{ "ticker": { "uuid": "1c1f18c6-ed2e-4d61-bc3d-62504a03818e", "symbol": "UWMC", "name": "UWM Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/1c1f18c6-ed2e-4d61-bc3d-62504a03818e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c1f18c6-ed2e-4d61-bc3d-62504a03818e/" }, "ticker_metadata": { "id": 4186, "uuid": "1c1f18c6-ed2e-4d61-bc3d-62504a03818e", "symbol": "UWMC", "name": "UWM Holdings Corp", "asset_type": "equity", "market_cap": 5073324000, "stock_exchange_id": 3, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "UWM Holdings Corporation is engaged in the residential mortgage loan business in the United States. The company is headquartered in Pontiac, Michigan.", "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": "1c1f18c6-ed2e-4d61-bc3d-62504a03818e", "symbol": "UWMC", "name": "UWM Holdings Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/1c1f18c6-ed2e-4d61-bc3d-62504a03818e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c1f18c6-ed2e-4d61-bc3d-62504a03818e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.84, "quality": 0.73, "momentum": 0.11, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.59, "market_cap": 547545513.06, "pe_ratio": 8.2511, "earnings_yield": 0.1212, "ebitda_to_ev": 0.3227, "shareholder_yield": 0.9446, "roe": 0.2891, "piotroski_f_score": 6, "momentum_12_1": -0.122, "volatility_252d": 0.5681 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.139133+00:00", "batch_id": "" }, "size": { "price_close": 2.59, "market_cap": 547545513.06, "market_cap_usd": 547545513.06, "enterprise_value": 3193425513.06, "shares_outstanding": 211407534, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.2511, "pb_ratio": 2.3856, "ptbv_ratio": null, "ps_ratio": 0.1765, "pcf_ratio": null, "pfcf_ratio": -0.1015, "ev_ebitda": 3.0985, "ev_ebit": 3.2759, "ev_sales": 1.0295, "ev_fcf": -0.5918, "earnings_yield": 0.1212, "fcf_yield": -1.6897, "price_to_sales": 0.1765, "price_to_book": 2.3856, "price_to_cashflow": null, "ebitda_to_ev": 0.3227, "sales_yield": 0.9713 }, "yield": { "dividend_yield": 0.9446, "buyback_yield": 0, "shareholder_yield": 0.9446, "debt_paydown_yield": null, "total_yield": 0.9446 }, "quality": { "gross_margin": 0.8252, "operating_margin": 0.3143, "net_margin": 0.0214, "ebitda_margin": 0.3323, "fcf_margin": -1.7396, "roe": 0.2891, "roa": 0.0034, "roic": 0.3253, "roc_greenblatt": null, "asset_turnover": 0.161, "cash_conversion": -81.3138, "accruals_ratio": 0.2874, "sbc_to_revenue": 0.0178, "piotroski_f_score": 6, "altman_z_score": 0.3379, "earnings_stability_5y": 1.9617, "revenue_stability_5y": 0.5258, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1329, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 76.9661, "net_debt_to_ebitda": 2.5673, "debt_to_assets": 0.1593, "interest_coverage": 1.7687, "current_ratio": 0.878, "quick_ratio": 0.878, "net_debt": 2645880000, "local_beta": 0.0017, "volatility_252d": 0.5681, "volatility_60d": 1.2304, "max_drawdown_12m": -0.5976, "risk_adjusted_momentum": -0.2147 }, "growth": { "revenue_growth_1y": 1.0028, "revenue_growth_3y_cagr": 0.1376, "revenue_growth_5y_cagr": -0.0821, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.1309, "eps_growth_5y_cagr": -0.6184, "fcf_growth_1y": null, "book_value_growth_1y": -0.3492, "revenue_growth": 1.0028, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2337, "price_return_3m": -0.3108, "price_return_6m": -0.5262, "price_return_9m": -0.5632, "price_return_12m": -0.3272, "price_return_12m_ex1m": -0.122, "momentum_6m": -0.5262, "momentum_12m": -0.3272, "momentum_12_1": -0.122, "distance_from_52w_high": -0.5976, "distance_from_52w_low": 0, "relative_strength": -0.4271 }, "raw_ttm": { "revenue_ttm": 3101926000, "gross_profit_ttm": 2559811000, "ebit_ttm": 974810000, "ebitda_ttm": 1030622000, "net_income_ttm": 66360000, "eps_diluted_ttm": 0.3139, "operating_cash_flow_ttm": -5471333999, "capital_expenditure_ttm": 75347000, "fcf_ttm": -5395986999, "dividends_paid_ttm": 517202000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 551149000, "cash_and_equivalents": 423996000, "total_current_assets": 2819030000, "total_current_liabilities": 3210568000, "net_ppe": null, "total_assets": 19266244000, "total_debt": 3069876000, "total_equity": 229521000, "net_working_capital": 2395034000, "book_value_per_share": 1.0857, "retained_earnings": 216768000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4362334000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 100, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 11, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 10, "rank_fcf_margin": 96, "rank_piotroski": 46, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 86 }, "composites": { "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 69, "yield_composite": 1, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 98, "overall_composite": 23, "quality_value_composite": 0.7831, "os_score": 0.77, "value_percentile": 0.84, "quality_percentile": 0.73, "momentum_percentile": 0.11, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 98, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5155, "ticker_id": 4186, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.139133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.59, "market_cap": 547545513.06, "market_cap_usd": 547545513.06, "enterprise_value": 3193425513.06, "shares_outstanding": 211407534, "fx_rate_to_usd": null, "pe_ratio": 8.25113793, "pb_ratio": 2.38560094, "ptbv_ratio": null, "ps_ratio": 0.17651792, "pcf_ratio": null, "pfcf_ratio": -0.10147273, "ev_ebitda": 3.09854196, "ev_ebit": 3.27594661, "ev_sales": 1.02949765, "ev_fcf": -0.5918149, "earnings_yield": 0.1211954, "fcf_yield": -1.68971751, "dividend_yield": 0.94458267, "buyback_yield": 0, "shareholder_yield": 0.94458267, "debt_paydown_yield": null, "total_yield": 0.94458267, "gross_margin": 0.82523277, "operating_margin": 0.31425959, "net_margin": 0.02139316, "ebitda_margin": 0.33225228, "fcf_margin": -1.7395602, "roe": 0.28912387, "roa": 0.00344437, "roic": 0.32534889, "roc_greenblatt": null, "asset_turnover": 0.16100315, "cash_conversion": -81.31384869, "accruals_ratio": 0.28742987, "sbc_to_revenue": 0.01780023, "debt_to_equity": 76.96612946, "net_debt_to_ebitda": 2.5672652, "debt_to_assets": 0.15933962, "interest_coverage": 1.76868687, "current_ratio": 0.87804712, "quick_ratio": 0.87804712, "net_debt": 2645880000, "revenue_growth_1y": 1.00278408, "revenue_growth_3y_cagr": 0.13763099, "revenue_growth_5y_cagr": -0.08207307, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.13094539, "eps_growth_5y_cagr": -0.6183732, "fcf_growth_1y": null, "book_value_growth_1y": -0.34924309, "piotroski_f_score": 6, "altman_z_score": 0.33793449, "earnings_stability_5y": 1.961702, "revenue_stability_5y": 0.525833, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23372781, "price_return_3m": -0.3108403, "price_return_6m": -0.5261704, "price_return_9m": -0.56317884, "price_return_12m": -0.32718535, "price_return_12m_ex1m": -0.12196389, "distance_from_52w_high": -0.59761365, "distance_from_52w_low": 0, "relative_strength": -0.42714893, "local_beta": 0.0017, "volatility_252d": 0.568088, "volatility_60d": 1.230399, "max_drawdown_12m": -0.59761365, "revenue_ttm": 3101926000, "gross_profit_ttm": 2559811000, "ebit_ttm": 974810000, "ebitda_ttm": 1030622000, "net_income_ttm": 66360000, "eps_diluted_ttm": 0.3138961, "operating_cash_flow_ttm": -5471333999, "capital_expenditure_ttm": 75347000, "fcf_ttm": -5395986999, "dividends_paid_ttm": 517202000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 551149000, "cash_and_equivalents": 423996000, "total_current_assets": 2819030000, "total_current_liabilities": 3210568000, "net_ppe": null, "total_assets": 19266244000, "total_debt": 3069876000, "total_equity": 229521000, "net_working_capital": 2395034000, "book_value_per_share": 1.08568032, "retained_earnings": 216768000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4362334000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 14, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 100, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 11, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 10, "rank_fcf_margin": 96, "rank_piotroski": 46, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 86, "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 69, "yield_composite": 1, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 98, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.59, "os": 0.77, "value": 0.84, "quality": 0.73, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 8.2511, "earnings_yield": 0.1212, "shareholder_yield": 0.9446, "roe": 0.2891, "momentum_12_1": -0.122, "complete_fields": { "id": 5155, "ticker_id": 4186, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.139133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.59, "market_cap": 547545513.06, "market_cap_usd": 547545513.06, "enterprise_value": 3193425513.06, "shares_outstanding": 211407534, "fx_rate_to_usd": null, "pe_ratio": 8.25113793, "pb_ratio": 2.38560094, "ptbv_ratio": null, "ps_ratio": 0.17651792, "pcf_ratio": null, "pfcf_ratio": -0.10147273, "ev_ebitda": 3.09854196, "ev_ebit": 3.27594661, "ev_sales": 1.02949765, "ev_fcf": -0.5918149, "earnings_yield": 0.1211954, "fcf_yield": -1.68971751, "dividend_yield": 0.94458267, "buyback_yield": 0, "shareholder_yield": 0.94458267, "debt_paydown_yield": null, "total_yield": 0.94458267, "gross_margin": 0.82523277, "operating_margin": 0.31425959, "net_margin": 0.02139316, "ebitda_margin": 0.33225228, "fcf_margin": -1.7395602, "roe": 0.28912387, "roa": 0.00344437, "roic": 0.32534889, "roc_greenblatt": null, "asset_turnover": 0.16100315, "cash_conversion": -81.31384869, "accruals_ratio": 0.28742987, "sbc_to_revenue": 0.01780023, "debt_to_equity": 76.96612946, "net_debt_to_ebitda": 2.5672652, "debt_to_assets": 0.15933962, "interest_coverage": 1.76868687, "current_ratio": 0.87804712, "quick_ratio": 0.87804712, "net_debt": 2645880000, "revenue_growth_1y": 1.00278408, "revenue_growth_3y_cagr": 0.13763099, "revenue_growth_5y_cagr": -0.08207307, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.13094539, "eps_growth_5y_cagr": -0.6183732, "fcf_growth_1y": null, "book_value_growth_1y": -0.34924309, "piotroski_f_score": 6, "altman_z_score": 0.33793449, "earnings_stability_5y": 1.961702, "revenue_stability_5y": 0.525833, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23372781, "price_return_3m": -0.3108403, "price_return_6m": -0.5261704, "price_return_9m": -0.56317884, "price_return_12m": -0.32718535, "price_return_12m_ex1m": -0.12196389, "distance_from_52w_high": -0.59761365, "distance_from_52w_low": 0, "relative_strength": -0.42714893, "local_beta": 0.0017, "volatility_252d": 0.568088, "volatility_60d": 1.230399, "max_drawdown_12m": -0.59761365, "revenue_ttm": 3101926000, "gross_profit_ttm": 2559811000, "ebit_ttm": 974810000, "ebitda_ttm": 1030622000, "net_income_ttm": 66360000, "eps_diluted_ttm": 0.3138961, "operating_cash_flow_ttm": -5471333999, "capital_expenditure_ttm": 75347000, "fcf_ttm": -5395986999, "dividends_paid_ttm": 517202000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 551149000, "cash_and_equivalents": 423996000, "total_current_assets": 2819030000, "total_current_liabilities": 3210568000, "net_ppe": null, "total_assets": 19266244000, "total_debt": 3069876000, "total_equity": 229521000, "net_working_capital": 2395034000, "book_value_per_share": 1.08568032, "retained_earnings": 216768000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4362334000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 14, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 6, "rank_ev_ebit": 26, "rank_earnings_yield": 14, "rank_fcf_yield": 100, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 11, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 10, "rank_fcf_margin": 96, "rank_piotroski": 46, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 86, "value_composite": 16, "quality_composite": 27, "momentum_composite": 89, "growth_composite": 69, "yield_composite": 1, "svqf_composite": 7, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 98, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 3160569000, "cost_of_revenue": 454528000, "gross_profit": 2706041000, "ebit": 781690000, "ebitda": 831734000, "pretax_income": 250896000, "tax_provision": 6873000, "net_income": 27380000, "net_income_to_common": 27380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503364000, "total_current_assets": 2163417000, "total_assets": 16928676000, "short_term_debt": 3210568000, "long_term_debt": 3069472000, "total_debt": 6280040000, "total_liabilities": 15335047000, "total_equity": 199517000, "shares_outstanding": 211407534, "goodwill_and_intangibles": 4073781000 }, "cash_flow": { "operating_cash_flow": -2647557000, "capital_expenditure": 74048000, "free_cash_flow": -2573509000, "dividends_paid": 716595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348980, "ticker_id": 4186, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "781690000", "ebitda": "831734000", "netIncome": "27380000", "grossProfit": "2706041000", "depreciation": "None", "totalRevenue": "3160569000", "costOfRevenue": "454528000", "interestIncome": "537687000", "incomeBeforeTax": "250896000", "interestExpense": "530794000", "operatingIncome": "1832747000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6873000", "reportedCurrency": "USD", "netInterestIncome": "6893000", "nonInterestIncome": "None", "operatingExpenses": "873294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50044000", "sellingGeneralAndAdministrative": "264060000", "netIncomeFromContinuingOperations": "244023000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "16928676000", "longTermDebt": "3069472000", "shortTermDebt": "3210568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073781000", "reportedCurrency": "USD", "retainedEarnings": "189447000", "totalLiabilities": "15335047000", "otherCurrentAssets": "None", "totalCurrentAssets": "2163417000", "currentLongTermDebt": "1200000000", "longTermInvestments": "100512000", "shortTermInvestments": "100512000", "currentNetReceivables": "1660053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14765259000", "currentAccountsPayable": "236917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14439391000", "totalShareholderEquity": "199517000", "capitalLeaseObligations": "124064000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3210568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12124479000", "cashAndShortTermInvestments": "503364000", "commonStockSharesOutstanding": "211407534", "intangibleAssetsExcludingGoodwill": "4073781000", "cashAndCashEquivalentsAtCarryingValue": "503364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27380000", "profitLoss": "None", "dividendPayout": "716595000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2647557000", "capitalExpenditures": "74048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "384025000", "cashflowFromInvestment": "2259557000", "stockBasedCompensation": "50363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "716595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3160569000, "cost_of_revenue": 454528000, "gross_profit": 2706041000, "research_and_development": null, "selling_general_admin": 264060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 781690000, "depreciation_amortisation": 50044000, "ebitda": 831734000, "interest_expense": 530794000, "interest_income": null, "other_non_operating": null, "pretax_income": 250896000, "tax_provision": 6873000, "effective_tax_rate": null, "net_income": 27380000, "net_income_continuing_ops": 244023000, "net_income_to_common": 27380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503364000, "short_term_investments": 100512000, "net_receivables": 1660053000, "inventory": null, "other_current_assets": null, "total_current_assets": 2163417000, "net_ppe": null, "goodwill": null, "intangible_assets": 4073781000, "goodwill_and_intangibles": 4073781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14765259000, "total_assets": 16928676000, "short_term_debt": 3210568000, "accounts_payable": 236917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3210568000, "long_term_debt": 3069472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12124479000, "total_liabilities": 15335047000, "total_debt": 6280040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189447000, "total_equity": 199517000, "shares_outstanding": 211407534, "operating_cash_flow": -2647557000, "stock_based_compensation": 50363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2259557000, "dividends_paid": 716595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 384025000, "free_cash_flow": -2573509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "781690000", "ebitda": "831734000", "netIncome": "27380000", "grossProfit": "2706041000", "depreciation": "None", "totalRevenue": "3160569000", "costOfRevenue": "454528000", "interestIncome": "537687000", "incomeBeforeTax": "250896000", "interestExpense": "530794000", "operatingIncome": "1832747000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6873000", "reportedCurrency": "USD", "netInterestIncome": "6893000", "nonInterestIncome": "None", "operatingExpenses": "873294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50044000", "sellingGeneralAndAdministrative": "264060000", "netIncomeFromContinuingOperations": "244023000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "16928676000", "longTermDebt": "3069472000", "shortTermDebt": "3210568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073781000", "reportedCurrency": "USD", "retainedEarnings": "189447000", "totalLiabilities": "15335047000", "otherCurrentAssets": "None", "totalCurrentAssets": "2163417000", "currentLongTermDebt": "1200000000", "longTermInvestments": "100512000", "shortTermInvestments": "100512000", "currentNetReceivables": "1660053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14765259000", "currentAccountsPayable": "236917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14439391000", "totalShareholderEquity": "199517000", "capitalLeaseObligations": "124064000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3210568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12124479000", "cashAndShortTermInvestments": "503364000", "commonStockSharesOutstanding": "211407534", "intangibleAssetsExcludingGoodwill": "4073781000", "cashAndCashEquivalentsAtCarryingValue": "503364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27380000", "profitLoss": "None", "dividendPayout": "716595000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2647557000", "capitalExpenditures": "74048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "384025000", "cashflowFromInvestment": "2259557000", "stockBasedCompensation": "50363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "716595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55506000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 1905866000, "cost_of_revenue": 534201000, "gross_profit": 1371665000, "ebit": 335957000, "ebitda": 384734000, "pretax_income": 335957000, "tax_provision": 6582000, "net_income": 14404000, "net_income_to_common": 14404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507339000, "total_current_assets": 925294000, "total_assets": 15671116000, "short_term_debt": 9839298000, "long_term_debt": 2875972000, "total_debt": 12715270000, "total_liabilities": 13617268000, "total_equity": 161520000, "shares_outstanding": 111374469, "goodwill_and_intangibles": 3969881000 }, "cash_flow": { "operating_cash_flow": -6241495000, "capital_expenditure": 39455000, "free_cash_flow": -6202040000, "dividends_paid": 39734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348985, "ticker_id": 4186, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335957000", "ebitda": "384734000", "netIncome": "14404000", "grossProfit": "1371665000", "depreciation": "None", "totalRevenue": "1905866000", "costOfRevenue": "534201000", "interestIncome": "508621000", "incomeBeforeTax": "335957000", "interestExpense": "490763000", "operatingIncome": "335957000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6582000", "reportedCurrency": "USD", "netInterestIncome": "17858000", "nonInterestIncome": "None", "operatingExpenses": "1035708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48777000", "sellingGeneralAndAdministrative": "898998000", "netIncomeFromContinuingOperations": "329375000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15671116000", "longTermDebt": "2875972000", "shortTermDebt": "9839298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3969881000", "reportedCurrency": "USD", "retainedEarnings": "157837000", "totalLiabilities": "13617268000", "otherCurrentAssets": "None", "totalCurrentAssets": "925294000", "currentLongTermDebt": "500000000", "longTermInvestments": "103013000", "shortTermInvestments": "103013000", "currentNetReceivables": "417955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14745822000", "currentAccountsPayable": "174824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840740000", "totalShareholderEquity": "161520000", "capitalLeaseObligations": "125470000", "otherCurrentLiabilities": "127737000", "totalCurrentLiabilities": "10141859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3475409000", "cashAndShortTermInvestments": "507339000", "commonStockSharesOutstanding": "111374469", "intangibleAssetsExcludingGoodwill": "3969881000", "cashAndCashEquivalentsAtCarryingValue": "507339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329375000", "profitLoss": "None", "dividendPayout": "39734000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6241495000", "capitalExpenditures": "39455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3575274000", "cashflowFromInvestment": "2676092000", "stockBasedCompensation": "24580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1905866000, "cost_of_revenue": 534201000, "gross_profit": 1371665000, "research_and_development": null, "selling_general_admin": 898998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335957000, "depreciation_amortisation": 48777000, "ebitda": 384734000, "interest_expense": 490763000, "interest_income": null, "other_non_operating": null, "pretax_income": 335957000, "tax_provision": 6582000, "effective_tax_rate": null, "net_income": 14404000, "net_income_continuing_ops": 329375000, "net_income_to_common": 14404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507339000, "short_term_investments": 103013000, "net_receivables": 417955000, "inventory": null, "other_current_assets": null, "total_current_assets": 925294000, "net_ppe": null, "goodwill": null, "intangible_assets": 3969881000, "goodwill_and_intangibles": 3969881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14745822000, "total_assets": 15671116000, "short_term_debt": 9839298000, "accounts_payable": 174824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10141859000, "long_term_debt": 2875972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3475409000, "total_liabilities": 13617268000, "total_debt": 12715270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157837000, "total_equity": 161520000, "shares_outstanding": 111374469, "operating_cash_flow": -6241495000, "stock_based_compensation": 24580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2676092000, "dividends_paid": 39734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3575274000, "free_cash_flow": -6202040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335957000", "ebitda": "384734000", "netIncome": "14404000", "grossProfit": "1371665000", "depreciation": "None", "totalRevenue": "1905866000", "costOfRevenue": "534201000", "interestIncome": "508621000", "incomeBeforeTax": "335957000", "interestExpense": "490763000", "operatingIncome": "335957000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6582000", "reportedCurrency": "USD", "netInterestIncome": "17858000", "nonInterestIncome": "None", "operatingExpenses": "1035708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48777000", "sellingGeneralAndAdministrative": "898998000", "netIncomeFromContinuingOperations": "329375000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15671116000", "longTermDebt": "2875972000", "shortTermDebt": "9839298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3969881000", "reportedCurrency": "USD", "retainedEarnings": "157837000", "totalLiabilities": "13617268000", "otherCurrentAssets": "None", "totalCurrentAssets": "925294000", "currentLongTermDebt": "500000000", "longTermInvestments": "103013000", "shortTermInvestments": "103013000", "currentNetReceivables": "417955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14745822000", "currentAccountsPayable": "174824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840740000", "totalShareholderEquity": "161520000", "capitalLeaseObligations": "125470000", "otherCurrentLiabilities": "127737000", "totalCurrentLiabilities": "10141859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3475409000", "cashAndShortTermInvestments": "507339000", "commonStockSharesOutstanding": "111374469", "intangibleAssetsExcludingGoodwill": "3969881000", "cashAndCashEquivalentsAtCarryingValue": "507339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329375000", "profitLoss": "None", "dividendPayout": "39734000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6241495000", "capitalExpenditures": "39455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3575274000", "cashflowFromInvestment": "2676092000", "stockBasedCompensation": "24580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48777000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 1113949000, "cost_of_revenue": 358932000, "gross_profit": 755017000, "ebit": -76293000, "ebitda": -26233000, "pretax_income": -76293000, "tax_provision": -6511000, "net_income": -13230000, "net_income_to_common": -13230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497468000, "total_current_assets": 1186559000, "total_assets": 11871854000, "short_term_debt": 6508946000, "long_term_debt": 2082081000, "total_debt": 8591027000, "total_liabilities": 9397183000, "total_equity": 112552000, "shares_outstanding": 93245373, "goodwill_and_intangibles": 4026136000 }, "cash_flow": { "operating_cash_flow": 165244000, "capital_expenditure": 26434000, "free_cash_flow": 191678000, "dividends_paid": 37244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348990, "ticker_id": 4186, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76293000", "ebitda": "-26233000", "netIncome": "-13230000", "grossProfit": "755017000", "depreciation": "None", "totalRevenue": "1113949000", "costOfRevenue": "358932000", "interestIncome": "365161000", "incomeBeforeTax": "-76293000", "interestExpense": "320256000", "operatingIncome": "-76293000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6511000", "reportedCurrency": "USD", "netInterestIncome": "10798000", "nonInterestIncome": "None", "operatingExpenses": "831310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50060000", "sellingGeneralAndAdministrative": "700654000", "netIncomeFromContinuingOperations": "328690000" }, "balance": { "goodwill": "None", "inventory": "-29623000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "11871854000", "longTermDebt": "2082081000", "shortTermDebt": "6508946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4026136000", "reportedCurrency": "USD", "retainedEarnings": "110690000", "totalLiabilities": "9397183000", "otherCurrentAssets": "177021000", "totalCurrentAssets": "1186559000", "currentLongTermDebt": "750000000", "longTermInvestments": "110352000", "shortTermInvestments": "110352000", "currentNetReceivables": "512070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685295000", "currentAccountsPayable": "167593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8727729000", "totalShareholderEquity": "112552000", "capitalLeaseObligations": "136702000", "otherCurrentLiabilities": "94944000", "totalCurrentLiabilities": "6771483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2625700000", "cashAndShortTermInvestments": "497468000", "commonStockSharesOutstanding": "93245373", "intangibleAssetsExcludingGoodwill": "4026136000", "cashAndCashEquivalentsAtCarryingValue": "497468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13230000", "profitLoss": "None", "dividendPayout": "37244000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "165244000", "capitalExpenditures": "26434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2202636000", "cashflowFromInvestment": "1829962000", "stockBasedCompensation": "13832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1113949000, "cost_of_revenue": 358932000, "gross_profit": 755017000, "research_and_development": null, "selling_general_admin": 700654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76293000, "depreciation_amortisation": 50060000, "ebitda": -26233000, "interest_expense": 320256000, "interest_income": null, "other_non_operating": null, "pretax_income": -76293000, "tax_provision": -6511000, "effective_tax_rate": null, "net_income": -13230000, "net_income_continuing_ops": 328690000, "net_income_to_common": -13230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497468000, "short_term_investments": 110352000, "net_receivables": 512070000, "inventory": -29623000, "other_current_assets": null, "total_current_assets": 1186559000, "net_ppe": null, "goodwill": null, "intangible_assets": 4026136000, "goodwill_and_intangibles": 4026136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10685295000, "total_assets": 11871854000, "short_term_debt": 6508946000, "accounts_payable": 167593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6771483000, "long_term_debt": 2082081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2625700000, "total_liabilities": 9397183000, "total_debt": 8591027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110690000, "total_equity": 112552000, "shares_outstanding": 93245373, "operating_cash_flow": 165244000, "stock_based_compensation": 13832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1829962000, "dividends_paid": 37244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2202636000, "free_cash_flow": 191678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76293000", "ebitda": "-26233000", "netIncome": "-13230000", "grossProfit": "755017000", "depreciation": "None", "totalRevenue": "1113949000", "costOfRevenue": "358932000", "interestIncome": "365161000", "incomeBeforeTax": "-76293000", "interestExpense": "320256000", "operatingIncome": "-76293000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6511000", "reportedCurrency": "USD", "netInterestIncome": "10798000", "nonInterestIncome": "None", "operatingExpenses": "831310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50060000", "sellingGeneralAndAdministrative": "700654000", "netIncomeFromContinuingOperations": "328690000" }, "balance": { "goodwill": "None", "inventory": "-29623000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "11871854000", "longTermDebt": "2082081000", "shortTermDebt": "6508946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4026136000", "reportedCurrency": "USD", "retainedEarnings": "110690000", "totalLiabilities": "9397183000", "otherCurrentAssets": "177021000", "totalCurrentAssets": "1186559000", "currentLongTermDebt": "750000000", "longTermInvestments": "110352000", "shortTermInvestments": "110352000", "currentNetReceivables": "512070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685295000", "currentAccountsPayable": "167593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8727729000", "totalShareholderEquity": "112552000", "capitalLeaseObligations": "136702000", "otherCurrentLiabilities": "94944000", "totalCurrentLiabilities": "6771483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2625700000", "cashAndShortTermInvestments": "497468000", "commonStockSharesOutstanding": "93245373", "intangibleAssetsExcludingGoodwill": "4026136000", "cashAndCashEquivalentsAtCarryingValue": "497468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13230000", "profitLoss": "None", "dividendPayout": "37244000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "165244000", "capitalExpenditures": "26434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2202636000", "cashflowFromInvestment": "1829962000", "stockBasedCompensation": "13832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50060000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 2146649000, "cost_of_revenue": 336403000, "gross_profit": 1810246000, "ebit": 934669000, "ebitda": 984073000, "pretax_income": 934669000, "tax_provision": 2811000, "net_income": 41715000, "net_income_to_common": 41715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704898000, "total_current_assets": 1250941000, "total_assets": 13600625000, "short_term_debt": 7539482000, "long_term_debt": 2135429000, "total_debt": 9674911000, "total_liabilities": 10428932000, "total_equity": 143562000, "shares_outstanding": 92475170, "goodwill_and_intangibles": 4453261000 }, "cash_flow": { "operating_cash_flow": 8268182000, "capital_expenditure": 26615000, "free_cash_flow": 8294797000, "dividends_paid": 787971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348995, "ticker_id": 4186, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "934669000", "ebitda": "984073000", "netIncome": "41715000", "grossProfit": "1810246000", "depreciation": "None", "totalRevenue": "2146649000", "costOfRevenue": "336403000", "interestIncome": "314462000", "incomeBeforeTax": "934669000", "interestExpense": "305987000", "operatingIncome": "934669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2811000", "reportedCurrency": "USD", "netInterestIncome": "8475000", "nonInterestIncome": "None", "operatingExpenses": "875577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49404000", "sellingGeneralAndAdministrative": "732435000", "netIncomeFromContinuingOperations": "931858000" }, "balance": { "goodwill": "None", "inventory": "-7872000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "13600625000", "longTermDebt": "2135429000", "shortTermDebt": "7539482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4453261000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "10428932000", "otherCurrentAssets": "162896000", "totalCurrentAssets": "1250941000", "currentLongTermDebt": "750000000", "longTermInvestments": "7563319000", "shortTermInvestments": "113290000", "currentNetReceivables": "383147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12349684000", "currentAccountsPayable": "138730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152477000", "shortLongTermDebtTotal": "9780000000", "totalShareholderEquity": "143562000", "capitalLeaseObligations": "154837000", "otherCurrentLiabilities": "79688000", "totalCurrentLiabilities": "7757900000", "otherNonCurrentLiabilities": "6944319000", "totalNonCurrentLiabilities": "2671032000", "cashAndShortTermInvestments": "704898000", "commonStockSharesOutstanding": "92475170", "intangibleAssetsExcludingGoodwill": "4453261000", "cashAndCashEquivalentsAtCarryingValue": "704898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "931858000", "profitLoss": "None", "dividendPayout": "787971000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8268182000", "capitalExpenditures": "26615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9584718000", "cashflowFromInvestment": "1290346000", "stockBasedCompensation": "7545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2146649000, "cost_of_revenue": 336403000, "gross_profit": 1810246000, "research_and_development": 0.45, "selling_general_admin": 732435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 934669000, "depreciation_amortisation": 49404000, "ebitda": 984073000, "interest_expense": 305987000, "interest_income": null, "other_non_operating": null, "pretax_income": 934669000, "tax_provision": 2811000, "effective_tax_rate": null, "net_income": 41715000, "net_income_continuing_ops": 931858000, "net_income_to_common": 41715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704898000, "short_term_investments": 113290000, "net_receivables": 383147000, "inventory": -7872000, "other_current_assets": null, "total_current_assets": 1250941000, "net_ppe": null, "goodwill": null, "intangible_assets": 4453261000, "goodwill_and_intangibles": 4453261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12349684000, "total_assets": 13600625000, "short_term_debt": 7539482000, "accounts_payable": 138730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7757900000, "long_term_debt": 2135429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2671032000, "total_liabilities": 10428932000, "total_debt": 9674911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142500000, "total_equity": 143562000, "shares_outstanding": 92475170, "operating_cash_flow": 8268182000, "stock_based_compensation": 7545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1290346000, "dividends_paid": 787971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9584718000, "free_cash_flow": 8294797000, "net_change_in_cash": -26190000 }, "raw_data": { "income": { "ebit": "934669000", "ebitda": "984073000", "netIncome": "41715000", "grossProfit": "1810246000", "depreciation": "None", "totalRevenue": "2146649000", "costOfRevenue": "336403000", "interestIncome": "314462000", "incomeBeforeTax": "934669000", "interestExpense": "305987000", "operatingIncome": "934669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2811000", "reportedCurrency": "USD", "netInterestIncome": "8475000", "nonInterestIncome": "None", "operatingExpenses": "875577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49404000", "sellingGeneralAndAdministrative": "732435000", "netIncomeFromContinuingOperations": "931858000" }, "balance": { "goodwill": "None", "inventory": "-7872000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "13600625000", "longTermDebt": "2135429000", "shortTermDebt": "7539482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4453261000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "10428932000", "otherCurrentAssets": "162896000", "totalCurrentAssets": "1250941000", "currentLongTermDebt": "750000000", "longTermInvestments": "7563319000", "shortTermInvestments": "113290000", "currentNetReceivables": "383147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12349684000", "currentAccountsPayable": "138730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152477000", "shortLongTermDebtTotal": "9780000000", "totalShareholderEquity": "143562000", "capitalLeaseObligations": "154837000", "otherCurrentLiabilities": "79688000", "totalCurrentLiabilities": "7757900000", "otherNonCurrentLiabilities": "6944319000", "totalNonCurrentLiabilities": "2671032000", "cashAndShortTermInvestments": "704898000", "commonStockSharesOutstanding": "92475170", "intangibleAssetsExcludingGoodwill": "4453261000", "cashAndCashEquivalentsAtCarryingValue": "704898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "931858000", "profitLoss": "None", "dividendPayout": "787971000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8268182000", "capitalExpenditures": "26615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9584718000", "cashflowFromInvestment": "1290346000", "stockBasedCompensation": "7545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26190000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49404000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 2833675000, "cost_of_revenue": 349957000, "gross_profit": 2483718000, "ebit": 1578241000, "ebitda": 1616266000, "pretax_income": 1578241000, "tax_provision": 9841000, "net_income": 98445000, "net_income_to_common": 98445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704898000, "total_current_assets": 1201335000, "total_assets": 13600625000, "short_term_debt": 7193992000, "long_term_debt": 2135639000, "total_debt": 9329631000, "total_liabilities": 10428932000, "total_equity": 3171693000, "shares_outstanding": 91612310, "goodwill_and_intangibles": 4453261000 }, "cash_flow": { "operating_cash_flow": 8268182000, "capital_expenditure": 26615000, "free_cash_flow": 8294797000, "dividends_paid": 787971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349000, "ticker_id": 4186, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1578241000", "ebitda": "1616266000", "netIncome": "98445000", "grossProfit": "2483718000", "depreciation": "None", "totalRevenue": "2833675000", "costOfRevenue": "349957000", "interestIncome": "331770000", "incomeBeforeTax": "1578241000", "interestExpense": "304656000", "operatingIncome": "1578241000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9841000", "reportedCurrency": "USD", "netInterestIncome": "27114000", "nonInterestIncome": "None", "operatingExpenses": "905477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.44", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38025000", "sellingGeneralAndAdministrative": "831014000", "netIncomeFromContinuingOperations": "1568400000" }, "balance": { "goodwill": "None", "inventory": "-24898999", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "13600625000", "longTermDebt": "2135639000", "shortTermDebt": "7193992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4453261000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "10428932000", "otherCurrentAssets": "-1146779000", "totalCurrentAssets": "1201335000", "currentLongTermDebt": "15954938000", "longTermInvestments": "17540680000", "shortTermInvestments": "113290000", "currentNetReceivables": "425365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298876000", "currentAccountsPayable": "439719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "313539000", "shortLongTermDebtTotal": "9434510000", "totalShareholderEquity": "3171693000", "capitalLeaseObligations": "170198000", "otherCurrentLiabilities": "-7193992000", "totalCurrentLiabilities": "439719000", "otherNonCurrentLiabilities": "16127182000", "totalNonCurrentLiabilities": "9989213000", "cashAndShortTermInvestments": "704898000", "commonStockSharesOutstanding": "91612310", "intangibleAssetsExcludingGoodwill": "4453261000", "cashAndCashEquivalentsAtCarryingValue": "704898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "931858000", "profitLoss": "None", "dividendPayout": "787971000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8268182000", "capitalExpenditures": "26615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9584718000", "cashflowFromInvestment": "199751000", "stockBasedCompensation": "7545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-492749000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2833675000, "cost_of_revenue": 349957000, "gross_profit": 2483718000, "research_and_development": 0.44, "selling_general_admin": 831014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1578241000, "depreciation_amortisation": 38025000, "ebitda": 1616266000, "interest_expense": 304656000, "interest_income": null, "other_non_operating": null, "pretax_income": 1578241000, "tax_provision": 9841000, "effective_tax_rate": null, "net_income": 98445000, "net_income_continuing_ops": 1568400000, "net_income_to_common": 98445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704898000, "short_term_investments": 113290000, "net_receivables": 425365000, "inventory": -24898999, "other_current_assets": null, "total_current_assets": 1201335000, "net_ppe": null, "goodwill": null, "intangible_assets": 4453261000, "goodwill_and_intangibles": 4453261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298876000, "total_assets": 13600625000, "short_term_debt": 7193992000, "accounts_payable": 439719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439719000, "long_term_debt": 2135639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9989213000, "total_liabilities": 10428932000, "total_debt": 9329631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142500000, "total_equity": 3171693000, "shares_outstanding": 91612310, "operating_cash_flow": 8268182000, "stock_based_compensation": 7545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 199751000, "dividends_paid": 787971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9584718000, "free_cash_flow": 8294797000, "net_change_in_cash": -492749000 }, "raw_data": { "income": { "ebit": "1578241000", "ebitda": "1616266000", "netIncome": "98445000", "grossProfit": "2483718000", "depreciation": "None", "totalRevenue": "2833675000", "costOfRevenue": "349957000", "interestIncome": "331770000", "incomeBeforeTax": "1578241000", "interestExpense": "304656000", "operatingIncome": "1578241000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9841000", "reportedCurrency": "USD", "netInterestIncome": "27114000", "nonInterestIncome": "None", "operatingExpenses": "905477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.44", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38025000", "sellingGeneralAndAdministrative": "831014000", "netIncomeFromContinuingOperations": "1568400000" }, "balance": { "goodwill": "None", "inventory": "-24898999", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "13600625000", "longTermDebt": "2135639000", "shortTermDebt": "7193992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4453261000", "reportedCurrency": "USD", "retainedEarnings": "142500000", "totalLiabilities": "10428932000", "otherCurrentAssets": "-1146779000", "totalCurrentAssets": "1201335000", "currentLongTermDebt": "15954938000", "longTermInvestments": "17540680000", "shortTermInvestments": "113290000", "currentNetReceivables": "425365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298876000", "currentAccountsPayable": "439719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "313539000", "shortLongTermDebtTotal": "9434510000", "totalShareholderEquity": "3171693000", "capitalLeaseObligations": "170198000", "otherCurrentLiabilities": "-7193992000", "totalCurrentLiabilities": "439719000", "otherNonCurrentLiabilities": "16127182000", "totalNonCurrentLiabilities": "9989213000", "cashAndShortTermInvestments": "704898000", "commonStockSharesOutstanding": "91612310", "intangibleAssetsExcludingGoodwill": "4453261000", "cashAndCashEquivalentsAtCarryingValue": "704898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "931858000", "profitLoss": "None", "dividendPayout": "787971000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8268182000", "capitalExpenditures": "26615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9584718000", "cashflowFromInvestment": "199751000", "stockBasedCompensation": "7545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-492749000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49404000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 4849810000, "cost_of_revenue": 203546000, "gross_profit": 4646264000, "ebit": 3384960000, "ebitda": 3955666000, "pretax_income": 3384960000, "tax_provision": 2450000, "net_income": 3382510000, "net_income_to_common": 3382510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1223837000, "total_current_assets": 1532494000, "total_assets": 11493476000, "short_term_debt": 7261697000, "long_term_debt": 815851000, "total_debt": 8077548000, "total_liabilities": 9119196000, "total_equity": 2374280000, "shares_outstanding": 103104205, "goodwill_and_intangibles": 1756864000 }, "cash_flow": { "operating_cash_flow": -9956963000, "capital_expenditure": 65384000, "free_cash_flow": -9891579000, "dividends_paid": 1499466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349005, "ticker_id": 4186, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3384960000", "ebitda": "3955666000", "netIncome": "3382510000", "grossProfit": "4646264000", "depreciation": "None", "totalRevenue": "4849810000", "costOfRevenue": "203546000", "interestIncome": "1101134", "incomeBeforeTax": "3384960000", "interestExpense": "167036000", "operatingIncome": "3384960000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2450000", "reportedCurrency": "USD", "netInterestIncome": "1101134", "nonInterestIncome": "None", "operatingExpenses": "1261304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1101134", "costofGoodsAndServicesSold": "203546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "570706000", "sellingGeneralAndAdministrative": "650999000", "netIncomeFromContinuingOperations": "-5807306" }, "balance": { "goodwill": "None", "inventory": "-60248000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "11493476000", "longTermDebt": "815851000", "shortTermDebt": "7261697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1756864000", "reportedCurrency": "USD", "retainedEarnings": "2349441000", "totalLiabilities": "9119196000", "otherCurrentAssets": "55057000", "totalCurrentAssets": "1532494000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "152263000", "currentNetReceivables": "253600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9960982000", "currentAccountsPayable": "847745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223599000", "shortLongTermDebtTotal": "8205214000", "totalShareholderEquity": "2374280000", "capitalLeaseObligations": "127666000", "otherCurrentLiabilities": "-81002", "totalCurrentLiabilities": "8109442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009754000", "cashAndShortTermInvestments": "1223837000", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "1756864000", "cashAndCashEquivalentsAtCarryingValue": "1223837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1568400000", "profitLoss": "None", "dividendPayout": "1499466000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9956963000", "capitalExpenditures": "65384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9264463000", "cashflowFromInvestment": "231882000", "stockBasedCompensation": "6467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49453", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4849810000, "cost_of_revenue": 203546000, "gross_profit": 4646264000, "research_and_development": null, "selling_general_admin": 650999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3384960000, "depreciation_amortisation": 570706000, "ebitda": 3955666000, "interest_expense": 167036000, "interest_income": null, "other_non_operating": null, "pretax_income": 3384960000, "tax_provision": 2450000, "effective_tax_rate": null, "net_income": 3382510000, "net_income_continuing_ops": -5807306, "net_income_to_common": 3382510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1223837000, "short_term_investments": 152263000, "net_receivables": 253600000, "inventory": -60248000, "other_current_assets": null, "total_current_assets": 1532494000, "net_ppe": null, "goodwill": null, "intangible_assets": 1756864000, "goodwill_and_intangibles": 1756864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9960982000, "total_assets": 11493476000, "short_term_debt": 7261697000, "accounts_payable": 847745000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8109442000, "long_term_debt": 815851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1009754000, "total_liabilities": 9119196000, "total_debt": 8077548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2349441000, "total_equity": 2374280000, "shares_outstanding": 103104205, "operating_cash_flow": -9956963000, "stock_based_compensation": 6467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65384000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 231882000, "dividends_paid": 1499466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9264463000, "free_cash_flow": -9891579000, "net_change_in_cash": 49453 }, "raw_data": { "income": { "ebit": "3384960000", "ebitda": "3955666000", "netIncome": "3382510000", "grossProfit": "4646264000", "depreciation": "None", "totalRevenue": "4849810000", "costOfRevenue": "203546000", "interestIncome": "1101134", "incomeBeforeTax": "3384960000", "interestExpense": "167036000", "operatingIncome": "3384960000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2450000", "reportedCurrency": "USD", "netInterestIncome": "1101134", "nonInterestIncome": "None", "operatingExpenses": "1261304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1101134", "costofGoodsAndServicesSold": "203546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "570706000", "sellingGeneralAndAdministrative": "650999000", "netIncomeFromContinuingOperations": "-5807306" }, "balance": { "goodwill": "None", "inventory": "-60248000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "11493476000", "longTermDebt": "815851000", "shortTermDebt": "7261697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1756864000", "reportedCurrency": "USD", "retainedEarnings": "2349441000", "totalLiabilities": "9119196000", "otherCurrentAssets": "55057000", "totalCurrentAssets": "1532494000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "152263000", "currentNetReceivables": "253600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9960982000", "currentAccountsPayable": "847745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223599000", "shortLongTermDebtTotal": "8205214000", "totalShareholderEquity": "2374280000", "capitalLeaseObligations": "127666000", "otherCurrentLiabilities": "-81002", "totalCurrentLiabilities": "8109442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1009754000", "cashAndShortTermInvestments": "1223837000", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "1756864000", "cashAndCashEquivalentsAtCarryingValue": "1223837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1568400000", "profitLoss": "None", "dividendPayout": "1499466000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9956963000", "capitalExpenditures": "65384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9264463000", "cashflowFromInvestment": "231882000", "stockBasedCompensation": "6467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49453", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35077000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 1232203000, "cost_of_revenue": 183284000, "gross_profit": 1048919000, "ebit": 415057000, "ebitda": 544199000, "pretax_income": 415057000, "tax_provision": 2450000, "net_income": 415057000, "net_income_to_common": 415057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133282999, "total_current_assets": 5767755000, "total_assets": 6654094000, "short_term_debt": 142543000, "long_term_debt": null, "total_debt": 142543000, "total_liabilities": 5992771000, "total_equity": 661323000, "shares_outstanding": 103104205, "goodwill_and_intangibles": 731353000 }, "cash_flow": { "operating_cash_flow": 56412000, "capital_expenditure": 57288000, "free_cash_flow": 113700000, "dividends_paid": 1969554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349010, "ticker_id": 4186, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415057000", "ebitda": "544199000", "netIncome": "415057000", "grossProfit": "1048919000", "depreciation": "None", "totalRevenue": "1232203000", "costOfRevenue": "183284000", "interestIncome": "155129000", "incomeBeforeTax": "415057000", "interestExpense": "164131000", "operatingIncome": "415057000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2450000", "reportedCurrency": "USD", "netInterestIncome": "-9002000", "nonInterestIncome": "None", "operatingExpenses": "633862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129142000", "sellingGeneralAndAdministrative": "463248000", "netIncomeFromContinuingOperations": "415057000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1150", "currentDebt": "None", "investments": "None", "totalAssets": "6654094000", "longTermDebt": "None", "shortTermDebt": "142543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "731353000", "reportedCurrency": "USD", "retainedEarnings": "636484000", "totalLiabilities": "5992771000", "otherCurrentAssets": "5611617001", "totalCurrentAssets": "5767755000", "currentLongTermDebt": "150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "886339000", "currentAccountsPayable": "249996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140850000", "shortLongTermDebtTotal": "5687367000", "totalShareholderEquity": "661323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55408000", "totalCurrentLiabilities": "447947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5544824000", "cashAndShortTermInvestments": "133282999", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "731353000", "cashAndCashEquivalentsAtCarryingValue": "133282999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3382510000", "profitLoss": "None", "dividendPayout": "1969554000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56412000", "capitalExpenditures": "57288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802260000", "cashflowFromInvestment": "577375000", "stockBasedCompensation": "14875000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1969554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1232203000, "cost_of_revenue": 183284000, "gross_profit": 1048919000, "research_and_development": null, "selling_general_admin": 463248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415057000, "depreciation_amortisation": 129142000, "ebitda": 544199000, "interest_expense": 164131000, "interest_income": null, "other_non_operating": null, "pretax_income": 415057000, "tax_provision": 2450000, "effective_tax_rate": null, "net_income": 415057000, "net_income_continuing_ops": 415057000, "net_income_to_common": 415057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133282999, "short_term_investments": null, "net_receivables": 22855000, "inventory": 1, "other_current_assets": null, "total_current_assets": 5767755000, "net_ppe": null, "goodwill": null, "intangible_assets": 731353000, "goodwill_and_intangibles": 731353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 886339000, "total_assets": 6654094000, "short_term_debt": 142543000, "accounts_payable": 249996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447947000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5544824000, "total_liabilities": 5992771000, "total_debt": 142543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 636484000, "total_equity": 661323000, "shares_outstanding": 103104205, "operating_cash_flow": 56412000, "stock_based_compensation": 14875000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 577375000, "dividends_paid": 1969554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 802260000, "free_cash_flow": 113700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415057000", "ebitda": "544199000", "netIncome": "415057000", "grossProfit": "1048919000", "depreciation": "None", "totalRevenue": "1232203000", "costOfRevenue": "183284000", "interestIncome": "155129000", "incomeBeforeTax": "415057000", "interestExpense": "164131000", "operatingIncome": "415057000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2450000", "reportedCurrency": "USD", "netInterestIncome": "-9002000", "nonInterestIncome": "None", "operatingExpenses": "633862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129142000", "sellingGeneralAndAdministrative": "463248000", "netIncomeFromContinuingOperations": "415057000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1150", "currentDebt": "None", "investments": "None", "totalAssets": "6654094000", "longTermDebt": "None", "shortTermDebt": "142543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "731353000", "reportedCurrency": "USD", "retainedEarnings": "636484000", "totalLiabilities": "5992771000", "otherCurrentAssets": "5611617001", "totalCurrentAssets": "5767755000", "currentLongTermDebt": "150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "886339000", "currentAccountsPayable": "249996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140850000", "shortLongTermDebtTotal": "5687367000", "totalShareholderEquity": "661323000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55408000", "totalCurrentLiabilities": "447947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5544824000", "cashAndShortTermInvestments": "133282999", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "731353000", "cashAndCashEquivalentsAtCarryingValue": "133282999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3382510000", "profitLoss": "None", "dividendPayout": "1969554000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56412000", "capitalExpenditures": "57288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802260000", "cashflowFromInvestment": "577375000", "stockBasedCompensation": "14875000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1969554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570353000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 502167000, "cost_of_revenue": null, "gross_profit": 502167000, "ebit": 85830000, "ebitda": 136517000, "pretax_income": 91373000, "tax_provision": 57000, "net_income": 91316000, "net_income_to_common": 91316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42113000, "total_current_assets": 2652898000, "total_assets": 3080095000, "short_term_debt": 2113098000, "long_term_debt": null, "total_debt": 2113098000, "total_liabilities": 2761044000, "total_equity": 319051000, "shares_outstanding": 103104205, "goodwill_and_intangibles": 368117000 }, "cash_flow": { "operating_cash_flow": -926173000, "capital_expenditure": 53274000, "free_cash_flow": -872899000, "dividends_paid": 5373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349014, "ticker_id": 4186, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85830000", "ebitda": "136517000", "netIncome": "91316000", "grossProfit": "502167000", "depreciation": "None", "totalRevenue": "502167000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "91373000", "interestExpense": "0", "operatingIncome": "85830000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "325207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50687000", "sellingGeneralAndAdministrative": "35315000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3080095000", "longTermDebt": "None", "shortTermDebt": "2113098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "368117000", "reportedCurrency": "USD", "retainedEarnings": "294212000", "totalLiabilities": "2761044000", "otherCurrentAssets": "2610785000", "totalCurrentAssets": "2652898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2566199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427197000", "currentAccountsPayable": "186096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48580000", "shortLongTermDebtTotal": "2512995000", "totalShareholderEquity": "319051000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61953000", "totalCurrentLiabilities": "2361147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399897000", "cashAndShortTermInvestments": "42113000", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "368117000", "cashAndCashEquivalentsAtCarryingValue": "42113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91316000", "profitLoss": "None", "dividendPayout": "5373000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-926173000", "capitalExpenditures": "53274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "728868000", "cashflowFromInvestment": "170738000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502167000, "cost_of_revenue": null, "gross_profit": 502167000, "research_and_development": null, "selling_general_admin": 35315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85830000, "depreciation_amortisation": 50687000, "ebitda": 136517000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 91373000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": 91316000, "net_income_continuing_ops": null, "net_income_to_common": 91316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42113000, "short_term_investments": null, "net_receivables": 2566199000, "inventory": null, "other_current_assets": null, "total_current_assets": 2652898000, "net_ppe": null, "goodwill": null, "intangible_assets": 368117000, "goodwill_and_intangibles": 368117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427197000, "total_assets": 3080095000, "short_term_debt": 2113098000, "accounts_payable": 186096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2361147000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399897000, "total_liabilities": 2761044000, "total_debt": 2113098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294212000, "total_equity": 319051000, "shares_outstanding": 103104205, "operating_cash_flow": -926173000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 170738000, "dividends_paid": 5373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 728868000, "free_cash_flow": -872899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85830000", "ebitda": "136517000", "netIncome": "91316000", "grossProfit": "502167000", "depreciation": "None", "totalRevenue": "502167000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "91373000", "interestExpense": "0", "operatingIncome": "85830000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "325207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50687000", "sellingGeneralAndAdministrative": "35315000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3080095000", "longTermDebt": "None", "shortTermDebt": "2113098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "368117000", "reportedCurrency": "USD", "retainedEarnings": "294212000", "totalLiabilities": "2761044000", "otherCurrentAssets": "2610785000", "totalCurrentAssets": "2652898000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2566199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427197000", "currentAccountsPayable": "186096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48580000", "shortLongTermDebtTotal": "2512995000", "totalShareholderEquity": "319051000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61953000", "totalCurrentLiabilities": "2361147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399897000", "cashAndShortTermInvestments": "42113000", "commonStockSharesOutstanding": "103104205", "intangibleAssetsExcludingGoodwill": "368117000", "cashAndCashEquivalentsAtCarryingValue": "42113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91316000", "profitLoss": "None", "dividendPayout": "5373000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-926173000", "capitalExpenditures": "53274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "728868000", "cashflowFromInvestment": "170738000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50687000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 132342000, "gross_profit": 769085000, "ebit": 318265000, "ebitda": 332650000, "pretax_income": 177500000, "tax_provision": 7126000, "net_income": 25301000, "net_income_to_common": 25301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423996000, "total_current_assets": 2819030000, "total_assets": 19266244000, "short_term_debt": null, "long_term_debt": 3069876000, "total_debt": 3069876000, "total_liabilities": 17665343000, "total_equity": 229521000, "shares_outstanding": 211407534, "goodwill_and_intangibles": 4591855000 }, "cash_flow": { "operating_cash_flow": -2229879000, "capital_expenditure": 19063000, "free_cash_flow": -2210816000, "dividends_paid": 159990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348978, "ticker_id": 4186, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318265000", "ebitda": "332650000", "netIncome": "25301000", "grossProfit": "769085000", "depreciation": "None", "totalRevenue": "901427000", "costOfRevenue": "132342000", "interestIncome": "133476000", "incomeBeforeTax": "177500000", "interestExpense": "140765000", "operatingIncome": "330806000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7126000", "reportedCurrency": "USD", "netInterestIncome": "-7289000", "nonInterestIncome": "None", "operatingExpenses": "438279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14385000", "sellingGeneralAndAdministrative": "59034000", "netIncomeFromContinuingOperations": "170374000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "19266244000", "longTermDebt": "3069876000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4591855000", "reportedCurrency": "USD", "retainedEarnings": "216768000", "totalLiabilities": "17665343000", "otherCurrentAssets": "None", "totalCurrentAssets": "2819030000", "currentLongTermDebt": "2000000000", "longTermInvestments": "98491000", "shortTermInvestments": "98491000", "currentNetReceivables": "2395034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16447214000", "currentAccountsPayable": "218934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16215965000", "totalShareholderEquity": "229521000", "capitalLeaseObligations": "121766000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17665343000", "cashAndShortTermInvestments": "423996000", "commonStockSharesOutstanding": "211407534", "intangibleAssetsExcludingGoodwill": "4591855000", "cashAndCashEquivalentsAtCarryingValue": "423996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170374000", "profitLoss": "None", "dividendPayout": "159990000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2229879000", "capitalExpenditures": "19063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1652545000", "cashflowFromInvestment": "524281000", "stockBasedCompensation": "13162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901427000, "cost_of_revenue": 132342000, "gross_profit": 769085000, "research_and_development": null, "selling_general_admin": 59034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318265000, "depreciation_amortisation": 14385000, "ebitda": 332650000, "interest_expense": 140765000, "interest_income": null, "other_non_operating": null, "pretax_income": 177500000, "tax_provision": 7126000, "effective_tax_rate": null, "net_income": 25301000, "net_income_continuing_ops": 170374000, "net_income_to_common": 25301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423996000, "short_term_investments": 98491000, "net_receivables": 2395034000, "inventory": null, "other_current_assets": null, "total_current_assets": 2819030000, "net_ppe": null, "goodwill": null, "intangible_assets": 4591855000, "goodwill_and_intangibles": 4591855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16447214000, "total_assets": 19266244000, "short_term_debt": null, "accounts_payable": 218934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 3069876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17665343000, "total_liabilities": 17665343000, "total_debt": 3069876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 216768000, "total_equity": 229521000, "shares_outstanding": 211407534, "operating_cash_flow": -2229879000, "stock_based_compensation": 13162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 524281000, "dividends_paid": 159990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1652545000, "free_cash_flow": -2210816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318265000", "ebitda": "332650000", "netIncome": "25301000", "grossProfit": "769085000", "depreciation": "None", "totalRevenue": "901427000", "costOfRevenue": "132342000", "interestIncome": "133476000", "incomeBeforeTax": "177500000", "interestExpense": "140765000", "operatingIncome": "330806000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7126000", "reportedCurrency": "USD", "netInterestIncome": "-7289000", "nonInterestIncome": "None", "operatingExpenses": "438279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14385000", "sellingGeneralAndAdministrative": "59034000", "netIncomeFromContinuingOperations": "170374000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "19266244000", "longTermDebt": "3069876000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4591855000", "reportedCurrency": "USD", "retainedEarnings": "216768000", "totalLiabilities": "17665343000", "otherCurrentAssets": "None", "totalCurrentAssets": "2819030000", "currentLongTermDebt": "2000000000", "longTermInvestments": "98491000", "shortTermInvestments": "98491000", "currentNetReceivables": "2395034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16447214000", "currentAccountsPayable": "218934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16215965000", "totalShareholderEquity": "229521000", "capitalLeaseObligations": "121766000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17665343000", "cashAndShortTermInvestments": "423996000", "commonStockSharesOutstanding": "211407534", "intangibleAssetsExcludingGoodwill": "4591855000", "cashAndCashEquivalentsAtCarryingValue": "423996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170374000", "profitLoss": "None", "dividendPayout": "159990000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2229879000", "capitalExpenditures": "19063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1652545000", "cashflowFromInvestment": "524281000", "stockBasedCompensation": "13162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15624000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 945247000, "cost_of_revenue": 128839000, "gross_profit": 816408000, "ebit": 314457000, "ebitda": 328214000, "pretax_income": 169624000, "tax_provision": 5140000, "net_income": 19412000, "net_income_to_common": 19412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503364000, "total_current_assets": 2163417000, "total_assets": 16928676000, "short_term_debt": 3210568000, "long_term_debt": 3069472000, "total_debt": 6280040000, "total_liabilities": 15335047000, "total_equity": 199517000, "shares_outstanding": 256913261, "goodwill_and_intangibles": 4073781000 }, "cash_flow": { "operating_cash_flow": 103757000, "capital_expenditure": 21738000, "free_cash_flow": 125495000, "dividends_paid": 159977000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348979, "ticker_id": 4186, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314457000", "ebitda": "328214000", "netIncome": "19412000", "grossProfit": "816408000", "depreciation": "None", "totalRevenue": "945247000", "costOfRevenue": "128839000", "interestIncome": "155491000", "incomeBeforeTax": "169624000", "interestExpense": "144833000", "operatingIncome": "559500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5140000", "reportedCurrency": "USD", "netInterestIncome": "10658000", "nonInterestIncome": "None", "operatingExpenses": "256908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13757000", "sellingGeneralAndAdministrative": "553351000", "netIncomeFromContinuingOperations": "164484000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "16928676000", "longTermDebt": "3069472000", "shortTermDebt": "3210568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073781000", "reportedCurrency": "USD", "retainedEarnings": "189447000", "totalLiabilities": "15335047000", "otherCurrentAssets": "None", "totalCurrentAssets": "2163417000", "currentLongTermDebt": "1200000000", "longTermInvestments": "100512000", "shortTermInvestments": "100512000", "currentNetReceivables": "1660053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14765259000", "currentAccountsPayable": "236917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14439391000", "totalShareholderEquity": "199517000", "capitalLeaseObligations": "124064000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3210568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12124479000", "cashAndShortTermInvestments": "503364000", "commonStockSharesOutstanding": "256913261", "intangibleAssetsExcludingGoodwill": "4073781000", "cashAndCashEquivalentsAtCarryingValue": "503364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164484000", "profitLoss": "None", "dividendPayout": "159977000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103757000", "capitalExpenditures": "21738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631363000", "cashflowFromInvestment": "160267000", "stockBasedCompensation": "15592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159977000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945247000, "cost_of_revenue": 128839000, "gross_profit": 816408000, "research_and_development": null, "selling_general_admin": 553351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314457000, "depreciation_amortisation": 13757000, "ebitda": 328214000, "interest_expense": 144833000, "interest_income": null, "other_non_operating": null, "pretax_income": 169624000, "tax_provision": 5140000, "effective_tax_rate": null, "net_income": 19412000, "net_income_continuing_ops": 164484000, "net_income_to_common": 19412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503364000, "short_term_investments": 100512000, "net_receivables": 1660053000, "inventory": null, "other_current_assets": null, "total_current_assets": 2163417000, "net_ppe": null, "goodwill": null, "intangible_assets": 4073781000, "goodwill_and_intangibles": 4073781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14765259000, "total_assets": 16928676000, "short_term_debt": 3210568000, "accounts_payable": 236917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3210568000, "long_term_debt": 3069472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12124479000, "total_liabilities": 15335047000, "total_debt": 6280040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189447000, "total_equity": 199517000, "shares_outstanding": 256913261, "operating_cash_flow": 103757000, "stock_based_compensation": 15592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 160267000, "dividends_paid": 159977000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -631363000, "free_cash_flow": 125495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314457000", "ebitda": "328214000", "netIncome": "19412000", "grossProfit": "816408000", "depreciation": "None", "totalRevenue": "945247000", "costOfRevenue": "128839000", "interestIncome": "155491000", "incomeBeforeTax": "169624000", "interestExpense": "144833000", "operatingIncome": "559500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5140000", "reportedCurrency": "USD", "netInterestIncome": "10658000", "nonInterestIncome": "None", "operatingExpenses": "256908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13757000", "sellingGeneralAndAdministrative": "553351000", "netIncomeFromContinuingOperations": "164484000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "16928676000", "longTermDebt": "3069472000", "shortTermDebt": "3210568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073781000", "reportedCurrency": "USD", "retainedEarnings": "189447000", "totalLiabilities": "15335047000", "otherCurrentAssets": "None", "totalCurrentAssets": "2163417000", "currentLongTermDebt": "1200000000", "longTermInvestments": "100512000", "shortTermInvestments": "100512000", "currentNetReceivables": "1660053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14765259000", "currentAccountsPayable": "236917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14439391000", "totalShareholderEquity": "199517000", "capitalLeaseObligations": "124064000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3210568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12124479000", "cashAndShortTermInvestments": "503364000", "commonStockSharesOutstanding": "256913261", "intangibleAssetsExcludingGoodwill": "4073781000", "cashAndCashEquivalentsAtCarryingValue": "503364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164484000", "profitLoss": "None", "dividendPayout": "159977000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103757000", "capitalExpenditures": "21738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631363000", "cashflowFromInvestment": "160267000", "stockBasedCompensation": "15592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159977000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17928000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 470681000, "cost_of_revenue": 137666000, "gross_profit": 333015000, "ebit": 12670000, "ebitda": 26809000, "pretax_income": 12670000, "tax_provision": 582000, "net_income": -1262000, "net_income_to_common": -1262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 870703000, "total_current_assets": 1418793000, "total_assets": 17022337000, "short_term_debt": 11332479000, "long_term_debt": 3068036000, "total_debt": 14400515000, "total_liabilities": 15435259000, "total_equity": 177674000, "shares_outstanding": 221354499, "goodwill_and_intangibles": 3308585000 }, "cash_flow": { "operating_cash_flow": -3079336000, "capital_expenditure": 10355000, "free_cash_flow": -3068981000, "dividends_paid": 178460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348981, "ticker_id": 4186, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12670000", "ebitda": "26809000", "netIncome": "-1262000", "grossProfit": "333015000", "depreciation": "None", "totalRevenue": "470681000", "costOfRevenue": "137666000", "interestIncome": "132089000", "incomeBeforeTax": "12670000", "interestExpense": "132084000", "operatingIncome": "12670000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "582000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "320345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14139000", "sellingGeneralAndAdministrative": "285003000", "netIncomeFromContinuingOperations": "12088000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "17022337000", "longTermDebt": "3068036000", "shortTermDebt": "11332479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3308585000", "reportedCurrency": "USD", "retainedEarnings": "169935000", "totalLiabilities": "15435259000", "otherCurrentAssets": "None", "totalCurrentAssets": "1418793000", "currentLongTermDebt": "799726000", "longTermInvestments": "101277000", "shortTermInvestments": "101277000", "currentNetReceivables": "548090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15603544000", "currentAccountsPayable": "214530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14526211000", "totalShareholderEquity": "177674000", "capitalLeaseObligations": "125696000", "otherCurrentLiabilities": "128901000", "totalCurrentLiabilities": "11675910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3759349000", "cashAndShortTermInvestments": "870703000", "commonStockSharesOutstanding": "221354499", "intangibleAssetsExcludingGoodwill": "3308585000", "cashAndCashEquivalentsAtCarryingValue": "870703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12088000", "profitLoss": "None", "dividendPayout": "178460000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3079336000", "capitalExpenditures": "10355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2917098000", "cashflowFromInvestment": "542957000", "stockBasedCompensation": "14732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470681000, "cost_of_revenue": 137666000, "gross_profit": 333015000, "research_and_development": null, "selling_general_admin": 285003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12670000, "depreciation_amortisation": 14139000, "ebitda": 26809000, "interest_expense": 132084000, "interest_income": null, "other_non_operating": null, "pretax_income": 12670000, "tax_provision": 582000, "effective_tax_rate": null, "net_income": -1262000, "net_income_continuing_ops": 12088000, "net_income_to_common": -1262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 870703000, "short_term_investments": 101277000, "net_receivables": 548090000, "inventory": null, "other_current_assets": null, "total_current_assets": 1418793000, "net_ppe": null, "goodwill": null, "intangible_assets": 3308585000, "goodwill_and_intangibles": 3308585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15603544000, "total_assets": 17022337000, "short_term_debt": 11332479000, "accounts_payable": 214530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11675910000, "long_term_debt": 3068036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3759349000, "total_liabilities": 15435259000, "total_debt": 14400515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169935000, "total_equity": 177674000, "shares_outstanding": 221354499, "operating_cash_flow": -3079336000, "stock_based_compensation": 14732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 542957000, "dividends_paid": 178460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2917098000, "free_cash_flow": -3068981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12670000", "ebitda": "26809000", "netIncome": "-1262000", "grossProfit": "333015000", "depreciation": "None", "totalRevenue": "470681000", "costOfRevenue": "137666000", "interestIncome": "132089000", "incomeBeforeTax": "12670000", "interestExpense": "132084000", "operatingIncome": "12670000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "582000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "320345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14139000", "sellingGeneralAndAdministrative": "285003000", "netIncomeFromContinuingOperations": "12088000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "17022337000", "longTermDebt": "3068036000", "shortTermDebt": "11332479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3308585000", "reportedCurrency": "USD", "retainedEarnings": "169935000", "totalLiabilities": "15435259000", "otherCurrentAssets": "None", "totalCurrentAssets": "1418793000", "currentLongTermDebt": "799726000", "longTermInvestments": "101277000", "shortTermInvestments": "101277000", "currentNetReceivables": "548090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15603544000", "currentAccountsPayable": "214530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14526211000", "totalShareholderEquity": "177674000", "capitalLeaseObligations": "125696000", "otherCurrentLiabilities": "128901000", "totalCurrentLiabilities": "11675910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3759349000", "cashAndShortTermInvestments": "870703000", "commonStockSharesOutstanding": "221354499", "intangibleAssetsExcludingGoodwill": "3308585000", "cashAndCashEquivalentsAtCarryingValue": "870703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12088000", "profitLoss": "None", "dividendPayout": "178460000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3079336000", "capitalExpenditures": "10355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2917098000", "cashflowFromInvestment": "542957000", "stockBasedCompensation": "14732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12747000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 784571000, "cost_of_revenue": 143268000, "gross_profit": 641303000, "ebit": 329418000, "ebitda": 342949000, "pretax_income": 329418000, "tax_provision": 14939000, "net_income": 22909000, "net_income_to_common": 22909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489984000, "total_current_assets": 1209353000, "total_assets": 13886889000, "short_term_debt": 9043511000, "long_term_debt": 2075514000, "total_debt": 11119025000, "total_liabilities": 12138907000, "total_equity": 176168000, "shares_outstanding": 202133122, "goodwill_and_intangibles": 3445195000 }, "cash_flow": { "operating_cash_flow": -265875999, "capital_expenditure": 24191000, "free_cash_flow": -241684999, "dividends_paid": 18775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348982, "ticker_id": 4186, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329418000", "ebitda": "342949000", "netIncome": "22909000", "grossProfit": "641303000", "depreciation": "None", "totalRevenue": "784571000", "costOfRevenue": "143268000", "interestIncome": "132005000", "incomeBeforeTax": "329418000", "interestExpense": "133467000", "operatingIncome": "329418000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14939000", "reportedCurrency": "USD", "netInterestIncome": "-1462000", "nonInterestIncome": "None", "operatingExpenses": "311885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13531000", "sellingGeneralAndAdministrative": "271460000", "netIncomeFromContinuingOperations": "314479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "13886889000", "longTermDebt": "2075514000", "shortTermDebt": "9043511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3445195000", "reportedCurrency": "USD", "retainedEarnings": "170320000", "totalLiabilities": "12138907000", "otherCurrentAssets": "None", "totalCurrentAssets": "1209353000", "currentLongTermDebt": "1224179000", "longTermInvestments": "101627000", "shortTermInvestments": "101627000", "currentNetReceivables": "719369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12677536000", "currentAccountsPayable": "200984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11240368000", "totalShareholderEquity": "176168000", "capitalLeaseObligations": "121343000", "otherCurrentLiabilities": "145671000", "totalCurrentLiabilities": "9390166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748741000", "cashAndShortTermInvestments": "489984000", "commonStockSharesOutstanding": "202133122", "intangibleAssetsExcludingGoodwill": "3445195000", "cashAndCashEquivalentsAtCarryingValue": "489984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22909000", "profitLoss": "None", "dividendPayout": "18775000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-265875999", "capitalExpenditures": "24191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-357106000", "cashflowFromInvestment": "627942000", "stockBasedCompensation": "11729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784571000, "cost_of_revenue": 143268000, "gross_profit": 641303000, "research_and_development": null, "selling_general_admin": 271460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329418000, "depreciation_amortisation": 13531000, "ebitda": 342949000, "interest_expense": 133467000, "interest_income": null, "other_non_operating": null, "pretax_income": 329418000, "tax_provision": 14939000, "effective_tax_rate": null, "net_income": 22909000, "net_income_continuing_ops": 314479000, "net_income_to_common": 22909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489984000, "short_term_investments": 101627000, "net_receivables": 719369000, "inventory": null, "other_current_assets": null, "total_current_assets": 1209353000, "net_ppe": null, "goodwill": null, "intangible_assets": 3445195000, "goodwill_and_intangibles": 3445195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12677536000, "total_assets": 13886889000, "short_term_debt": 9043511000, "accounts_payable": 200984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9390166000, "long_term_debt": 2075514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2748741000, "total_liabilities": 12138907000, "total_debt": 11119025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170320000, "total_equity": 176168000, "shares_outstanding": 202133122, "operating_cash_flow": -265875999, "stock_based_compensation": 11729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 627942000, "dividends_paid": 18775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -357106000, "free_cash_flow": -241684999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329418000", "ebitda": "342949000", "netIncome": "22909000", "grossProfit": "641303000", "depreciation": "None", "totalRevenue": "784571000", "costOfRevenue": "143268000", "interestIncome": "132005000", "incomeBeforeTax": "329418000", "interestExpense": "133467000", "operatingIncome": "329418000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14939000", "reportedCurrency": "USD", "netInterestIncome": "-1462000", "nonInterestIncome": "None", "operatingExpenses": "311885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13531000", "sellingGeneralAndAdministrative": "271460000", "netIncomeFromContinuingOperations": "314479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "13886889000", "longTermDebt": "2075514000", "shortTermDebt": "9043511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3445195000", "reportedCurrency": "USD", "retainedEarnings": "170320000", "totalLiabilities": "12138907000", "otherCurrentAssets": "None", "totalCurrentAssets": "1209353000", "currentLongTermDebt": "1224179000", "longTermInvestments": "101627000", "shortTermInvestments": "101627000", "currentNetReceivables": "719369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12677536000", "currentAccountsPayable": "200984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11240368000", "totalShareholderEquity": "176168000", "capitalLeaseObligations": "121343000", "otherCurrentLiabilities": "145671000", "totalCurrentLiabilities": "9390166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2748741000", "cashAndShortTermInvestments": "489984000", "commonStockSharesOutstanding": "202133122", "intangibleAssetsExcludingGoodwill": "3445195000", "cashAndCashEquivalentsAtCarryingValue": "489984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22909000", "profitLoss": "None", "dividendPayout": "18775000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-265875999", "capitalExpenditures": "24191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-357106000", "cashflowFromInvestment": "627942000", "stockBasedCompensation": "11729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13531000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 161599000, "cost_of_revenue": 130785000, "gross_profit": 30814000, "ebit": -260816000, "ebitda": -248185000, "pretax_income": -260816000, "tax_provision": -13788000, "net_income": -13679000, "net_income_to_common": -13679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 485024000, "total_current_assets": 957323000, "total_assets": 14048433000, "short_term_debt": 9372539000, "long_term_debt": 2076611000, "total_debt": 11449150000, "total_liabilities": 12413084000, "total_equity": 164865000, "shares_outstanding": 153860504, "goodwill_and_intangibles": 3321457000 }, "cash_flow": { "operating_cash_flow": 593898000, "capital_expenditure": 17764000, "free_cash_flow": 611662000, "dividends_paid": 15794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348983, "ticker_id": 4186, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-260816000", "ebitda": "-248185000", "netIncome": "-13679000", "grossProfit": "30814000", "depreciation": "None", "totalRevenue": "161599000", "costOfRevenue": "130785000", "interestIncome": "118102000", "incomeBeforeTax": "-260816000", "interestExpense": "120410000", "operatingIncome": "-260816000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-13788000", "reportedCurrency": "USD", "netInterestIncome": "-2308000", "nonInterestIncome": "None", "operatingExpenses": "291630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12631000", "sellingGeneralAndAdministrative": "260948000", "netIncomeFromContinuingOperations": "-247028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "14048433000", "longTermDebt": "2076611000", "shortTermDebt": "9372539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3321457000", "reportedCurrency": "USD", "retainedEarnings": "160407000", "totalLiabilities": "12413084000", "otherCurrentAssets": "None", "totalCurrentAssets": "957323000", "currentLongTermDebt": "1048631000", "longTermInvestments": "102982000", "shortTermInvestments": "750769000", "currentNetReceivables": "472299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13091110000", "currentAccountsPayable": "226216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11572605000", "totalShareholderEquity": "164865000", "capitalLeaseObligations": "123455000", "otherCurrentLiabilities": "130798000", "totalCurrentLiabilities": "9729553000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2683531000", "cashAndShortTermInvestments": "485024000", "commonStockSharesOutstanding": "153860504", "intangibleAssetsExcludingGoodwill": "3321457000", "cashAndCashEquivalentsAtCarryingValue": "485024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247028000", "profitLoss": "None", "dividendPayout": "15794000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "593898000", "capitalExpenditures": "17764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1544604000", "cashflowFromInvestment": "928391000", "stockBasedCompensation": "8310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161599000, "cost_of_revenue": 130785000, "gross_profit": 30814000, "research_and_development": null, "selling_general_admin": 260948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -260816000, "depreciation_amortisation": 12631000, "ebitda": -248185000, "interest_expense": 120410000, "interest_income": null, "other_non_operating": null, "pretax_income": -260816000, "tax_provision": -13788000, "effective_tax_rate": null, "net_income": -13679000, "net_income_continuing_ops": -247028000, "net_income_to_common": -13679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 485024000, "short_term_investments": 750769000, "net_receivables": 472299000, "inventory": null, "other_current_assets": null, "total_current_assets": 957323000, "net_ppe": null, "goodwill": null, "intangible_assets": 3321457000, "goodwill_and_intangibles": 3321457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13091110000, "total_assets": 14048433000, "short_term_debt": 9372539000, "accounts_payable": 226216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9729553000, "long_term_debt": 2076611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2683531000, "total_liabilities": 12413084000, "total_debt": 11449150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 160407000, "total_equity": 164865000, "shares_outstanding": 153860504, "operating_cash_flow": 593898000, "stock_based_compensation": 8310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 928391000, "dividends_paid": 15794000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1544604000, "free_cash_flow": 611662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-260816000", "ebitda": "-248185000", "netIncome": "-13679000", "grossProfit": "30814000", "depreciation": "None", "totalRevenue": "161599000", "costOfRevenue": "130785000", "interestIncome": "118102000", "incomeBeforeTax": "-260816000", "interestExpense": "120410000", "operatingIncome": "-260816000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-13788000", "reportedCurrency": "USD", "netInterestIncome": "-2308000", "nonInterestIncome": "None", "operatingExpenses": "291630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12631000", "sellingGeneralAndAdministrative": "260948000", "netIncomeFromContinuingOperations": "-247028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "14048433000", "longTermDebt": "2076611000", "shortTermDebt": "9372539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3321457000", "reportedCurrency": "USD", "retainedEarnings": "160407000", "totalLiabilities": "12413084000", "otherCurrentAssets": "None", "totalCurrentAssets": "957323000", "currentLongTermDebt": "1048631000", "longTermInvestments": "102982000", "shortTermInvestments": "750769000", "currentNetReceivables": "472299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13091110000", "currentAccountsPayable": "226216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11572605000", "totalShareholderEquity": "164865000", "capitalLeaseObligations": "123455000", "otherCurrentLiabilities": "130798000", "totalCurrentLiabilities": "9729553000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2683531000", "cashAndShortTermInvestments": "485024000", "commonStockSharesOutstanding": "153860504", "intangibleAssetsExcludingGoodwill": "3321457000", "cashAndCashEquivalentsAtCarryingValue": "485024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247028000", "profitLoss": "None", "dividendPayout": "15794000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "593898000", "capitalExpenditures": "17764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1544604000", "cashflowFromInvestment": "928391000", "stockBasedCompensation": "8310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15794000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12631000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 478636000, "cost_of_revenue": 145595000, "gross_profit": 333041000, "ebit": 42332000, "ebitda": 54494000, "pretax_income": 42332000, "tax_provision": 1719000, "net_income": 8919000, "net_income_to_common": 8919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507339000, "total_current_assets": 925294000, "total_assets": 15671116000, "short_term_debt": 9839298000, "long_term_debt": 2875972000, "total_debt": 12715270000, "total_liabilities": 13617268000, "total_equity": 161520000, "shares_outstanding": 155584329, "goodwill_and_intangibles": 3969881000 }, "cash_flow": { "operating_cash_flow": -543258000, "capital_expenditure": 8293000, "free_cash_flow": -534965000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348984, "ticker_id": 4186, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42332000", "ebitda": "54494000", "netIncome": "8919000", "grossProfit": "333041000", "depreciation": "None", "totalRevenue": "478636000", "costOfRevenue": "145595000", "interestIncome": "140067000", "incomeBeforeTax": "42332000", "interestExpense": "142342000", "operatingIncome": "42332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1719000", "reportedCurrency": "USD", "netInterestIncome": "-2275000", "nonInterestIncome": "None", "operatingExpenses": "290709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12162000", "sellingGeneralAndAdministrative": "253469000", "netIncomeFromContinuingOperations": "40613000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15671116000", "longTermDebt": "2875972000", "shortTermDebt": "9839298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3969881000", "reportedCurrency": "USD", "retainedEarnings": "157837000", "totalLiabilities": "13617268000", "otherCurrentAssets": "None", "totalCurrentAssets": "925294000", "currentLongTermDebt": "500000000", "longTermInvestments": "103013000", "shortTermInvestments": "103013000", "currentNetReceivables": "417955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14745822000", "currentAccountsPayable": "174824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840740000", "totalShareholderEquity": "161520000", "capitalLeaseObligations": "125470000", "otherCurrentLiabilities": "127737000", "totalCurrentLiabilities": "10141859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3475409000", "cashAndShortTermInvestments": "507339000", "commonStockSharesOutstanding": "155584329", "intangibleAssetsExcludingGoodwill": "3969881000", "cashAndCashEquivalentsAtCarryingValue": "507339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40613000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-543258000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319454000", "cashflowFromInvestment": "94816000", "stockBasedCompensation": "8999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478636000, "cost_of_revenue": 145595000, "gross_profit": 333041000, "research_and_development": null, "selling_general_admin": 253469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42332000, "depreciation_amortisation": 12162000, "ebitda": 54494000, "interest_expense": 142342000, "interest_income": null, "other_non_operating": null, "pretax_income": 42332000, "tax_provision": 1719000, "effective_tax_rate": null, "net_income": 8919000, "net_income_continuing_ops": 40613000, "net_income_to_common": 8919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507339000, "short_term_investments": 103013000, "net_receivables": 417955000, "inventory": null, "other_current_assets": null, "total_current_assets": 925294000, "net_ppe": null, "goodwill": null, "intangible_assets": 3969881000, "goodwill_and_intangibles": 3969881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14745822000, "total_assets": 15671116000, "short_term_debt": 9839298000, "accounts_payable": 174824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10141859000, "long_term_debt": 2875972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3475409000, "total_liabilities": 13617268000, "total_debt": 12715270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157837000, "total_equity": 161520000, "shares_outstanding": 155584329, "operating_cash_flow": -543258000, "stock_based_compensation": 8999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 94816000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 319454000, "free_cash_flow": -534965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42332000", "ebitda": "54494000", "netIncome": "8919000", "grossProfit": "333041000", "depreciation": "None", "totalRevenue": "478636000", "costOfRevenue": "145595000", "interestIncome": "140067000", "incomeBeforeTax": "42332000", "interestExpense": "142342000", "operatingIncome": "42332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1719000", "reportedCurrency": "USD", "netInterestIncome": "-2275000", "nonInterestIncome": "None", "operatingExpenses": "290709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12162000", "sellingGeneralAndAdministrative": "253469000", "netIncomeFromContinuingOperations": "40613000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15671116000", "longTermDebt": "2875972000", "shortTermDebt": "9839298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3969881000", "reportedCurrency": "USD", "retainedEarnings": "157837000", "totalLiabilities": "13617268000", "otherCurrentAssets": "None", "totalCurrentAssets": "925294000", "currentLongTermDebt": "500000000", "longTermInvestments": "103013000", "shortTermInvestments": "103013000", "currentNetReceivables": "417955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14745822000", "currentAccountsPayable": "174824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840740000", "totalShareholderEquity": "161520000", "capitalLeaseObligations": "125470000", "otherCurrentLiabilities": "127737000", "totalCurrentLiabilities": "10141859000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3475409000", "cashAndShortTermInvestments": "507339000", "commonStockSharesOutstanding": "155584329", "intangibleAssetsExcludingGoodwill": "3969881000", "cashAndCashEquivalentsAtCarryingValue": "507339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40613000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-543258000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "319454000", "cashflowFromInvestment": "94816000", "stockBasedCompensation": "8999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12162000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 459356000, "cost_of_revenue": 157431000, "gross_profit": 301925000, "ebit": 32289000, "ebitda": 44909000, "pretax_income": 32289000, "tax_provision": 344000, "net_income": -6295000, "net_income_to_common": -6295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636327000, "total_current_assets": 1198228000, "total_assets": 15119798000, "short_term_debt": 9899442000, "long_term_debt": 2084878000, "total_debt": 11984320000, "total_liabilities": 12939271000, "total_equity": 119365000, "shares_outstanding": 99801301, "goodwill_and_intangibles": 2800054000 }, "cash_flow": { "operating_cash_flow": -2178318000, "capital_expenditure": 12265000, "free_cash_flow": -2166053000, "dividends_paid": 9559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348986, "ticker_id": 4186, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32289000", "ebitda": "44909000", "netIncome": "-6295000", "grossProfit": "301925000", "depreciation": "None", "totalRevenue": "459356000", "costOfRevenue": "157431000", "interestIncome": "145297000", "incomeBeforeTax": "32289000", "interestExpense": "141102000", "operatingIncome": "32289000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "4195000", "nonInterestIncome": "None", "operatingExpenses": "269636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12620000", "sellingGeneralAndAdministrative": "235117000", "netIncomeFromContinuingOperations": "31945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15119798000", "longTermDebt": "2084878000", "shortTermDebt": "9899442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2800054000", "reportedCurrency": "USD", "retainedEarnings": "116561000", "totalLiabilities": "12939271000", "otherCurrentAssets": "None", "totalCurrentAssets": "1198228000", "currentLongTermDebt": "300000000", "longTermInvestments": "108964000", "shortTermInvestments": "108964000", "currentNetReceivables": "561901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13921570000", "currentAccountsPayable": "197236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12111989000", "totalShareholderEquity": "119365000", "capitalLeaseObligations": "127669000", "otherCurrentLiabilities": "141106000", "totalCurrentLiabilities": "10237784000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2701487000", "cashAndShortTermInvestments": "636327000", "commonStockSharesOutstanding": "99801301", "intangibleAssetsExcludingGoodwill": "2800054000", "cashAndCashEquivalentsAtCarryingValue": "636327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31945000", "profitLoss": "None", "dividendPayout": "9559000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2178318000", "capitalExpenditures": "12265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1897103000", "cashflowFromInvestment": "237389000", "stockBasedCompensation": "5768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459356000, "cost_of_revenue": 157431000, "gross_profit": 301925000, "research_and_development": null, "selling_general_admin": 235117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32289000, "depreciation_amortisation": 12620000, "ebitda": 44909000, "interest_expense": 141102000, "interest_income": null, "other_non_operating": null, "pretax_income": 32289000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": -6295000, "net_income_continuing_ops": 31945000, "net_income_to_common": -6295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636327000, "short_term_investments": 108964000, "net_receivables": 561901000, "inventory": null, "other_current_assets": null, "total_current_assets": 1198228000, "net_ppe": null, "goodwill": null, "intangible_assets": 2800054000, "goodwill_and_intangibles": 2800054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13921570000, "total_assets": 15119798000, "short_term_debt": 9899442000, "accounts_payable": 197236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10237784000, "long_term_debt": 2084878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2701487000, "total_liabilities": 12939271000, "total_debt": 11984320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 116561000, "total_equity": 119365000, "shares_outstanding": 99801301, "operating_cash_flow": -2178318000, "stock_based_compensation": 5768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 237389000, "dividends_paid": 9559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1897103000, "free_cash_flow": -2166053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32289000", "ebitda": "44909000", "netIncome": "-6295000", "grossProfit": "301925000", "depreciation": "None", "totalRevenue": "459356000", "costOfRevenue": "157431000", "interestIncome": "145297000", "incomeBeforeTax": "32289000", "interestExpense": "141102000", "operatingIncome": "32289000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "4195000", "nonInterestIncome": "None", "operatingExpenses": "269636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12620000", "sellingGeneralAndAdministrative": "235117000", "netIncomeFromContinuingOperations": "31945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "15119798000", "longTermDebt": "2084878000", "shortTermDebt": "9899442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2800054000", "reportedCurrency": "USD", "retainedEarnings": "116561000", "totalLiabilities": "12939271000", "otherCurrentAssets": "None", "totalCurrentAssets": "1198228000", "currentLongTermDebt": "300000000", "longTermInvestments": "108964000", "shortTermInvestments": "108964000", "currentNetReceivables": "561901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13921570000", "currentAccountsPayable": "197236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12111989000", "totalShareholderEquity": "119365000", "capitalLeaseObligations": "127669000", "otherCurrentLiabilities": "141106000", "totalCurrentLiabilities": "10237784000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2701487000", "cashAndShortTermInvestments": "636327000", "commonStockSharesOutstanding": "99801301", "intangibleAssetsExcludingGoodwill": "2800054000", "cashAndCashEquivalentsAtCarryingValue": "636327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31945000", "profitLoss": "None", "dividendPayout": "9559000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2178318000", "capitalExpenditures": "12265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1897103000", "cashflowFromInvestment": "237389000", "stockBasedCompensation": "5768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11636000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 449216000, "cost_of_revenue": 122045000, "gross_profit": 327171000, "ebit": 77072000, "ebitda": 88744000, "pretax_income": 77072000, "tax_provision": 786000, "net_income": 3050000, "net_income_to_common": 3050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 680153000, "total_current_assets": 1196991000, "total_assets": 12921641000, "short_term_debt": 7708881000, "long_term_debt": 2081639000, "total_debt": 9790520000, "total_liabilities": 10592629000, "total_equity": 113486000, "shares_outstanding": 95387609, "goodwill_and_intangibles": 2650090000 }, "cash_flow": { "operating_cash_flow": -1317179000, "capital_expenditure": 11924000, "free_cash_flow": -1305255000, "dividends_paid": 207959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348987, "ticker_id": 4186, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77072000", "ebitda": "88744000", "netIncome": "3050000", "grossProfit": "327171000", "depreciation": "None", "totalRevenue": "449216000", "costOfRevenue": "122045000", "interestIncome": "121394000", "incomeBeforeTax": "77072000", "interestExpense": "108651000", "operatingIncome": "77072000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "786000", "reportedCurrency": "USD", "netInterestIncome": "12743000", "nonInterestIncome": "None", "operatingExpenses": "250099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11672000", "sellingGeneralAndAdministrative": "215362000", "netIncomeFromContinuingOperations": "76286000" }, "balance": { "goodwill": "None", "inventory": "-12245000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "12921641000", "longTermDebt": "2081639000", "shortTermDebt": "7708881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2650090000", "reportedCurrency": "USD", "retainedEarnings": "111021000", "totalLiabilities": "10592629000", "otherCurrentAssets": "8811888000", "totalCurrentAssets": "1196991000", "currentLongTermDebt": "0", "longTermInvestments": "105593000", "shortTermInvestments": "116468000", "currentNetReceivables": "516838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11724650000", "currentAccountsPayable": "176741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9920554000", "totalShareholderEquity": "113486000", "capitalLeaseObligations": "130034000", "otherCurrentLiabilities": "136750000", "totalCurrentLiabilities": "8022372000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570257000", "cashAndShortTermInvestments": "680153000", "commonStockSharesOutstanding": "95387609", "intangibleAssetsExcludingGoodwill": "2650090000", "cashAndCashEquivalentsAtCarryingValue": "680153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3050000", "profitLoss": "None", "dividendPayout": "207959000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1317179000", "capitalExpenditures": "11924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "335308000", "cashflowFromInvestment": "1056385000", "stockBasedCompensation": "3937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449216000, "cost_of_revenue": 122045000, "gross_profit": 327171000, "research_and_development": null, "selling_general_admin": 215362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77072000, "depreciation_amortisation": 11672000, "ebitda": 88744000, "interest_expense": 108651000, "interest_income": null, "other_non_operating": null, "pretax_income": 77072000, "tax_provision": 786000, "effective_tax_rate": null, "net_income": 3050000, "net_income_continuing_ops": 76286000, "net_income_to_common": 3050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 680153000, "short_term_investments": 116468000, "net_receivables": 516838000, "inventory": -12245000, "other_current_assets": null, "total_current_assets": 1196991000, "net_ppe": null, "goodwill": null, "intangible_assets": 2650090000, "goodwill_and_intangibles": 2650090000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11724650000, "total_assets": 12921641000, "short_term_debt": 7708881000, "accounts_payable": 176741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8022372000, "long_term_debt": 2081639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570257000, "total_liabilities": 10592629000, "total_debt": 9790520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111021000, "total_equity": 113486000, "shares_outstanding": 95387609, "operating_cash_flow": -1317179000, "stock_based_compensation": 3937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1056385000, "dividends_paid": 207959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 335308000, "free_cash_flow": -1305255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77072000", "ebitda": "88744000", "netIncome": "3050000", "grossProfit": "327171000", "depreciation": "None", "totalRevenue": "449216000", "costOfRevenue": "122045000", "interestIncome": "121394000", "incomeBeforeTax": "77072000", "interestExpense": "108651000", "operatingIncome": "77072000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "786000", "reportedCurrency": "USD", "netInterestIncome": "12743000", "nonInterestIncome": "None", "operatingExpenses": "250099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11672000", "sellingGeneralAndAdministrative": "215362000", "netIncomeFromContinuingOperations": "76286000" }, "balance": { "goodwill": "None", "inventory": "-12245000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "12921641000", "longTermDebt": "2081639000", "shortTermDebt": "7708881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2650090000", "reportedCurrency": "USD", "retainedEarnings": "111021000", "totalLiabilities": "10592629000", "otherCurrentAssets": "8811888000", "totalCurrentAssets": "1196991000", "currentLongTermDebt": "0", "longTermInvestments": "105593000", "shortTermInvestments": "116468000", "currentNetReceivables": "516838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11724650000", "currentAccountsPayable": "176741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9920554000", "totalShareholderEquity": "113486000", "capitalLeaseObligations": "130034000", "otherCurrentLiabilities": "136750000", "totalCurrentLiabilities": "8022372000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570257000", "cashAndShortTermInvestments": "680153000", "commonStockSharesOutstanding": "95387609", "intangibleAssetsExcludingGoodwill": "2650090000", "cashAndCashEquivalentsAtCarryingValue": "680153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3050000", "profitLoss": "None", "dividendPayout": "207959000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1317179000", "capitalExpenditures": "11924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "335308000", "cashflowFromInvestment": "1056385000", "stockBasedCompensation": "3937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11404000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 518658000, "cost_of_revenue": 109130000, "gross_profit": 409528000, "ebit": 184264000, "ebitda": 196587000, "pretax_income": 184264000, "tax_provision": 3733000, "net_income": 8730000, "net_income_to_common": 8730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 605639000, "total_current_assets": 1268405000, "total_assets": 12797334000, "short_term_debt": 200000000, "long_term_debt": 2083314000, "total_debt": 2283314000, "total_liabilities": 10340276000, "total_equity": 114224000, "shares_outstanding": 93654269, "goodwill_and_intangibles": 3191803000 }, "cash_flow": { "operating_cash_flow": -2202740000, "capital_expenditure": 6973000, "free_cash_flow": -2195767000, "dividends_paid": 203626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348988, "ticker_id": 4186, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184264000", "ebitda": "196587000", "netIncome": "8730000", "grossProfit": "409528000", "depreciation": "None", "totalRevenue": "518658000", "costOfRevenue": "109130000", "interestIncome": "101863000", "incomeBeforeTax": "184264000", "interestExpense": "98668000", "operatingIncome": "184264000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3733000", "reportedCurrency": "USD", "netInterestIncome": "3195000", "nonInterestIncome": "None", "operatingExpenses": "225264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12323000", "sellingGeneralAndAdministrative": "195050000", "netIncomeFromContinuingOperations": "180531000" }, "balance": { "goodwill": "None", "inventory": "1710679000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "12797334000", "longTermDebt": "2083314000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3191803000", "reportedCurrency": "USD", "retainedEarnings": "111980000", "totalLiabilities": "10340276000", "otherCurrentAssets": "-1737569000", "totalCurrentAssets": "1268405000", "currentLongTermDebt": "200000000", "longTermInvestments": "108323000", "shortTermInvestments": "108323000", "currentNetReceivables": "581333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269956000", "currentAccountsPayable": "218020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2416487000", "totalShareholderEquity": "114224000", "capitalLeaseObligations": "133173000", "otherCurrentLiabilities": "-418020000", "totalCurrentLiabilities": "418020000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2265851000", "cashAndShortTermInvestments": "605639000", "commonStockSharesOutstanding": "93654269", "intangibleAssetsExcludingGoodwill": "3191803000", "cashAndCashEquivalentsAtCarryingValue": "605639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180531000", "profitLoss": "None", "dividendPayout": "203626000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2202740000", "capitalExpenditures": "6973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1023409000", "cashflowFromInvestment": "1287502000", "stockBasedCompensation": "5876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518658000, "cost_of_revenue": 109130000, "gross_profit": 409528000, "research_and_development": null, "selling_general_admin": 195050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184264000, "depreciation_amortisation": 12323000, "ebitda": 196587000, "interest_expense": 98668000, "interest_income": null, "other_non_operating": null, "pretax_income": 184264000, "tax_provision": 3733000, "effective_tax_rate": null, "net_income": 8730000, "net_income_continuing_ops": 180531000, "net_income_to_common": 8730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 605639000, "short_term_investments": 108323000, "net_receivables": 581333000, "inventory": 1710679000, "other_current_assets": null, "total_current_assets": 1268405000, "net_ppe": null, "goodwill": null, "intangible_assets": 3191803000, "goodwill_and_intangibles": 3191803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269956000, "total_assets": 12797334000, "short_term_debt": 200000000, "accounts_payable": 218020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418020000, "long_term_debt": 2083314000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2265851000, "total_liabilities": 10340276000, "total_debt": 2283314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111980000, "total_equity": 114224000, "shares_outstanding": 93654269, "operating_cash_flow": -2202740000, "stock_based_compensation": 5876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1287502000, "dividends_paid": 203626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1023409000, "free_cash_flow": -2195767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184264000", "ebitda": "196587000", "netIncome": "8730000", "grossProfit": "409528000", "depreciation": "None", "totalRevenue": "518658000", "costOfRevenue": "109130000", "interestIncome": "101863000", "incomeBeforeTax": "184264000", "interestExpense": "98668000", "operatingIncome": "184264000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3733000", "reportedCurrency": "USD", "netInterestIncome": "3195000", "nonInterestIncome": "None", "operatingExpenses": "225264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12323000", "sellingGeneralAndAdministrative": "195050000", "netIncomeFromContinuingOperations": "180531000" }, "balance": { "goodwill": "None", "inventory": "1710679000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "12797334000", "longTermDebt": "2083314000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3191803000", "reportedCurrency": "USD", "retainedEarnings": "111980000", "totalLiabilities": "10340276000", "otherCurrentAssets": "-1737569000", "totalCurrentAssets": "1268405000", "currentLongTermDebt": "200000000", "longTermInvestments": "108323000", "shortTermInvestments": "108323000", "currentNetReceivables": "581333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269956000", "currentAccountsPayable": "218020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2416487000", "totalShareholderEquity": "114224000", "capitalLeaseObligations": "133173000", "otherCurrentLiabilities": "-418020000", "totalCurrentLiabilities": "418020000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2265851000", "cashAndShortTermInvestments": "605639000", "commonStockSharesOutstanding": "93654269", "intangibleAssetsExcludingGoodwill": "3191803000", "cashAndCashEquivalentsAtCarryingValue": "605639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180531000", "profitLoss": "None", "dividendPayout": "203626000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2202740000", "capitalExpenditures": "6973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1023409000", "cashflowFromInvestment": "1287502000", "stockBasedCompensation": "5876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12323000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": -162327000, "cost_of_revenue": 90676000, "gross_profit": -253003000, "ebit": -468408000, "ebitda": -455970000, "pretax_income": -468408000, "tax_provision": -7452000, "net_income": -27078000, "net_income_to_common": -27078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497468000, "total_current_assets": 1186559000, "total_assets": 11871854000, "short_term_debt": 6508946000, "long_term_debt": 2082081000, "total_debt": 8591027000, "total_liabilities": 9397183000, "total_equity": 112552000, "shares_outstanding": 93245373, "goodwill_and_intangibles": 4026136000 }, "cash_flow": { "operating_cash_flow": -329269000, "capital_expenditure": 6817000, "free_cash_flow": -322452000, "dividends_paid": 159572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348989, "ticker_id": 4186, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-468408000", "ebitda": "-455970000", "netIncome": "-27078000", "grossProfit": "-253003000", "depreciation": "None", "totalRevenue": "-162327000", "costOfRevenue": "90676000", "interestIncome": "87901000", "incomeBeforeTax": "-468408000", "interestExpense": "80811000", "operatingIncome": "-468408000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7452000", "reportedCurrency": "USD", "netInterestIncome": "7090000", "nonInterestIncome": "None", "operatingExpenses": "215405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12438000", "sellingGeneralAndAdministrative": "180724000", "netIncomeFromContinuingOperations": "-460956000" }, "balance": { "goodwill": "None", "inventory": "-29623000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "11871854000", "longTermDebt": "2082081000", "shortTermDebt": "6508946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4026136000", "reportedCurrency": "USD", "retainedEarnings": "110690000", "totalLiabilities": "9397183000", "otherCurrentAssets": "177021000", "totalCurrentAssets": "1186559000", "currentLongTermDebt": "750000000", "longTermInvestments": "110352000", "shortTermInvestments": "856856000", "currentNetReceivables": "512070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685295000", "currentAccountsPayable": "167593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8727729000", "totalShareholderEquity": "112552000", "capitalLeaseObligations": "136702000", "otherCurrentLiabilities": "94944000", "totalCurrentLiabilities": "6771483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2625700000", "cashAndShortTermInvestments": "497468000", "commonStockSharesOutstanding": "93245373", "intangibleAssetsExcludingGoodwill": "4026136000", "cashAndCashEquivalentsAtCarryingValue": "497468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27078000", "profitLoss": "None", "dividendPayout": "159572000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-329269000", "capitalExpenditures": "6817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80515000", "cashflowFromInvestment": "177636000", "stockBasedCompensation": "3961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -162327000, "cost_of_revenue": 90676000, "gross_profit": -253003000, "research_and_development": null, "selling_general_admin": 180724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -468408000, "depreciation_amortisation": 12438000, "ebitda": -455970000, "interest_expense": 80811000, "interest_income": null, "other_non_operating": null, "pretax_income": -468408000, "tax_provision": -7452000, "effective_tax_rate": null, "net_income": -27078000, "net_income_continuing_ops": -460956000, "net_income_to_common": -27078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497468000, "short_term_investments": 856856000, "net_receivables": 512070000, "inventory": -29623000, "other_current_assets": null, "total_current_assets": 1186559000, "net_ppe": null, "goodwill": null, "intangible_assets": 4026136000, "goodwill_and_intangibles": 4026136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10685295000, "total_assets": 11871854000, "short_term_debt": 6508946000, "accounts_payable": 167593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6771483000, "long_term_debt": 2082081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2625700000, "total_liabilities": 9397183000, "total_debt": 8591027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110690000, "total_equity": 112552000, "shares_outstanding": 93245373, "operating_cash_flow": -329269000, "stock_based_compensation": 3961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 177636000, "dividends_paid": 159572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80515000, "free_cash_flow": -322452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-468408000", "ebitda": "-455970000", "netIncome": "-27078000", "grossProfit": "-253003000", "depreciation": "None", "totalRevenue": "-162327000", "costOfRevenue": "90676000", "interestIncome": "87901000", "incomeBeforeTax": "-468408000", "interestExpense": "80811000", "operatingIncome": "-468408000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7452000", "reportedCurrency": "USD", "netInterestIncome": "7090000", "nonInterestIncome": "None", "operatingExpenses": "215405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12438000", "sellingGeneralAndAdministrative": "180724000", "netIncomeFromContinuingOperations": "-460956000" }, "balance": { "goodwill": "None", "inventory": "-29623000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "11871854000", "longTermDebt": "2082081000", "shortTermDebt": "6508946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4026136000", "reportedCurrency": "USD", "retainedEarnings": "110690000", "totalLiabilities": "9397183000", "otherCurrentAssets": "177021000", "totalCurrentAssets": "1186559000", "currentLongTermDebt": "750000000", "longTermInvestments": "110352000", "shortTermInvestments": "856856000", "currentNetReceivables": "512070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685295000", "currentAccountsPayable": "167593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8727729000", "totalShareholderEquity": "112552000", "capitalLeaseObligations": "136702000", "otherCurrentLiabilities": "94944000", "totalCurrentLiabilities": "6771483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2625700000", "cashAndShortTermInvestments": "497468000", "commonStockSharesOutstanding": "93245373", "intangibleAssetsExcludingGoodwill": "4026136000", "cashAndCashEquivalentsAtCarryingValue": "497468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27078000", "profitLoss": "None", "dividendPayout": "159572000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-329269000", "capitalExpenditures": "6817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80515000", "cashflowFromInvestment": "177636000", "stockBasedCompensation": "3961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11472000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 619473000, "cost_of_revenue": 105905000, "gross_profit": 513568000, "ebit": 301727000, "ebitda": 314518000, "pretax_income": 301727000, "tax_provision": 734000, "net_income": 18231000, "net_income_to_common": 18231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 729616000, "total_current_assets": 1220064000, "total_assets": 12204137000, "short_term_debt": 5566900000, "long_term_debt": 2084612000, "total_debt": 7651512000, "total_liabilities": 9112026000, "total_equity": 131877000, "shares_outstanding": 93107133, "goodwill_and_intangibles": 4352219000 }, "cash_flow": { "operating_cash_flow": 345903000, "capital_expenditure": 6329000, "free_cash_flow": 352232000, "dividends_paid": 159518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348991, "ticker_id": 4186, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301727000", "ebitda": "314518000", "netIncome": "18231000", "grossProfit": "513568000", "depreciation": "None", "totalRevenue": "619473000", "costOfRevenue": "105905000", "interestIncome": "94849000", "incomeBeforeTax": "301727000", "interestExpense": "93724000", "operatingIncome": "301727000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "1125000", "nonInterestIncome": "None", "operatingExpenses": "211841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12791000", "sellingGeneralAndAdministrative": "180237000", "netIncomeFromContinuingOperations": "300993000" }, "balance": { "goodwill": "None", "inventory": "-7037000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "12204137000", "longTermDebt": "2084612000", "shortTermDebt": "5566900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4352219000", "reportedCurrency": "USD", "retainedEarnings": "130233000", "totalLiabilities": "9112026000", "otherCurrentAssets": "-1733028000", "totalCurrentAssets": "1220064000", "currentLongTermDebt": "5566900000", "longTermInvestments": "104526000", "shortTermInvestments": "104526000", "currentNetReceivables": "417725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278739000", "currentAccountsPayable": "503890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278739000", "shortLongTermDebtTotal": "7792192000", "totalShareholderEquity": "131877000", "capitalLeaseObligations": "140680000", "otherCurrentLiabilities": "-6070790000", "totalCurrentLiabilities": "6070790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2225292000", "cashAndShortTermInvestments": "729616000", "commonStockSharesOutstanding": "93107133", "intangibleAssetsExcludingGoodwill": "4352219000", "cashAndCashEquivalentsAtCarryingValue": "729616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300993000", "profitLoss": "None", "dividendPayout": "159518000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "345903000", "capitalExpenditures": "6329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832481000", "cashflowFromInvestment": "581618000", "stockBasedCompensation": "3822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 619473000, "cost_of_revenue": 105905000, "gross_profit": 513568000, "research_and_development": null, "selling_general_admin": 180237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301727000, "depreciation_amortisation": 12791000, "ebitda": 314518000, "interest_expense": 93724000, "interest_income": null, "other_non_operating": null, "pretax_income": 301727000, "tax_provision": 734000, "effective_tax_rate": null, "net_income": 18231000, "net_income_continuing_ops": 300993000, "net_income_to_common": 18231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 729616000, "short_term_investments": 104526000, "net_receivables": 417725000, "inventory": -7037000, "other_current_assets": null, "total_current_assets": 1220064000, "net_ppe": null, "goodwill": null, "intangible_assets": 4352219000, "goodwill_and_intangibles": 4352219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278739000, "total_assets": 12204137000, "short_term_debt": 5566900000, "accounts_payable": 503890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6070790000, "long_term_debt": 2084612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2225292000, "total_liabilities": 9112026000, "total_debt": 7651512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130233000, "total_equity": 131877000, "shares_outstanding": 93107133, "operating_cash_flow": 345903000, "stock_based_compensation": 3822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 581618000, "dividends_paid": 159518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -832481000, "free_cash_flow": 352232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "301727000", "ebitda": "314518000", "netIncome": "18231000", "grossProfit": "513568000", "depreciation": "None", "totalRevenue": "619473000", "costOfRevenue": "105905000", "interestIncome": "94849000", "incomeBeforeTax": "301727000", "interestExpense": "93724000", "operatingIncome": "301727000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "1125000", "nonInterestIncome": "None", "operatingExpenses": "211841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12791000", "sellingGeneralAndAdministrative": "180237000", "netIncomeFromContinuingOperations": "300993000" }, "balance": { "goodwill": "None", "inventory": "-7037000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "12204137000", "longTermDebt": "2084612000", "shortTermDebt": "5566900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4352219000", "reportedCurrency": "USD", "retainedEarnings": "130233000", "totalLiabilities": "9112026000", "otherCurrentAssets": "-1733028000", "totalCurrentAssets": "1220064000", "currentLongTermDebt": "5566900000", "longTermInvestments": "104526000", "shortTermInvestments": "104526000", "currentNetReceivables": "417725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278739000", "currentAccountsPayable": "503890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278739000", "shortLongTermDebtTotal": "7792192000", "totalShareholderEquity": "131877000", "capitalLeaseObligations": "140680000", "otherCurrentLiabilities": "-6070790000", "totalCurrentLiabilities": "6070790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2225292000", "cashAndShortTermInvestments": "729616000", "commonStockSharesOutstanding": "93107133", "intangibleAssetsExcludingGoodwill": "4352219000", "cashAndCashEquivalentsAtCarryingValue": "729616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300993000", "profitLoss": "None", "dividendPayout": "159518000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "345903000", "capitalExpenditures": "6329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832481000", "cashflowFromInvestment": "581618000", "stockBasedCompensation": "3822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12791000", "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": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "income_statement": { "revenue": 541347000, "cost_of_revenue": 91540000, "gross_profit": 449807000, "ebit": 230004000, "ebitda": 242182000, "pretax_income": 230004000, "tax_provision": 1210000, "net_income": 7558000, "net_income_to_common": 7558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634576000, "total_current_assets": 982441000, "total_assets": 12425919000, "short_term_debt": 6641869000, "long_term_debt": 2108936000, "total_debt": 8750805000, "total_liabilities": 9478797000, "total_equity": 121805000, "shares_outstanding": 93107133, "goodwill_and_intangibles": 4224207000 }, "cash_flow": { "operating_cash_flow": -1844312000, "capital_expenditure": 5336000, "free_cash_flow": -1838976000, "dividends_paid": 9310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348992, "ticker_id": 4186, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:29.929184+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230004000", "ebitda": "242182000", "netIncome": "7558000", "grossProfit": "449807000", "depreciation": "None", "totalRevenue": "541347000", "costOfRevenue": "91540000", "interestIncome": "88895000", "incomeBeforeTax": "230004000", "interestExpense": "82437000", "operatingIncome": "230004000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1210000", "reportedCurrency": "USD", "netInterestIncome": "6458000", "nonInterestIncome": "None", "operatingExpenses": "219803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12178000", "sellingGeneralAndAdministrative": "184071000", "netIncomeFromContinuingOperations": "228794000" }, "balance": { "goodwill": "None", "inventory": "-8900000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "12425919000", "longTermDebt": "2108936000", "shortTermDebt": "6641869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4224207000", "reportedCurrency": "USD", "retainedEarnings": "120379000", "totalLiabilities": "9478797000", "otherCurrentAssets": "-1391519000", "totalCurrentAssets": "982441000", "currentLongTermDebt": "500000000", "longTermInvestments": "6740409000", "shortTermInvestments": "409078000", "currentNetReceivables": "347865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11443478000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149515000", "shortLongTermDebtTotal": "8874138000", "totalShareholderEquity": "121805000", "capitalLeaseObligations": "145067000", "otherCurrentLiabilities": "2446286000", "totalCurrentLiabilities": "7065276000", "otherNonCurrentLiabilities": "6286936000", "totalNonCurrentLiabilities": "2413521000", "cashAndShortTermInvestments": "634576000", "commonStockSharesOutstanding": "93107133", "intangibleAssetsExcludingGoodwill": "4224207000", "cashAndCashEquivalentsAtCarryingValue": "634576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228794000", "profitLoss": "None", "dividendPayout": "9310000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1844312000", "capitalExpenditures": "5336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1312486000", "cashflowFromInvestment": "426339000", "stockBasedCompensation": "3567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541347000, "cost_of_revenue": 91540000, "gross_profit": 449807000, "research_and_development": null, "selling_general_admin": 184071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230004000, "depreciation_amortisation": 12178000, "ebitda": 242182000, "interest_expense": 82437000, "interest_income": null, "other_non_operating": null, "pretax_income": 230004000, "tax_provision": 1210000, "effective_tax_rate": null, "net_income": 7558000, "net_income_continuing_ops": 228794000, "net_income_to_common": 7558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634576000, "short_term_investments": 409078000, "net_receivables": 347865000, "inventory": -8900000, "other_current_assets": null, "total_current_assets": 982441000, "net_ppe": null, "goodwill": null, "intangible_assets": 4224207000, "goodwill_and_intangibles": 4224207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11443478000, "total_assets": 12425919000, "short_term_debt": 6641869000, "accounts_payable": 423407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7065276000, "long_term_debt": 2108936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2413521000, "total_liabilities": 9478797000, "total_debt": 8750805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 120379000, "total_equity": 121805000, "shares_outstanding": 93107133, "operating_cash_flow": -1844312000, "stock_based_compensation": 3567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 426339000, "dividends_paid": 9310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1312486000, "free_cash_flow": -1838976000, "net_change_in_cash": -105487000 }, "raw_data": { "income": { "ebit": "230004000", "ebitda": "242182000", "netIncome": "7558000", "grossProfit": "449807000", "depreciation": "None", "totalRevenue": "541347000", "costOfRevenue": "91540000", "interestIncome": "88895000", "incomeBeforeTax": "230004000", "interestExpense": "82437000", "operatingIncome": "230004000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1210000", "reportedCurrency": "USD", "netInterestIncome": "6458000", "nonInterestIncome": "None", "operatingExpenses": "219803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12178000", "sellingGeneralAndAdministrative": "184071000", "netIncomeFromContinuingOperations": "228794000" }, "balance": { "goodwill": "None", "inventory": "-8900000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "12425919000", "longTermDebt": "2108936000", "shortTermDebt": "6641869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4224207000", "reportedCurrency": "USD", "retainedEarnings": "120379000", "totalLiabilities": "9478797000", "otherCurrentAssets": "-1391519000", "totalCurrentAssets": "982441000", "currentLongTermDebt": "500000000", "longTermInvestments": "6740409000", "shortTermInvestments": "409078000", "currentNetReceivables": "347865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11443478000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149515000", "shortLongTermDebtTotal": "8874138000", "totalShareholderEquity": "121805000", "capitalLeaseObligations": "145067000", "otherCurrentLiabilities": "2446286000", "totalCurrentLiabilities": "7065276000", "otherNonCurrentLiabilities": "6286936000", "totalNonCurrentLiabilities": "2413521000", "cashAndShortTermInvestments": "634576000", "commonStockSharesOutstanding": "93107133", "intangibleAssetsExcludingGoodwill": "4224207000", "cashAndCashEquivalentsAtCarryingValue": "634576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228794000", "profitLoss": "None", "dividendPayout": "9310000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1844312000", "capitalExpenditures": "5336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1312486000", "cashflowFromInvestment": "426339000", "stockBasedCompensation": "3567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }