments": "None", "currentNetReceivables": "382989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323260000", "currentAccountsPayable": "129356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2000773000", "totalShareholderEquity": "1528239000", "capitalLeaseObligations": "319532000", "otherCurrentLiabilities": "9398000", "totalCurrentLiabilities": "343754000", "otherNonCurrentLiabilities": "972418000", "totalNonCurrentLiabilities": "3195936000", "cashAndShortTermInvestments": "104160000", "commonStockSharesOutstanding": "488297785", "intangibleAssetsExcludingGoodwill": "2110008000", "cashAndCashEquivalentsAtCarryingValue": "104160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81192000", "profitLoss": "None", "dividendPayout": "63816000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5113000", "operatingCashflow": "308349000", "capitalExpenditures": "33533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256963000", "cashflowFromInvestment": "-23921000", "stockBasedCompensation": "93489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494035000, "cost_of_revenue": 250767000, "gross_profit": 243268000, "research_and_development": null, "selling_general_admin": 69708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118875000, "depreciation_amortisation": 59629000, "ebitda": 178504000, "interest_expense": 34569000, "interest_income": null, "other_non_operating": null, "pretax_income": 84306000, "tax_provision": 3114000, "effective_tax_rate": null, "net_income": 18058000, "net_income_continuing_ops": 81192000, "net_income_to_common": 18058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104160000, "short_term_investments": null, "net_receivables": 382989000, "inventory": -144023000, "other_current_assets": null, "total_current_assets": 494361000, "net_ppe": null, "goodwill": 4224153000, "intangible_assets": 2110008000, "goodwill_and_intangibles": 6334161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8323260000, "total_assets": 8817621000, "short_term_debt": 205000000, "accounts_payable": 129356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343754000, "long_term_debt": 1476241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195936000, "total_liabilities": 3539690000, "total_debt": 1681241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -882884000, "total_equity": 1528239000, "shares_outstanding": 488297785, "operating_cash_flow": 308349000, "stock_based_compensation": 93489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23921000, "dividends_paid": 63816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256963000, "free_cash_flow": 341882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118875000", "ebitda": "178504000", "netIncome": "18058000", "grossProfit": "243268000", "depreciation": "None", "totalRevenue": "494035000", "costOfRevenue": "250767000", "interestIncome": "None", "incomeBeforeTax": "84306000", "interestExpense": "34569000", "operatingIncome": "116751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3114000", "reportedCurrency": "USD", "netInterestIncome": "-12393000", "nonInterestIncome": "None", "operatingExpenses": "126517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59629000", "sellingGeneralAndAdministrative": "69708000", "netIncomeFromContinuingOperations": "81192000" }, "balance": { "goodwill": "4224153000", "inventory": "-144023000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "8817621000", "longTermDebt": "1476241000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2110008000", "reportedCurrency": "USD", "retainedEarnings": "-882884000", "totalLiabilities": "3539690000", "otherCurrentAssets": "7212000", "totalCurrentAssets": "494361000", "currentLongTermDebt": "205000000", "longTermInvestments": "130095000", "shortTermInvestments": "None", "currentNetReceivables": "382989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323260000", "currentAccountsPayable": "129356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2000773000", "totalShareholderEquity": "1528239000", "capitalLeaseObligations": "319532000", "otherCurrentLiabilities": "9398000", "totalCurrentLiabilities": "343754000", "otherNonCurrentLiabilities": "972418000", "totalNonCurrentLiabilities": "3195936000", "cashAndShortTermInvestments": "104160000", "commonStockSharesOutstanding": "488297785", "intangibleAssetsExcludingGoodwill": "2110008000", "cashAndCashEquivalentsAtCarryingValue": "104160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81192000", "profitLoss": "None", "dividendPayout": "63816000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5113000", "operatingCashflow": "308349000", "capitalExpenditures": "33533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256963000", "cashflowFromInvestment": "-23921000", "stockBasedCompensation": "93489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59629000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 429650000, "cost_of_revenue": 213976000, "gross_profit": 215674000, "ebit": 93835000, "ebitda": 153462000, "pretax_income": 74163000, "tax_provision": 10652000, "net_income": 15109000, "net_income_to_common": 15109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76695000, "total_current_assets": 448390000, "total_assets": 8771275000, "short_term_debt": 270000000, "long_term_debt": 1745953000, "total_debt": 2015953000, "total_liabilities": 3453051000, "total_equity": 1541815000, "shares_outstanding": 466376329, "goodwill_and_intangibles": 6392826000 }, "cash_flow": { "operating_cash_flow": 281702000, "capital_expenditure": 18519000, "free_cash_flow": 300221000, "dividends_paid": 63710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311541, "ticker_id": 3044, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93835000", "ebitda": "153462000", "netIncome": "15109000", "grossProfit": "215674000", "depreciation": "None", "totalRevenue": "429650000", "costOfRevenue": "213976000", "interestIncome": "17263000", "incomeBeforeTax": "74163000", "interestExpense": "13986000", "operatingIncome": "93465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10652000", "reportedCurrency": "USD", "netInterestIncome": "-13986000", "nonInterestIncome": "None", "operatingExpenses": "122209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59627000", "sellingGeneralAndAdministrative": "65485000", "netIncomeFromContinuingOperations": "63511000" }, "balance": { "goodwill": "4224936000", "inventory": "1", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "8771275000", "longTermDebt": "1745953000", "shortTermDebt": "270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2167890000", "reportedCurrency": "USD", "retainedEarnings": "-837126000", "totalLiabilities": "3453051000", "otherCurrentAssets": "8888000", "totalCurrentAssets": "448390000", "currentLongTermDebt": "270000000", "longTermInvestments": "119589000", "shortTermInvestments": "None", "currentNetReceivables": "362807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8322885000", "currentAccountsPayable": "127155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "369864000", "shortLongTermDebtTotal": "2049676000", "totalShareholderEquity": "1541815000", "capitalLeaseObligations": "303723000", "otherCurrentLiabilities": "9196000", "totalCurrentLiabilities": "406351000", "otherNonCurrentLiabilities": "929335000", "totalNonCurrentLiabilities": "3046700000", "cashAndShortTermInvestments": "76695000", "commonStockSharesOutstanding": "466376329", "intangibleAssetsExcludingGoodwill": "2167890000", "cashAndCashEquivalentsAtCarryingValue": "76695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63511000", "profitLoss": "None", "dividendPayout": "63710000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9635000", "operatingCashflow": "281702000", "capitalExpenditures": "18519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209114000", "cashflowFromInvestment": "-94110000", "stockBasedCompensation": "74974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429650000, "cost_of_revenue": 213976000, "gross_profit": 215674000, "research_and_development": null, "selling_general_admin": 65485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93835000, "depreciation_amortisation": 59627000, "ebitda": 153462000, "interest_expense": 13986000, "interest_income": null, "other_non_operating": null, "pretax_income": 74163000, "tax_provision": 10652000, "effective_tax_rate": null, "net_income": 15109000, "net_income_continuing_ops": 63511000, "net_income_to_common": 15109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76695000, "short_term_investments": null, "net_receivables": 362807000, "inventory": 1, "other_current_assets": null, "total_current_assets": 448390000, "net_ppe": null, "goodwill": 4224936000, "intangible_assets": 2167890000, "goodwill_and_intangibles": 6392826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8322885000, "total_assets": 8771275000, "short_term_debt": 270000000, "accounts_payable": 127155000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406351000, "long_term_debt": 1745953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3046700000, "total_liabilities": 3453051000, "total_debt": 2015953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -837126000, "total_equity": 1541815000, "shares_outstanding": 466376329, "operating_cash_flow": 281702000, "stock_based_compensation": 74974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94110000, "dividends_paid": 63710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209114000, "free_cash_flow": 300221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93835000", "ebitda": "153462000", "netIncome": "15109000", "grossProfit": "215674000", "depreciation": "None", "totalRevenue": "429650000", "costOfRevenue": "213976000", "interestIncome": "17263000", "incomeBeforeTax": "74163000", "interestExpense": "13986000", "operatingIncome": "93465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10652000", "reportedCurrency": "USD", "netInterestIncome": "-13986000", "nonInterestIncome": "None", "operatingExpenses": "122209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59627000", "sellingGeneralAndAdministrative": "65485000", "netIncomeFromContinuingOperations": "63511000" }, "balance": { "goodwill": "4224936000", "inventory": "1", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "8771275000", "longTermDebt": "1745953000", "shortTermDebt": "270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2167890000", "reportedCurrency": "USD", "retainedEarnings": "-837126000", "totalLiabilities": "3453051000", "otherCurrentAssets": "8888000", "totalCurrentAssets": "448390000", "currentLongTermDebt": "270000000", "longTermInvestments": "119589000", "shortTermInvestments": "None", "currentNetReceivables": "362807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8322885000", "currentAccountsPayable": "127155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "369864000", "shortLongTermDebtTotal": "2049676000", "totalShareholderEquity": "1541815000", "capitalLeaseObligations": "303723000", "otherCurrentLiabilities": "9196000", "totalCurrentLiabilities": "406351000", "otherNonCurrentLiabilities": "929335000", "totalNonCurrentLiabilities": "3046700000", "cashAndShortTermInvestments": "76695000", "commonStockSharesOutstanding": "466376329", "intangibleAssetsExcludingGoodwill": "2167890000", "cashAndCashEquivalentsAtCarryingValue": "76695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63511000", "profitLoss": "None", "dividendPayout": "63710000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9635000", "operatingCashflow": "281702000", "capitalExpenditures": "18519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209114000", "cashflowFromInvestment": "-94110000", "stockBasedCompensation": "74974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59627000", "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": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "income_statement": { "revenue": 416937000, "cost_of_revenue": 208281000, "gross_profit": 208656000, "ebit": 58615000, "ebitda": 177113000, "pretax_income": 39441000, "tax_provision": 5402000, "net_income": 12859000, "net_income_to_common": 12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41321000, "total_current_assets": 394294000, "total_assets": 8751866000, "short_term_debt": 280000000, "long_term_debt": 1754969000, "total_debt": 2034969000, "total_liabilities": 3380346000, "total_equity": 1571445000, "shares_outstanding": 357741631, "goodwill_and_intangibles": 6423773000 }, "cash_flow": { "operating_cash_flow": 238085000, "capital_expenditure": 10181000, "free_cash_flow": 248266000, "dividends_paid": 62435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311542, "ticker_id": 3044, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:38.967410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58615000", "ebitda": "177113000", "netIncome": "12859000", "grossProfit": "208656000", "depreciation": "None", "totalRevenue": "416937000", "costOfRevenue": "208281000", "interestIncome": "10088000", "incomeBeforeTax": "39441000", "interestExpense": "13568000", "operatingIncome": "41257000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5402000", "reportedCurrency": "USD", "netInterestIncome": "-13568000", "nonInterestIncome": "None", "operatingExpenses": "167399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11752000", "costofGoodsAndServicesSold": "208281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118498000", "sellingGeneralAndAdministrative": "51482000", "netIncomeFromContinuingOperations": "34039000" }, "balance": { "goodwill": "4205159000", "inventory": "1", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "8751866000", "longTermDebt": "1754969000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2218614000", "reportedCurrency": "USD", "retainedEarnings": "-788525000", "totalLiabilities": "3380346000", "otherCurrentAssets": "96655999", "totalCurrentAssets": "394294000", "currentLongTermDebt": "280000000", "longTermInvestments": "361917000", "shortTermInvestments": "None", "currentNetReceivables": "346054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8357572000", "currentAccountsPayable": "350923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359003000", "shortLongTermDebtTotal": "2057641000", "totalShareholderEquity": "1571445000", "capitalLeaseObligations": "302672000", "otherCurrentLiabilities": "133735000", "totalCurrentLiabilities": "413735000", "otherNonCurrentLiabilities": "402060000", "totalNonCurrentLiabilities": "2966611000", "cashAndShortTermInvestments": "41321000", "commonStockSharesOutstanding": "357741631", "intangibleAssetsExcludingGoodwill": "2218614000", "cashAndCashEquivalentsAtCarryingValue": "41321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34039000", "profitLoss": "None", "dividendPayout": "62435000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "36550000", "operatingCashflow": "238085000", "capitalExpenditures": "10181000", "changeInReceivables": "-36550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212141000", "cashflowFromInvestment": "-22536000", "stockBasedCompensation": "70826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12738000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416937000, "cost_of_revenue": 208281000, "gross_profit": 208656000, "research_and_development": null, "selling_general_admin": 51482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58615000, "depreciation_amortisation": 118498000, "ebitda": 177113000, "interest_expense": 13568000, "interest_income": null, "other_non_operating": null, "pretax_income": 39441000, "tax_provision": 5402000, "effective_tax_rate": null, "net_income": 12859000, "net_income_continuing_ops": 34039000, "net_income_to_common": 12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41321000, "short_term_investments": null, "net_receivables": 346054000, "inventory": 1, "other_current_assets": null, "total_current_assets": 394294000, "net_ppe": null, "goodwill": 4205159000, "intangible_assets": 2218614000, "goodwill_and_intangibles": 6423773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8357572000, "total_assets": 8751866000, "short_term_debt": 280000000, "accounts_payable": 350923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413735000, "long_term_debt": 1754969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2966611000, "total_liabilities": 3380346000, "total_debt": 2034969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -788525000, "total_equity": 1571445000, "shares_outstanding": 357741631, "operating_cash_flow": 238085000, "stock_based_compensation": 70826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22536000, "dividends_paid": 62435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212141000, "free_cash_flow": 248266000, "net_change_in_cash": 3408000 }, "raw_data": { "income": { "ebit": "58615000", "ebitda": "177113000", "netIncome": "12859000", "grossProfit": "208656000", "depreciation": "None", "totalRevenue": "416937000", "costOfRevenue": "208281000", "interestIncome": "10088000", "incomeBeforeTax": "39441000", "interestExpense": "13568000", "operatingIncome": "41257000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5402000", "reportedCurrency": "USD", "netInterestIncome": "-13568000", "nonInterestIncome": "None", "operatingExpenses": "167399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11752000", "costofGoodsAndServicesSold": "208281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118498000", "sellingGeneralAndAdministrative": "51482000", "netIncomeFromContinuingOperations": "34039000" }, "balance": { "goodwill": "4205159000", "inventory": "1", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "8751866000", "longTermDebt": "1754969000", "shortTermDebt": "280000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2218614000", "reportedCurrency": "USD", "retainedEarnings": "-788525000", "totalLiabilities": "3380346000", "otherCurrentAssets": "96655999", "totalCurrentAssets": "394294000", "currentLongTermDebt": "280000000", "longTermInvestments": "361917000", "shortTermInvestments": "None", "currentNetReceivables": "346054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8357572000", "currentAccountsPayable": "350923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359003000", "shortLongTermDebtTotal": "2057641000", "totalShareholderEquity": "1571445000", "capitalLeaseObligations": "302672000", "otherCurrentLiabilities": "133735000", "totalCurrentLiabilities": "413735000", "otherNonCurrentLiabilities": "402060000", "totalNonCurrentLiabilities": "2966611000", "cashAndShortTermInvestments": "41321000", "commonStockSharesOutstanding": "357741631", "intangibleAssetsExcludingGoodwill": "2218614000", "cashAndCashEquivalentsAtCarryingValue": "41321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34039000", "profitLoss": "None", "dividendPayout": "62435000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "36550000", "operatingCashflow": "238085000", "capitalExpenditures": "10181000", "changeInReceivables": "-36550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212141000", "cashflowFromInvestment": "-22536000", "stockBasedCompensation": "70826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12738000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }