{ "ticker": { "uuid": "23fa129e-e675-4f2d-bf61-a3a4845c6861", "symbol": "GLPI", "name": "Gaming & Leisure Properties", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/23fa129e-e675-4f2d-bf61-a3a4845c6861/", "api_url": "https://sharemaestro.com/factors/api/tickers/23fa129e-e675-4f2d-bf61-a3a4845c6861/" }, "ticker_metadata": { "id": 6286, "uuid": "23fa129e-e675-4f2d-bf61-a3a4845c6861", "symbol": "GLPI", "name": "Gaming & Leisure Properties", "asset_type": "equity", "market_cap": 13526675000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Gaming & Leisure Properties, Inc. (GLPI) is a leading real estate investment trust (REIT) focused on acquiring and managing high-quality gaming and related facility assets across the United States. Its robust portfolio features long-term leases with reputable gaming operators, providing a reliable and resilient income stream fueled by robust sector demand. Utilizing an innovative investment approach, GLPI not only maximizes rental income but also affords its tenants operational flexibility, enabling the company to adapt to the dynamic gaming and entertainment landscape. With its strategic positioning, GLPI offers institutional investors a compelling opportunity to gain exposure to the growing intersection of real estate and the gaming industry, promising attractive and consistent returns.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "23fa129e-e675-4f2d-bf61-a3a4845c6861", "symbol": "GLPI", "name": "Gaming & Leisure Properties", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/23fa129e-e675-4f2d-bf61-a3a4845c6861/", "api_url": "https://sharemaestro.com/factors/api/tickers/23fa129e-e675-4f2d-bf61-a3a4845c6861/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.26, "quality": 0.91, "momentum": 0.29, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 47.17, "market_cap": 13203637720, "pe_ratio": 14.8063, "earnings_yield": 0.0675, "ebitda_to_ev": 0.0795, "shareholder_yield": 0.0669, "roe": 0.1924, "piotroski_f_score": 6, "momentum_12_1": 0.1109, "volatility_252d": 0.1629 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:53.974654+00:00", "batch_id": "" }, "size": { "price_close": 47.17, "market_cap": 13203637720, "market_cap_usd": 13203637720, "enterprise_value": 21021707720, "shares_outstanding": 279916000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.8063, "pb_ratio": 2.8488, "ptbv_ratio": 3.4664, "ps_ratio": 8.1529, "pcf_ratio": 11.5099, "pfcf_ratio": 8.5176, "ev_ebitda": 12.5754, "ev_ebit": 15.1379, "ev_sales": 12.9804, "ev_fcf": 13.5609, "earnings_yield": 0.0675, "fcf_yield": 0.0737, "price_to_sales": 8.1529, "price_to_book": 2.8488, "price_to_cashflow": 11.5099, "ebitda_to_ev": 0.0795, "sales_yield": 0.077 }, "yield": { "dividend_yield": 0.0669, "buyback_yield": 0, "shareholder_yield": 0.0669, "debt_paydown_yield": null, "total_yield": 0.0669 }, "quality": { "gross_margin": 0.5438, "operating_margin": 0.8575, "net_margin": 0.5506, "ebitda_margin": 1.0322, "fcf_margin": 0.9572, "roe": 0.1924, "roa": 0.0648, "roic": 0.1112, "roc_greenblatt": null, "asset_turnover": 0.1177, "cash_conversion": 1.7383, "accruals_ratio": -0.0186, "sbc_to_revenue": 0.0043, "piotroski_f_score": 6, "altman_z_score": 1.1792, "earnings_stability_5y": 0.1889, "revenue_stability_5y": 0.1351, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.064, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8832, "net_debt_to_ebitda": 4.6769, "debt_to_assets": 0.5879, "interest_coverage": 2.9733, "current_ratio": 15.6249, "quick_ratio": 15.6249, "net_debt": 7818070000, "local_beta": 0.0005, "volatility_252d": 0.1629, "volatility_60d": 0.3805, "max_drawdown_12m": -0.112, "risk_adjusted_momentum": 0.6809 }, "growth": { "revenue_growth_1y": 0.0443, "revenue_growth_3y_cagr": 0.0673, "revenue_growth_5y_cagr": 0.067, "eps_growth_1y": 0.1501, "eps_growth_3y_cagr": 0.0642, "eps_growth_5y_cagr": 0.1029, "fcf_growth_1y": 0.3842, "book_value_growth_1y": 0.0591, "revenue_growth": 0.0443, "earnings_growth": 0.1501 }, "momentum": { "price_return_1m": -0.0218, "price_return_3m": -0.0198, "price_return_6m": 0.1445, "price_return_9m": 0.0248, "price_return_12m": 0.0867, "price_return_12m_ex1m": 0.1109, "momentum_6m": 0.1445, "momentum_12m": 0.0867, "momentum_12_1": 0.1109, "distance_from_52w_high": -0.0218, "distance_from_52w_low": 0.1445, "relative_strength": -0.0712 }, "raw_ttm": { "revenue_ttm": 1619502000, "gross_profit_ttm": 880700000, "ebit_ttm": 1388684000, "ebitda_ttm": 1671652000, "net_income_ttm": 891756000, "eps_diluted_ttm": 3.1858, "operating_cash_flow_ttm": 1147153000, "capital_expenditure_ttm": 403014000, "fcf_ttm": 1550167000, "dividends_paid_ttm": 883879000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 467055000, "cash_and_equivalents": 274513000, "total_current_assets": 274513000, "total_current_liabilities": 17569000, "net_ppe": null, "total_assets": 13765406000, "total_debt": 8092583000, "total_equity": 4634863000, "net_working_capital": 0, "book_value_per_share": 16.558, "retained_earnings": -1980009000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3809023000, "tangible_book_per_share": 13.6077 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 62, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 51, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 39, "rank_fcf_yield": 54, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 20, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 40, "rank_fcf_margin": 5, "rank_piotroski": 28, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 59 }, "composites": { "value_composite": 74, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.4864, "os_score": 0.38, "value_percentile": 0.26, "quality_percentile": 0.91, "momentum_percentile": 0.29, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1263, "ticker_id": 6286, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:53.974654+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.17, "market_cap": 13203637720, "market_cap_usd": 13203637720, "enterprise_value": 21021707720, "shares_outstanding": 279916000, "fx_rate_to_usd": null, "pe_ratio": 14.8063346, "pb_ratio": 2.84876548, "ptbv_ratio": 3.4664106, "ps_ratio": 8.15289992, "pcf_ratio": 11.50991866, "pfcf_ratio": 8.51755825, "ev_ebitda": 12.57540907, "ev_ebit": 15.1378627, "ev_sales": 12.98035305, "ev_fcf": 13.560931, "earnings_yield": 0.06753866, "fcf_yield": 0.07374125, "dividend_yield": 0.06694208, "buyback_yield": 0, "shareholder_yield": 0.06694208, "debt_paydown_yield": null, "total_yield": 0.06694208, "gross_margin": 0.54380915, "operating_margin": 0.85747594, "net_margin": 0.55063594, "ebitda_margin": 1.03220126, "fcf_margin": 0.95718746, "roe": 0.1924018, "roa": 0.0647824, "roic": 0.11124539, "roc_greenblatt": null, "asset_turnover": 0.11765014, "cash_conversion": 1.73833089, "accruals_ratio": -0.01855354, "sbc_to_revenue": 0.0042933, "debt_to_equity": 1.8832438, "net_debt_to_ebitda": 4.6768526, "debt_to_assets": 0.58789279, "interest_coverage": 2.97327724, "current_ratio": 15.62485059, "quick_ratio": 15.62485059, "net_debt": 7818070000, "revenue_growth_1y": 0.04428956, "revenue_growth_3y_cagr": 0.06730334, "revenue_growth_5y_cagr": 0.06698998, "eps_growth_1y": 0.15014832, "eps_growth_3y_cagr": 0.06417721, "eps_growth_5y_cagr": 0.10286409, "fcf_growth_1y": 0.38422352, "book_value_growth_1y": 0.05913193, "piotroski_f_score": 6, "altman_z_score": 1.17919957, "earnings_stability_5y": 0.188883, "revenue_stability_5y": 0.135051, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0217752, "price_return_3m": -0.01976472, "price_return_6m": 0.14450289, "price_return_9m": 0.0247531, "price_return_12m": 0.08670611, "price_return_12m_ex1m": 0.11089609, "distance_from_52w_high": -0.0217752, "distance_from_52w_low": 0.14450289, "relative_strength": -0.07123494, "local_beta": 0.0005, "volatility_252d": 0.162864, "volatility_60d": 0.380474, "max_drawdown_12m": -0.11196532, "revenue_ttm": 1619502000, "gross_profit_ttm": 880700000, "ebit_ttm": 1388684000, "ebitda_ttm": 1671652000, "net_income_ttm": 891756000, "eps_diluted_ttm": 3.1857986, "operating_cash_flow_ttm": 1147153000, "capital_expenditure_ttm": 403014000, "fcf_ttm": 1550167000, "dividends_paid_ttm": 883879000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 467055000, "cash_and_equivalents": 274513000, "total_current_assets": 274513000, "total_current_liabilities": 17569000, "net_ppe": null, "total_assets": 13765406000, "total_debt": 8092583000, "total_equity": 4634863000, "net_working_capital": 0, "book_value_per_share": 16.55804956, "retained_earnings": -1980009000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3809023000, "tangible_book_per_share": 13.60773589, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 39, "rank_pb": 62, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 51, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 39, "rank_fcf_yield": 54, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 20, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 40, "rank_fcf_margin": 5, "rank_piotroski": 28, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 59, "value_composite": 74, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.17, "os": 0.38, "value": 0.26, "quality": 0.91, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 14.8063, "earnings_yield": 0.0675, "shareholder_yield": 0.0669, "roe": 0.1924, "momentum_12_1": 0.1109, "complete_fields": { "id": 1263, "ticker_id": 6286, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:53.974654+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.17, "market_cap": 13203637720, "market_cap_usd": 13203637720, "enterprise_value": 21021707720, "shares_outstanding": 279916000, "fx_rate_to_usd": null, "pe_ratio": 14.8063346, "pb_ratio": 2.84876548, "ptbv_ratio": 3.4664106, "ps_ratio": 8.15289992, "pcf_ratio": 11.50991866, "pfcf_ratio": 8.51755825, "ev_ebitda": 12.57540907, "ev_ebit": 15.1378627, "ev_sales": 12.98035305, "ev_fcf": 13.560931, "earnings_yield": 0.06753866, "fcf_yield": 0.07374125, "dividend_yield": 0.06694208, "buyback_yield": 0, "shareholder_yield": 0.06694208, "debt_paydown_yield": null, "total_yield": 0.06694208, "gross_margin": 0.54380915, "operating_margin": 0.85747594, "net_margin": 0.55063594, "ebitda_margin": 1.03220126, "fcf_margin": 0.95718746, "roe": 0.1924018, "roa": 0.0647824, "roic": 0.11124539, "roc_greenblatt": null, "asset_turnover": 0.11765014, "cash_conversion": 1.73833089, "accruals_ratio": -0.01855354, "sbc_to_revenue": 0.0042933, "debt_to_equity": 1.8832438, "net_debt_to_ebitda": 4.6768526, "debt_to_assets": 0.58789279, "interest_coverage": 2.97327724, "current_ratio": 15.62485059, "quick_ratio": 15.62485059, "net_debt": 7818070000, "revenue_growth_1y": 0.04428956, "revenue_growth_3y_cagr": 0.06730334, "revenue_growth_5y_cagr": 0.06698998, "eps_growth_1y": 0.15014832, "eps_growth_3y_cagr": 0.06417721, "eps_growth_5y_cagr": 0.10286409, "fcf_growth_1y": 0.38422352, "book_value_growth_1y": 0.05913193, "piotroski_f_score": 6, "altman_z_score": 1.17919957, "earnings_stability_5y": 0.188883, "revenue_stability_5y": 0.135051, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0217752, "price_return_3m": -0.01976472, "price_return_6m": 0.14450289, "price_return_9m": 0.0247531, "price_return_12m": 0.08670611, "price_return_12m_ex1m": 0.11089609, "distance_from_52w_high": -0.0217752, "distance_from_52w_low": 0.14450289, "relative_strength": -0.07123494, "local_beta": 0.0005, "volatility_252d": 0.162864, "volatility_60d": 0.380474, "max_drawdown_12m": -0.11196532, "revenue_ttm": 1619502000, "gross_profit_ttm": 880700000, "ebit_ttm": 1388684000, "ebitda_ttm": 1671652000, "net_income_ttm": 891756000, "eps_diluted_ttm": 3.1857986, "operating_cash_flow_ttm": 1147153000, "capital_expenditure_ttm": 403014000, "fcf_ttm": 1550167000, "dividends_paid_ttm": 883879000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 467055000, "cash_and_equivalents": 274513000, "total_current_assets": 274513000, "total_current_liabilities": 17569000, "net_ppe": null, "total_assets": 13765406000, "total_debt": 8092583000, "total_equity": 4634863000, "net_working_capital": 0, "book_value_per_share": 16.55804956, "retained_earnings": -1980009000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3809023000, "tangible_book_per_share": 13.60773589, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 39, "rank_pb": 62, "rank_ptbv": 59, "rank_ps": 87, "rank_pcf": 51, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 39, "rank_fcf_yield": 54, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 20, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 40, "rank_fcf_margin": 5, "rank_piotroski": 28, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 59, "value_composite": 74, "quality_composite": 9, "momentum_composite": 71, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1594752000, "cost_of_revenue": 604215000, "gross_profit": 990537000, "ebit": 1226466000, "ebitda": 1509409000, "pretax_income": 852585000, "tax_provision": 2229000, "net_income": 825111000, "net_income_to_common": 825111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224314000, "total_current_assets": 224314000, "total_assets": 12909609000, "short_term_debt": 23467000, "long_term_debt": 7203731000, "total_debt": 7227198000, "total_liabilities": 7901349000, "total_equity": 4626452000, "shares_outstanding": 279916000, "goodwill_and_intangibles": 830110000 }, "cash_flow": { "operating_cash_flow": 1129417000, "capital_expenditure": 304443000, "free_cash_flow": 1433860000, "dividends_paid": 871872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81685, "ticker_id": 6286, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1226466000", "ebitda": "1509409000", "netIncome": "825111000", "grossProfit": "990537000", "depreciation": "None", "totalRevenue": "1594752000", "costOfRevenue": "604215000", "interestIncome": "28796000", "incomeBeforeTax": "852585000", "interestExpense": "373881000", "operatingIncome": "1201328000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2229000", "reportedCurrency": "USD", "netInterestIncome": "-345085000", "nonInterestIncome": "None", "operatingExpenses": "-210791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282943000", "sellingGeneralAndAdministrative": "57188000", "netIncomeFromContinuingOperations": "850356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12909609000", "longTermDebt": "7203731000", "shortTermDebt": "23467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "830110000", "reportedCurrency": "USD", "retainedEarnings": "-1990770000", "totalLiabilities": "7901349000", "otherCurrentAssets": "None", "totalCurrentAssets": "224314000", "currentLongTermDebt": "None", "longTermInvestments": "248421000", "shortTermInvestments": "0", "currentNetReceivables": "2557504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12685295000", "currentAccountsPayable": "6641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7791128000", "totalShareholderEquity": "4626452000", "capitalLeaseObligations": "303700000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "23467000", "otherNonCurrentLiabilities": "65029000", "totalNonCurrentLiabilities": "7877882000", "cashAndShortTermInvestments": "224314000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "830110000", "cashAndCashEquivalentsAtCarryingValue": "224314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825111000", "profitLoss": "None", "dividendPayout": "871872000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1129417000", "capitalExpenditures": "304443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1058979000", "cashflowFromInvestment": "-308756000", "stockBasedCompensation": "21181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1594752000, "cost_of_revenue": 604215000, "gross_profit": 990537000, "research_and_development": null, "selling_general_admin": 57188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1226466000, "depreciation_amortisation": 282943000, "ebitda": 1509409000, "interest_expense": 373881000, "interest_income": null, "other_non_operating": null, "pretax_income": 852585000, "tax_provision": 2229000, "effective_tax_rate": null, "net_income": 825111000, "net_income_continuing_ops": 850356000, "net_income_to_common": 825111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224314000, "short_term_investments": 0, "net_receivables": 2557504000, "inventory": null, "other_current_assets": null, "total_current_assets": 224314000, "net_ppe": null, "goodwill": null, "intangible_assets": 830110000, "goodwill_and_intangibles": 830110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12685295000, "total_assets": 12909609000, "short_term_debt": 23467000, "accounts_payable": 6641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23467000, "long_term_debt": 7203731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7877882000, "total_liabilities": 7901349000, "total_debt": 7227198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1990770000, "total_equity": 4626452000, "shares_outstanding": 279916000, "operating_cash_flow": 1129417000, "stock_based_compensation": 21181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 304443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308756000, "dividends_paid": 871872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1058979000, "free_cash_flow": 1433860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1226466000", "ebitda": "1509409000", "netIncome": "825111000", "grossProfit": "990537000", "depreciation": "None", "totalRevenue": "1594752000", "costOfRevenue": "604215000", "interestIncome": "28796000", "incomeBeforeTax": "852585000", "interestExpense": "373881000", "operatingIncome": "1201328000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2229000", "reportedCurrency": "USD", "netInterestIncome": "-345085000", "nonInterestIncome": "None", "operatingExpenses": "-210791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282943000", "sellingGeneralAndAdministrative": "57188000", "netIncomeFromContinuingOperations": "850356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12909609000", "longTermDebt": "7203731000", "shortTermDebt": "23467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "830110000", "reportedCurrency": "USD", "retainedEarnings": "-1990770000", "totalLiabilities": "7901349000", "otherCurrentAssets": "None", "totalCurrentAssets": "224314000", "currentLongTermDebt": "None", "longTermInvestments": "248421000", "shortTermInvestments": "0", "currentNetReceivables": "2557504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12685295000", "currentAccountsPayable": "6641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7791128000", "totalShareholderEquity": "4626452000", "capitalLeaseObligations": "303700000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "23467000", "otherNonCurrentLiabilities": "65029000", "totalNonCurrentLiabilities": "7877882000", "cashAndShortTermInvestments": "224314000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "830110000", "cashAndCashEquivalentsAtCarryingValue": "224314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825111000", "profitLoss": "None", "dividendPayout": "871872000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1129417000", "capitalExpenditures": "304443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1058979000", "cashflowFromInvestment": "-308756000", "stockBasedCompensation": "21181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282944000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1531546000, "cost_of_revenue": 47674000, "gross_profit": 1483872000, "ebit": 1176674000, "ebitda": 1450096000, "pretax_income": 809777000, "tax_provision": 2129000, "net_income": 784620000, "net_income_to_common": 784620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462632000, "total_current_assets": 3771989000, "total_assets": 13330770000, "short_term_debt": 869900000, "long_term_debt": 7735877000, "total_debt": 8605777000, "total_liabilities": 8685246000, "total_equity": 4268562000, "shares_outstanding": 273534000, "goodwill_and_intangibles": 847189000 }, "cash_flow": { "operating_cash_flow": 1072770000, "capital_expenditure": 39688000, "free_cash_flow": 1112458000, "dividends_paid": 830716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81690, "ticker_id": 6286, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1176674000", "ebitda": "1450096000", "netIncome": "784620000", "grossProfit": "1483872000", "depreciation": "None", "totalRevenue": "1531546000", "costOfRevenue": "47674000", "interestIncome": "45989000", "incomeBeforeTax": "809777000", "interestExpense": "366897000", "operatingIncome": "1130685000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2129000", "reportedCurrency": "USD", "netInterestIncome": "-320908000", "nonInterestIncome": "None", "operatingExpenses": "353187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273422000", "sellingGeneralAndAdministrative": "59571000", "netIncomeFromContinuingOperations": "807648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "13330770000", "longTermDebt": "7735877000", "shortTermDebt": "869900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "847189000", "reportedCurrency": "USD", "retainedEarnings": "-1944009000", "totalLiabilities": "8685246000", "otherCurrentAssets": "-2748525000", "totalCurrentAssets": "3771989000", "currentLongTermDebt": "None", "longTermInvestments": "254821000", "shortTermInvestments": "560832000", "currentNetReceivables": "2748525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9558781000", "currentAccountsPayable": "5802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8041638000", "totalShareholderEquity": "4268562000", "capitalLeaseObligations": "305761000", "otherCurrentLiabilities": "112906000", "totalCurrentLiabilities": "347216000", "otherNonCurrentLiabilities": "296392000", "totalNonCurrentLiabilities": "8338030000", "cashAndShortTermInvestments": "462632000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "847189000", "cashAndCashEquivalentsAtCarryingValue": "462632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "784161000", "profitLoss": "None", "dividendPayout": "830716000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1072770000", "capitalExpenditures": "39688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311823000", "cashflowFromInvestment": "-1605944000", "stockBasedCompensation": "24262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "830716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1531546000, "cost_of_revenue": 47674000, "gross_profit": 1483872000, "research_and_development": null, "selling_general_admin": 59571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1176674000, "depreciation_amortisation": 273422000, "ebitda": 1450096000, "interest_expense": 366897000, "interest_income": null, "other_non_operating": null, "pretax_income": 809777000, "tax_provision": 2129000, "effective_tax_rate": null, "net_income": 784620000, "net_income_continuing_ops": 807648000, "net_income_to_common": 784620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462632000, "short_term_investments": 560832000, "net_receivables": 2748525000, "inventory": null, "other_current_assets": null, "total_current_assets": 3771989000, "net_ppe": null, "goodwill": null, "intangible_assets": 847189000, "goodwill_and_intangibles": 847189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9558781000, "total_assets": 13330770000, "short_term_debt": 869900000, "accounts_payable": 5802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347216000, "long_term_debt": 7735877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8338030000, "total_liabilities": 8685246000, "total_debt": 8605777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1944009000, "total_equity": 4268562000, "shares_outstanding": 273534000, "operating_cash_flow": 1072770000, "stock_based_compensation": 24262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1605944000, "dividends_paid": 830716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 311823000, "free_cash_flow": 1112458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1176674000", "ebitda": "1450096000", "netIncome": "784620000", "grossProfit": "1483872000", "depreciation": "None", "totalRevenue": "1531546000", "costOfRevenue": "47674000", "interestIncome": "45989000", "incomeBeforeTax": "809777000", "interestExpense": "366897000", "operatingIncome": "1130685000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2129000", "reportedCurrency": "USD", "netInterestIncome": "-320908000", "nonInterestIncome": "None", "operatingExpenses": "353187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273422000", "sellingGeneralAndAdministrative": "59571000", "netIncomeFromContinuingOperations": "807648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "13330770000", "longTermDebt": "7735877000", "shortTermDebt": "869900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "847189000", "reportedCurrency": "USD", "retainedEarnings": "-1944009000", "totalLiabilities": "8685246000", "otherCurrentAssets": "-2748525000", "totalCurrentAssets": "3771989000", "currentLongTermDebt": "None", "longTermInvestments": "254821000", "shortTermInvestments": "560832000", "currentNetReceivables": "2748525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9558781000", "currentAccountsPayable": "5802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8041638000", "totalShareholderEquity": "4268562000", "capitalLeaseObligations": "305761000", "otherCurrentLiabilities": "112906000", "totalCurrentLiabilities": "347216000", "otherNonCurrentLiabilities": "296392000", "totalNonCurrentLiabilities": "8338030000", "cashAndShortTermInvestments": "462632000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "847189000", "cashAndCashEquivalentsAtCarryingValue": "462632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "784161000", "profitLoss": "None", "dividendPayout": "830716000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1072770000", "capitalExpenditures": "39688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311823000", "cashflowFromInvestment": "-1605944000", "stockBasedCompensation": "24262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "830716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273422000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1440392000, "cost_of_revenue": 45929000, "gross_profit": 1394463000, "ebit": 1080755000, "ebitda": 1357179000, "pretax_income": 757367000, "tax_provision": 1997000, "net_income": 734283000, "net_income_to_common": 734283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683983000, "total_current_assets": 2746625000, "total_assets": 11806658000, "short_term_debt": 2244000, "long_term_debt": 6627550000, "total_debt": 6629794000, "total_liabilities": 7297704000, "total_equity": 4156905000, "shares_outstanding": 264993000, "goodwill_and_intangibles": 639270000 }, "cash_flow": { "operating_cash_flow": 1009372000, "capital_expenditure": 47437000, "free_cash_flow": 1056809000, "dividends_paid": 833980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81695, "ticker_id": 6286, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1080755000", "ebitda": "1357179000", "netIncome": "734283000", "grossProfit": "1394463000", "depreciation": "None", "totalRevenue": "1440392000", "costOfRevenue": "45929000", "interestIncome": "8094000", "incomeBeforeTax": "757367000", "interestExpense": "323388000", "operatingIncome": "1068704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1997000", "reportedCurrency": "USD", "netInterestIncome": "-308963000", "nonInterestIncome": "None", "operatingExpenses": "325759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.53", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276424000", "sellingGeneralAndAdministrative": "56450000", "netIncomeFromContinuingOperations": "737701000" }, "balance": { "goodwill": "None", "inventory": "683983000", "commonStock": "2709000", "currentDebt": "None", "investments": "None", "totalAssets": "11806658000", "longTermDebt": "6627550000", "shortTermDebt": "2244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639270000", "reportedCurrency": "USD", "retainedEarnings": "-1897913000", "totalLiabilities": "7297704000", "otherCurrentAssets": "39036000", "totalCurrentAssets": "2746625000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2023606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9060033000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878664000", "totalShareholderEquity": "4156905000", "capitalLeaseObligations": "251114000", "otherCurrentLiabilities": "90564000", "totalCurrentLiabilities": "382468000", "otherNonCurrentLiabilities": "36572000", "totalNonCurrentLiabilities": "6915236000", "cashAndShortTermInvestments": "683983000", "commonStockSharesOutstanding": "264993000", "intangibleAssetsExcludingGoodwill": "639270000", "cashAndCashEquivalentsAtCarryingValue": "683983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "755370000", "profitLoss": "None", "dividendPayout": "833980000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1009372000", "capitalExpenditures": "47437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86353000", "cashflowFromInvestment": "-650825000", "stockBasedCompensation": "22873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "833980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1440392000, "cost_of_revenue": 45929000, "gross_profit": 1394463000, "research_and_development": 0.53, "selling_general_admin": 56450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1080755000, "depreciation_amortisation": 276424000, "ebitda": 1357179000, "interest_expense": 323388000, "interest_income": null, "other_non_operating": null, "pretax_income": 757367000, "tax_provision": 1997000, "effective_tax_rate": null, "net_income": 734283000, "net_income_continuing_ops": 737701000, "net_income_to_common": 734283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683983000, "short_term_investments": 0, "net_receivables": 2023606000, "inventory": 683983000, "other_current_assets": null, "total_current_assets": 2746625000, "net_ppe": null, "goodwill": null, "intangible_assets": 639270000, "goodwill_and_intangibles": 639270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9060033000, "total_assets": 11806658000, "short_term_debt": 2244000, "accounts_payable": 7011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382468000, "long_term_debt": 6627550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6915236000, "total_liabilities": 7297704000, "total_debt": 6629794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1897913000, "total_equity": 4156905000, "shares_outstanding": 264993000, "operating_cash_flow": 1009372000, "stock_based_compensation": 22873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -650825000, "dividends_paid": 833980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86353000, "free_cash_flow": 1056809000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1080755000", "ebitda": "1357179000", "netIncome": "734283000", "grossProfit": "1394463000", "depreciation": "None", "totalRevenue": "1440392000", "costOfRevenue": "45929000", "interestIncome": "8094000", "incomeBeforeTax": "757367000", "interestExpense": "323388000", "operatingIncome": "1068704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1997000", "reportedCurrency": "USD", "netInterestIncome": "-308963000", "nonInterestIncome": "None", "operatingExpenses": "325759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.53", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276424000", "sellingGeneralAndAdministrative": "56450000", "netIncomeFromContinuingOperations": "737701000" }, "balance": { "goodwill": "None", "inventory": "683983000", "commonStock": "2709000", "currentDebt": "None", "investments": "None", "totalAssets": "11806658000", "longTermDebt": "6627550000", "shortTermDebt": "2244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639270000", "reportedCurrency": "USD", "retainedEarnings": "-1897913000", "totalLiabilities": "7297704000", "otherCurrentAssets": "39036000", "totalCurrentAssets": "2746625000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2023606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9060033000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878664000", "totalShareholderEquity": "4156905000", "capitalLeaseObligations": "251114000", "otherCurrentLiabilities": "90564000", "totalCurrentLiabilities": "382468000", "otherNonCurrentLiabilities": "36572000", "totalNonCurrentLiabilities": "6915236000", "cashAndShortTermInvestments": "683983000", "commonStockSharesOutstanding": "264993000", "intangibleAssetsExcludingGoodwill": "639270000", "cashAndCashEquivalentsAtCarryingValue": "683983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "755370000", "profitLoss": "None", "dividendPayout": "833980000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1009372000", "capitalExpenditures": "47437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86353000", "cashflowFromInvestment": "-650825000", "stockBasedCompensation": "22873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "833980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276424000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1311685000, "cost_of_revenue": 52346000, "gross_profit": 1259339000, "ebit": 1029631000, "ebitda": 1284178000, "pretax_income": 720340000, "tax_provision": 17055000, "net_income": 684653000, "net_income_to_common": 684653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239083000, "total_current_assets": 2142278000, "total_assets": 10930386000, "short_term_debt": 235757000, "long_term_debt": 6128468000, "total_debt": 6364225000, "total_liabilities": 6812290000, "total_equity": 3777958000, "shares_outstanding": 253846000, "goodwill_and_intangibles": 652824000 }, "cash_flow": { "operating_cash_flow": 920126000, "capital_expenditure": 24024000, "free_cash_flow": 944150000, "dividends_paid": 770858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81700, "ticker_id": 6286, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1029631000", "ebitda": "1284178000", "netIncome": "684653000", "grossProfit": "1259339000", "depreciation": "None", "totalRevenue": "1311685000", "costOfRevenue": "52346000", "interestIncome": "1905000", "incomeBeforeTax": "720340000", "interestExpense": "309291000", "operatingIncome": "1029915000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17055000", "reportedCurrency": "USD", "netInterestIncome": "-307386000", "nonInterestIncome": "None", "operatingExpenses": "229424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "-284000", "costofGoodsAndServicesSold": "52346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254547000", "sellingGeneralAndAdministrative": "51319000", "netIncomeFromContinuingOperations": "703285000" }, "balance": { "goodwill": "None", "inventory": "-1", "commonStock": "2607000", "currentDebt": "None", "investments": "None", "totalAssets": "10930386000", "longTermDebt": "6128468000", "shortTermDebt": "235757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "652824000", "reportedCurrency": "USD", "retainedEarnings": "-1798216000", "totalLiabilities": "6812290000", "otherCurrentAssets": "-239083000", "totalCurrentAssets": "2142278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1903195000", "currentNetReceivables": "1903195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788108000", "currentAccountsPayable": "6561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7707935000", "shortLongTermDebtTotal": "6364225000", "totalShareholderEquity": "3777958000", "capitalLeaseObligations": "235757000", "otherCurrentLiabilities": "89039000", "totalCurrentLiabilities": "420374000", "otherNonCurrentLiabilities": "27691000", "totalNonCurrentLiabilities": "6391916000", "cashAndShortTermInvestments": "239083000", "commonStockSharesOutstanding": "253846000", "intangibleAssetsExcludingGoodwill": "652824000", "cashAndCashEquivalentsAtCarryingValue": "239083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "703285000", "profitLoss": "None", "dividendPayout": "770858000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "920126000", "capitalExpenditures": "24024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1051150000", "cashflowFromInvestment": "-354488000", "stockBasedCompensation": "20427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "770858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-485512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1311685000, "cost_of_revenue": 52346000, "gross_profit": 1259339000, "research_and_development": 0.55, "selling_general_admin": 51319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1029631000, "depreciation_amortisation": 254547000, "ebitda": 1284178000, "interest_expense": 309291000, "interest_income": null, "other_non_operating": null, "pretax_income": 720340000, "tax_provision": 17055000, "effective_tax_rate": null, "net_income": 684653000, "net_income_continuing_ops": 703285000, "net_income_to_common": 684653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239083000, "short_term_investments": 1903195000, "net_receivables": 1903195000, "inventory": -1, "other_current_assets": null, "total_current_assets": 2142278000, "net_ppe": null, "goodwill": null, "intangible_assets": 652824000, "goodwill_and_intangibles": 652824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8788108000, "total_assets": 10930386000, "short_term_debt": 235757000, "accounts_payable": 6561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420374000, "long_term_debt": 6128468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6391916000, "total_liabilities": 6812290000, "total_debt": 6364225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1798216000, "total_equity": 3777958000, "shares_outstanding": 253846000, "operating_cash_flow": 920126000, "stock_based_compensation": 20427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354488000, "dividends_paid": 770858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1051150000, "free_cash_flow": 944150000, "net_change_in_cash": -485512000 }, "raw_data": { "income": { "ebit": "1029631000", "ebitda": "1284178000", "netIncome": "684653000", "grossProfit": "1259339000", "depreciation": "None", "totalRevenue": "1311685000", "costOfRevenue": "52346000", "interestIncome": "1905000", "incomeBeforeTax": "720340000", "interestExpense": "309291000", "operatingIncome": "1029915000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17055000", "reportedCurrency": "USD", "netInterestIncome": "-307386000", "nonInterestIncome": "None", "operatingExpenses": "229424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "-284000", "costofGoodsAndServicesSold": "52346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254547000", "sellingGeneralAndAdministrative": "51319000", "netIncomeFromContinuingOperations": "703285000" }, "balance": { "goodwill": "None", "inventory": "-1", "commonStock": "2607000", "currentDebt": "None", "investments": "None", "totalAssets": "10930386000", "longTermDebt": "6128468000", "shortTermDebt": "235757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "652824000", "reportedCurrency": "USD", "retainedEarnings": "-1798216000", "totalLiabilities": "6812290000", "otherCurrentAssets": "-239083000", "totalCurrentAssets": "2142278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1903195000", "currentNetReceivables": "1903195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8788108000", "currentAccountsPayable": "6561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7707935000", "shortLongTermDebtTotal": "6364225000", "totalShareholderEquity": "3777958000", "capitalLeaseObligations": "235757000", "otherCurrentLiabilities": "89039000", "totalCurrentLiabilities": "420374000", "otherNonCurrentLiabilities": "27691000", "totalNonCurrentLiabilities": "6391916000", "cashAndShortTermInvestments": "239083000", "commonStockSharesOutstanding": "253846000", "intangibleAssetsExcludingGoodwill": "652824000", "cashAndCashEquivalentsAtCarryingValue": "239083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "703285000", "profitLoss": "None", "dividendPayout": "770858000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "920126000", "capitalExpenditures": "24024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1051150000", "cashflowFromInvestment": "-354488000", "stockBasedCompensation": "20427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "770858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-485512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254547000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1216351000, "cost_of_revenue": 90429000, "gross_profit": 1125922000, "ebit": 845465000, "ebitda": 1097514000, "pretax_income": 562428000, "tax_provision": 28342000, "net_income": 534047000, "net_income_to_common": 534047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724595000, "total_current_assets": 2003993000, "total_assets": 10690449000, "short_term_debt": 237254000, "long_term_debt": 6552372000, "total_debt": 6789626000, "total_liabilities": 7300309000, "total_equity": 3185013000, "shares_outstanding": 236231000, "goodwill_and_intangibles": 668683000 }, "cash_flow": { "operating_cash_flow": 803778000, "capital_expenditure": 16196000, "free_cash_flow": 819974000, "dividends_paid": 633901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81705, "ticker_id": 6286, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "845465000", "ebitda": "1097514000", "netIncome": "534047000", "grossProfit": "1125922000", "depreciation": "None", "totalRevenue": "1216351000", "costOfRevenue": "90429000", "interestIncome": "197000", "incomeBeforeTax": "562428000", "interestExpense": "283037000", "operatingIncome": "841768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28342000", "reportedCurrency": "USD", "netInterestIncome": "-282840000", "nonInterestIncome": "None", "operatingExpenses": "284154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "3697000", "costofGoodsAndServicesSold": "90429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252049000", "sellingGeneralAndAdministrative": "61245000", "netIncomeFromContinuingOperations": "534086000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2472000", "currentDebt": "None", "investments": "None", "totalAssets": "10690449000", "longTermDebt": "6552372000", "shortTermDebt": "237254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668683000", "reportedCurrency": "USD", "retainedEarnings": "-1771402000", "totalLiabilities": "7300309000", "otherCurrentAssets": "77728000", "totalCurrentAssets": "2003993000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "7777551000", "currentNetReceivables": "1201670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8686456000", "currentAccountsPayable": "63543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12977000", "shortLongTermDebtTotal": "6789626000", "totalShareholderEquity": "3185013000", "capitalLeaseObligations": "237254000", "otherCurrentLiabilities": "72940000", "totalCurrentLiabilities": "471219000", "otherNonCurrentLiabilities": "600118000", "totalNonCurrentLiabilities": "6829090000", "cashAndShortTermInvestments": "724595000", "commonStockSharesOutstanding": "236231000", "intangibleAssetsExcludingGoodwill": "668683000", "cashAndCashEquivalentsAtCarryingValue": "724595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "534086000", "profitLoss": "None", "dividendPayout": "633901000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803778000", "capitalExpenditures": "16196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "443069000", "cashflowFromInvestment": "-1030834000", "stockBasedCompensation": "16831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "633901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "216013000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "795008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1216351000, "cost_of_revenue": 90429000, "gross_profit": 1125922000, "research_and_development": 0.46, "selling_general_admin": 61245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 845465000, "depreciation_amortisation": 252049000, "ebitda": 1097514000, "interest_expense": 283037000, "interest_income": null, "other_non_operating": null, "pretax_income": 562428000, "tax_provision": 28342000, "effective_tax_rate": null, "net_income": 534047000, "net_income_continuing_ops": 534086000, "net_income_to_common": 534047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724595000, "short_term_investments": 7777551000, "net_receivables": 1201670000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2003993000, "net_ppe": null, "goodwill": null, "intangible_assets": 668683000, "goodwill_and_intangibles": 668683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8686456000, "total_assets": 10690449000, "short_term_debt": 237254000, "accounts_payable": 63543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 471219000, "long_term_debt": 6552372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6829090000, "total_liabilities": 7300309000, "total_debt": 6789626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1771402000, "total_equity": 3185013000, "shares_outstanding": 236231000, "operating_cash_flow": 803778000, "stock_based_compensation": 16831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1030834000, "dividends_paid": 633901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 443069000, "free_cash_flow": 819974000, "net_change_in_cash": 216013000 }, "raw_data": { "income": { "ebit": "845465000", "ebitda": "1097514000", "netIncome": "534047000", "grossProfit": "1125922000", "depreciation": "None", "totalRevenue": "1216351000", "costOfRevenue": "90429000", "interestIncome": "197000", "incomeBeforeTax": "562428000", "interestExpense": "283037000", "operatingIncome": "841768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28342000", "reportedCurrency": "USD", "netInterestIncome": "-282840000", "nonInterestIncome": "None", "operatingExpenses": "284154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "3697000", "costofGoodsAndServicesSold": "90429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252049000", "sellingGeneralAndAdministrative": "61245000", "netIncomeFromContinuingOperations": "534086000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2472000", "currentDebt": "None", "investments": "None", "totalAssets": "10690449000", "longTermDebt": "6552372000", "shortTermDebt": "237254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668683000", "reportedCurrency": "USD", "retainedEarnings": "-1771402000", "totalLiabilities": "7300309000", "otherCurrentAssets": "77728000", "totalCurrentAssets": "2003993000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "7777551000", "currentNetReceivables": "1201670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8686456000", "currentAccountsPayable": "63543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12977000", "shortLongTermDebtTotal": "6789626000", "totalShareholderEquity": "3185013000", "capitalLeaseObligations": "237254000", "otherCurrentLiabilities": "72940000", "totalCurrentLiabilities": "471219000", "otherNonCurrentLiabilities": "600118000", "totalNonCurrentLiabilities": "6829090000", "cashAndShortTermInvestments": "724595000", "commonStockSharesOutstanding": "236231000", "intangibleAssetsExcludingGoodwill": "668683000", "cashAndCashEquivalentsAtCarryingValue": "724595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "534086000", "profitLoss": "None", "dividendPayout": "633901000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803778000", "capitalExpenditures": "16196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "443069000", "cashflowFromInvestment": "-1030834000", "stockBasedCompensation": "16831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "633901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "216013000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "795008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252049000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1153165000, "cost_of_revenue": 85739000, "gross_profit": 1067426000, "ebit": 791730000, "ebitda": 1034725000, "pretax_income": 509588000, "tax_provision": 3877000, "net_income": 505711000, "net_income_to_common": 505711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486451000, "total_current_assets": 547899000, "total_assets": 9034368000, "short_term_debt": 152203000, "long_term_debt": 5753829000, "total_debt": 5906032000, "total_liabilities": 6359350000, "total_equity": 2675018000, "shares_outstanding": 219773000, "goodwill_and_intangibles": 623548000 }, "cash_flow": { "operating_cash_flow": 428077000, "capital_expenditure": 3604000, "free_cash_flow": 431681000, "dividends_paid": 230522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81710, "ticker_id": 6286, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "791730000", "ebitda": "1034725000", "netIncome": "505711000", "grossProfit": "1067426000", "depreciation": "None", "totalRevenue": "1153165000", "costOfRevenue": "85739000", "interestIncome": "569000", "incomeBeforeTax": "509588000", "interestExpense": "282142000", "operatingIncome": "809274000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3877000", "reportedCurrency": "USD", "netInterestIncome": "-281573000", "nonInterestIncome": "None", "operatingExpenses": "258152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.44", "otherNonOperatingIncome": "-17544000", "costofGoodsAndServicesSold": "85739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242995000", "sellingGeneralAndAdministrative": "68572000", "netIncomeFromContinuingOperations": "505711000" }, "balance": { "goodwill": "5690000", "inventory": "None", "commonStock": "2325000", "currentDebt": "None", "investments": "None", "totalAssets": "9034368000", "longTermDebt": "5753829000", "shortTermDebt": "152203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "617858000", "reportedCurrency": "USD", "retainedEarnings": "-1612096000", "totalLiabilities": "6359350000", "otherCurrentAssets": "61448000", "totalCurrentAssets": "547899000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8484371000", "currentAccountsPayable": "375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80618000", "shortLongTermDebtTotal": "5906892000", "totalShareholderEquity": "2675018000", "capitalLeaseObligations": "153063000", "otherCurrentLiabilities": "78532000", "totalCurrentLiabilities": "412114000", "otherNonCurrentLiabilities": "5946877000", "totalNonCurrentLiabilities": "5947236000", "cashAndShortTermInvestments": "486451000", "commonStockSharesOutstanding": "219773000", "intangibleAssetsExcludingGoodwill": "617858000", "cashAndCashEquivalentsAtCarryingValue": "486451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505711000", "profitLoss": "None", "dividendPayout": "230522000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428077000", "capitalExpenditures": "3604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63169000", "cashflowFromInvestment": "-9487000", "stockBasedCompensation": "20004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "481759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2076383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153165000, "cost_of_revenue": 85739000, "gross_profit": 1067426000, "research_and_development": 0.44, "selling_general_admin": 68572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 791730000, "depreciation_amortisation": 242995000, "ebitda": 1034725000, "interest_expense": 282142000, "interest_income": null, "other_non_operating": null, "pretax_income": 509588000, "tax_provision": 3877000, "effective_tax_rate": null, "net_income": 505711000, "net_income_continuing_ops": 505711000, "net_income_to_common": 505711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486451000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 547899000, "net_ppe": null, "goodwill": 5690000, "intangible_assets": 617858000, "goodwill_and_intangibles": 623548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8484371000, "total_assets": 9034368000, "short_term_debt": 152203000, "accounts_payable": 375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412114000, "long_term_debt": 5753829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5947236000, "total_liabilities": 6359350000, "total_debt": 5906032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1612096000, "total_equity": 2675018000, "shares_outstanding": 219773000, "operating_cash_flow": 428077000, "stock_based_compensation": 20004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9487000, "dividends_paid": 230522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63169000, "free_cash_flow": 431681000, "net_change_in_cash": 481759000 }, "raw_data": { "income": { "ebit": "791730000", "ebitda": "1034725000", "netIncome": "505711000", "grossProfit": "1067426000", "depreciation": "None", "totalRevenue": "1153165000", "costOfRevenue": "85739000", "interestIncome": "569000", "incomeBeforeTax": "509588000", "interestExpense": "282142000", "operatingIncome": "809274000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3877000", "reportedCurrency": "USD", "netInterestIncome": "-281573000", "nonInterestIncome": "None", "operatingExpenses": "258152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.44", "otherNonOperatingIncome": "-17544000", "costofGoodsAndServicesSold": "85739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242995000", "sellingGeneralAndAdministrative": "68572000", "netIncomeFromContinuingOperations": "505711000" }, "balance": { "goodwill": "5690000", "inventory": "None", "commonStock": "2325000", "currentDebt": "None", "investments": "None", "totalAssets": "9034368000", "longTermDebt": "5753829000", "shortTermDebt": "152203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "617858000", "reportedCurrency": "USD", "retainedEarnings": "-1612096000", "totalLiabilities": "6359350000", "otherCurrentAssets": "61448000", "totalCurrentAssets": "547899000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8484371000", "currentAccountsPayable": "375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80618000", "shortLongTermDebtTotal": "5906892000", "totalShareholderEquity": "2675018000", "capitalLeaseObligations": "153063000", "otherCurrentLiabilities": "78532000", "totalCurrentLiabilities": "412114000", "otherNonCurrentLiabilities": "5946877000", "totalNonCurrentLiabilities": "5947236000", "cashAndShortTermInvestments": "486451000", "commonStockSharesOutstanding": "219773000", "intangibleAssetsExcludingGoodwill": "617858000", "cashAndCashEquivalentsAtCarryingValue": "486451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505711000", "profitLoss": "None", "dividendPayout": "230522000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428077000", "capitalExpenditures": "3604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63169000", "cashflowFromInvestment": "-9487000", "stockBasedCompensation": "20004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "481759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2076383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242995000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1153473000, "cost_of_revenue": 117138000, "gross_profit": 1036335000, "ebit": 697165000, "ebitda": 956136000, "pretax_income": 395645000, "tax_provision": 4764000, "net_income": 390881000, "net_income_to_common": 390881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26823000, "total_current_assets": 334735000, "total_assets": 8434298000, "short_term_debt": 46000000, "long_term_debt": 5736973000, "total_debt": 5782973000, "total_liabilities": 6360053000, "total_equity": 2074245000, "shares_outstanding": 215786000, "goodwill_and_intangibles": 25644000 }, "cash_flow": { "operating_cash_flow": 750302000, "capital_expenditure": 3017000, "free_cash_flow": 753319000, "dividends_paid": 589128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81715, "ticker_id": 6286, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "697165000", "ebitda": "956136000", "netIncome": "390881000", "grossProfit": "1036335000", "depreciation": "None", "totalRevenue": "1153473000", "costOfRevenue": "117138000", "interestIncome": "756000", "incomeBeforeTax": "395645000", "interestExpense": "301520000", "operatingIncome": "717423000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4764000", "reportedCurrency": "USD", "netInterestIncome": "-300764000", "nonInterestIncome": "None", "operatingExpenses": "318912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "-321778000", "costofGoodsAndServicesSold": "117138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258971000", "sellingGeneralAndAdministrative": "65385000", "netIncomeFromContinuingOperations": "390881000" }, "balance": { "goodwill": "16067000", "inventory": "31051000", "commonStock": "2147000", "currentDebt": "None", "investments": "None", "totalAssets": "8434298000", "longTermDebt": "5736973000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9577000", "reportedCurrency": "USD", "retainedEarnings": "-1887285000", "totalLiabilities": "6360053000", "otherCurrentAssets": "4228000", "totalCurrentAssets": "334735000", "currentLongTermDebt": "46000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8099563000", "currentAccountsPayable": "1006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7100555000", "shortLongTermDebtTotal": "5967933000", "totalShareholderEquity": "2074245000", "capitalLeaseObligations": "184960000", "otherCurrentLiabilities": "34755000", "totalCurrentLiabilities": "411190000", "otherNonCurrentLiabilities": "26651000", "totalNonCurrentLiabilities": "5948863000", "cashAndShortTermInvestments": "26823000", "commonStockSharesOutstanding": "215786000", "intangibleAssetsExcludingGoodwill": "9577000", "cashAndCashEquivalentsAtCarryingValue": "26823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390881000", "profitLoss": "None", "dividendPayout": "589128000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "750302000", "capitalExpenditures": "3017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746445000", "cashflowFromInvestment": "-2817000", "stockBasedCompensation": "16198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1040000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153473000, "cost_of_revenue": 117138000, "gross_profit": 1036335000, "research_and_development": 0.34, "selling_general_admin": 65385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 697165000, "depreciation_amortisation": 258971000, "ebitda": 956136000, "interest_expense": 301520000, "interest_income": null, "other_non_operating": null, "pretax_income": 395645000, "tax_provision": 4764000, "effective_tax_rate": null, "net_income": 390881000, "net_income_continuing_ops": 390881000, "net_income_to_common": 390881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26823000, "short_term_investments": null, "net_receivables": 303684000, "inventory": 31051000, "other_current_assets": null, "total_current_assets": 334735000, "net_ppe": null, "goodwill": 16067000, "intangible_assets": 9577000, "goodwill_and_intangibles": 25644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8099563000, "total_assets": 8434298000, "short_term_debt": 46000000, "accounts_payable": 1006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411190000, "long_term_debt": 5736973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5948863000, "total_liabilities": 6360053000, "total_debt": 5782973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1887285000, "total_equity": 2074245000, "shares_outstanding": 215786000, "operating_cash_flow": 750302000, "stock_based_compensation": 16198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2817000, "dividends_paid": 589128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -746445000, "free_cash_flow": 753319000, "net_change_in_cash": 1040000 }, "raw_data": { "income": { "ebit": "697165000", "ebitda": "956136000", "netIncome": "390881000", "grossProfit": "1036335000", "depreciation": "None", "totalRevenue": "1153473000", "costOfRevenue": "117138000", "interestIncome": "756000", "incomeBeforeTax": "395645000", "interestExpense": "301520000", "operatingIncome": "717423000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4764000", "reportedCurrency": "USD", "netInterestIncome": "-300764000", "nonInterestIncome": "None", "operatingExpenses": "318912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "-321778000", "costofGoodsAndServicesSold": "117138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258971000", "sellingGeneralAndAdministrative": "65385000", "netIncomeFromContinuingOperations": "390881000" }, "balance": { "goodwill": "16067000", "inventory": "31051000", "commonStock": "2147000", "currentDebt": "None", "investments": "None", "totalAssets": "8434298000", "longTermDebt": "5736973000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9577000", "reportedCurrency": "USD", "retainedEarnings": "-1887285000", "totalLiabilities": "6360053000", "otherCurrentAssets": "4228000", "totalCurrentAssets": "334735000", "currentLongTermDebt": "46000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8099563000", "currentAccountsPayable": "1006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7100555000", "shortLongTermDebtTotal": "5967933000", "totalShareholderEquity": "2074245000", "capitalLeaseObligations": "184960000", "otherCurrentLiabilities": "34755000", "totalCurrentLiabilities": "411190000", "otherNonCurrentLiabilities": "26651000", "totalNonCurrentLiabilities": "5948863000", "cashAndShortTermInvestments": "26823000", "commonStockSharesOutstanding": "215786000", "intangibleAssetsExcludingGoodwill": "9577000", "cashAndCashEquivalentsAtCarryingValue": "26823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390881000", "profitLoss": "None", "dividendPayout": "589128000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "750302000", "capitalExpenditures": "3017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746445000", "cashflowFromInvestment": "-2817000", "stockBasedCompensation": "16198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1040000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258971000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 1055727000, "cost_of_revenue": 194242000, "gross_profit": 861485000, "ebit": 339712000, "ebitda": 742175000, "pretax_income": 344480000, "tax_provision": 4964000, "net_income": 339516000, "net_income_to_common": 339516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25783000, "total_current_assets": 373434000, "total_assets": 8577293000, "short_term_debt": 402000000, "long_term_debt": 5853497000, "total_debt": 6255497000, "total_liabilities": 6311686000, "total_equity": 2265607000, "shares_outstanding": 214779296, "goodwill_and_intangibles": 698851000 }, "cash_flow": { "operating_cash_flow": 654433000, "capital_expenditure": 4304000, "free_cash_flow": 658737000, "dividends_paid": 550435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81720, "ticker_id": 6286, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339712000", "ebitda": "742175000", "netIncome": "339516000", "grossProfit": "861485000", "depreciation": "None", "totalRevenue": "1055727000", "costOfRevenue": "194242000", "interestIncome": "1827000", "incomeBeforeTax": "344480000", "interestExpense": "247684000", "operatingIncome": "593810000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4964000", "reportedCurrency": "USD", "netInterestIncome": "-245857000", "nonInterestIncome": "None", "operatingExpenses": "208221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "-249330000", "costofGoodsAndServicesSold": "194242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402463000", "sellingGeneralAndAdministrative": "71128000", "netIncomeFromContinuingOperations": "339516000" }, "balance": { "goodwill": "16067000", "inventory": "None", "commonStock": "2142000", "currentDebt": "None", "investments": "None", "totalAssets": "8577293000", "longTermDebt": "5853497000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "682784000", "reportedCurrency": "USD", "retainedEarnings": "-1689038000", "totalLiabilities": "6311686000", "otherCurrentAssets": "30967000", "totalCurrentAssets": "373434000", "currentLongTermDebt": "402000000", "longTermInvestments": "303684000", "shortTermInvestments": "None", "currentNetReceivables": "316684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8203859000", "currentAccountsPayable": "2511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7331460000", "shortLongTermDebtTotal": "6255497000", "totalShareholderEquity": "2265607000", "capitalLeaseObligations": "1112000", "otherCurrentLiabilities": "-266553000", "totalCurrentLiabilities": "431869000", "otherNonCurrentLiabilities": "26059000", "totalNonCurrentLiabilities": "5879817000", "cashAndShortTermInvestments": "25783000", "commonStockSharesOutstanding": "214779296", "intangibleAssetsExcludingGoodwill": "682784000", "cashAndCashEquivalentsAtCarryingValue": "25783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339516000", "profitLoss": "None", "dividendPayout": "550435000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "654433000", "capitalExpenditures": "4304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "852080000", "cashflowFromInvestment": "-1509784000", "stockBasedCompensation": "11152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "550435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1055727000, "cost_of_revenue": 194242000, "gross_profit": 861485000, "research_and_development": 0.33, "selling_general_admin": 71128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339712000, "depreciation_amortisation": 402463000, "ebitda": 742175000, "interest_expense": 247684000, "interest_income": null, "other_non_operating": null, "pretax_income": 344480000, "tax_provision": 4964000, "effective_tax_rate": null, "net_income": 339516000, "net_income_continuing_ops": 339516000, "net_income_to_common": 339516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25783000, "short_term_investments": null, "net_receivables": 316684000, "inventory": null, "other_current_assets": null, "total_current_assets": 373434000, "net_ppe": null, "goodwill": 16067000, "intangible_assets": 682784000, "goodwill_and_intangibles": 698851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8203859000, "total_assets": 8577293000, "short_term_debt": 402000000, "accounts_payable": 2511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431869000, "long_term_debt": 5853497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5879817000, "total_liabilities": 6311686000, "total_debt": 6255497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1689038000, "total_equity": 2265607000, "shares_outstanding": 214779296, "operating_cash_flow": 654433000, "stock_based_compensation": 11152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1509784000, "dividends_paid": 550435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 852080000, "free_cash_flow": 658737000, "net_change_in_cash": -3271000 }, "raw_data": { "income": { "ebit": "339712000", "ebitda": "742175000", "netIncome": "339516000", "grossProfit": "861485000", "depreciation": "None", "totalRevenue": "1055727000", "costOfRevenue": "194242000", "interestIncome": "1827000", "incomeBeforeTax": "344480000", "interestExpense": "247684000", "operatingIncome": "593810000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4964000", "reportedCurrency": "USD", "netInterestIncome": "-245857000", "nonInterestIncome": "None", "operatingExpenses": "208221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "-249330000", "costofGoodsAndServicesSold": "194242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402463000", "sellingGeneralAndAdministrative": "71128000", "netIncomeFromContinuingOperations": "339516000" }, "balance": { "goodwill": "16067000", "inventory": "None", "commonStock": "2142000", "currentDebt": "None", "investments": "None", "totalAssets": "8577293000", "longTermDebt": "5853497000", "shortTermDebt": "402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "682784000", "reportedCurrency": "USD", "retainedEarnings": "-1689038000", "totalLiabilities": "6311686000", "otherCurrentAssets": "30967000", "totalCurrentAssets": "373434000", "currentLongTermDebt": "402000000", "longTermInvestments": "303684000", "shortTermInvestments": "None", "currentNetReceivables": "316684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8203859000", "currentAccountsPayable": "2511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7331460000", "shortLongTermDebtTotal": "6255497000", "totalShareholderEquity": "2265607000", "capitalLeaseObligations": "1112000", "otherCurrentLiabilities": "-266553000", "totalCurrentLiabilities": "431869000", "otherNonCurrentLiabilities": "26059000", "totalNonCurrentLiabilities": "5879817000", "cashAndShortTermInvestments": "25783000", "commonStockSharesOutstanding": "214779296", "intangibleAssetsExcludingGoodwill": "682784000", "cashAndCashEquivalentsAtCarryingValue": "25783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339516000", "profitLoss": "None", "dividendPayout": "550435000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "654433000", "capitalExpenditures": "4304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "852080000", "cashflowFromInvestment": "-1509784000", "stockBasedCompensation": "11152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "550435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148365000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 419985000, "cost_of_revenue": 148142000, "gross_profit": 271843000, "ebit": 335818000, "ebitda": 405125000, "pretax_income": 239962000, "tax_provision": 560000, "net_income": 231829000, "net_income_to_common": 231829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274513000, "total_current_assets": 274513000, "total_assets": 13765406000, "short_term_debt": 17569000, "long_term_debt": 8075014000, "total_debt": 8092583000, "total_liabilities": 8728577000, "total_equity": 4634863000, "shares_outstanding": 279916000, "goodwill_and_intangibles": 825840000 }, "cash_flow": { "operating_cash_flow": 270229000, "capital_expenditure": 111478000, "free_cash_flow": 381707000, "dividends_paid": 221068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81683, "ticker_id": 6286, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335818000", "ebitda": "405125000", "netIncome": "231829000", "grossProfit": "271843000", "depreciation": "None", "totalRevenue": "419985000", "costOfRevenue": "148142000", "interestIncome": "2737000", "incomeBeforeTax": "239962000", "interestExpense": "95856000", "operatingIncome": "333349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-93119000", "nonInterestIncome": "None", "operatingExpenses": "-61506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69307000", "sellingGeneralAndAdministrative": "17938000", "netIncomeFromContinuingOperations": "239402000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2832000", "currentDebt": "None", "investments": "None", "totalAssets": "13765406000", "longTermDebt": "8075014000", "shortTermDebt": "17569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "825840000", "reportedCurrency": "USD", "retainedEarnings": "-1980009000", "totalLiabilities": "8728577000", "otherCurrentAssets": "None", "totalCurrentAssets": "274513000", "currentLongTermDebt": "None", "longTermInvestments": "250512000", "shortTermInvestments": "None", "currentNetReceivables": "2562869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13490893000", "currentAccountsPayable": "6853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8378096000", "totalShareholderEquity": "4634863000", "capitalLeaseObligations": "303082000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17569000", "otherNonCurrentLiabilities": "53043000", "totalNonCurrentLiabilities": "8711008000", "cashAndShortTermInvestments": "274513000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "825840000", "cashAndCashEquivalentsAtCarryingValue": "274513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231829000", "profitLoss": "None", "dividendPayout": "221068000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270229000", "capitalExpenditures": "111478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633509000", "cashflowFromInvestment": "-853539000", "stockBasedCompensation": "8104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419985000, "cost_of_revenue": 148142000, "gross_profit": 271843000, "research_and_development": null, "selling_general_admin": 17938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335818000, "depreciation_amortisation": 69307000, "ebitda": 405125000, "interest_expense": 95856000, "interest_income": null, "other_non_operating": null, "pretax_income": 239962000, "tax_provision": 560000, "effective_tax_rate": null, "net_income": 231829000, "net_income_continuing_ops": 239402000, "net_income_to_common": 231829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274513000, "short_term_investments": null, "net_receivables": 2562869000, "inventory": null, "other_current_assets": null, "total_current_assets": 274513000, "net_ppe": null, "goodwill": null, "intangible_assets": 825840000, "goodwill_and_intangibles": 825840000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13490893000, "total_assets": 13765406000, "short_term_debt": 17569000, "accounts_payable": 6853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17569000, "long_term_debt": 8075014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8711008000, "total_liabilities": 8728577000, "total_debt": 8092583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1980009000, "total_equity": 4634863000, "shares_outstanding": 279916000, "operating_cash_flow": 270229000, "stock_based_compensation": 8104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -853539000, "dividends_paid": 221068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 633509000, "free_cash_flow": 381707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335818000", "ebitda": "405125000", "netIncome": "231829000", "grossProfit": "271843000", "depreciation": "None", "totalRevenue": "419985000", "costOfRevenue": "148142000", "interestIncome": "2737000", "incomeBeforeTax": "239962000", "interestExpense": "95856000", "operatingIncome": "333349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-93119000", "nonInterestIncome": "None", "operatingExpenses": "-61506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69307000", "sellingGeneralAndAdministrative": "17938000", "netIncomeFromContinuingOperations": "239402000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2832000", "currentDebt": "None", "investments": "None", "totalAssets": "13765406000", "longTermDebt": "8075014000", "shortTermDebt": "17569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "825840000", "reportedCurrency": "USD", "retainedEarnings": "-1980009000", "totalLiabilities": "8728577000", "otherCurrentAssets": "None", "totalCurrentAssets": "274513000", "currentLongTermDebt": "None", "longTermInvestments": "250512000", "shortTermInvestments": "None", "currentNetReceivables": "2562869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13490893000", "currentAccountsPayable": "6853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8378096000", "totalShareholderEquity": "4634863000", "capitalLeaseObligations": "303082000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17569000", "otherNonCurrentLiabilities": "53043000", "totalNonCurrentLiabilities": "8711008000", "cashAndShortTermInvestments": "274513000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "825840000", "cashAndCashEquivalentsAtCarryingValue": "274513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231829000", "profitLoss": "None", "dividendPayout": "221068000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270229000", "capitalExpenditures": "111478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633509000", "cashflowFromInvestment": "-853539000", "stockBasedCompensation": "8104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69307000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 407031000, "cost_of_revenue": 562933000, "gross_profit": -155902000, "ebit": 463122000, "ebitda": 531535000, "pretax_income": 275916000, "tax_provision": 560000, "net_income": 267297000, "net_income_to_common": 267297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224314000, "total_current_assets": 224314000, "total_assets": 12909609000, "short_term_debt": 23467000, "long_term_debt": 7203731000, "total_debt": 7227198000, "total_liabilities": 7901349000, "total_equity": 4626452000, "shares_outstanding": 279916000, "goodwill_and_intangibles": 830110000 }, "cash_flow": { "operating_cash_flow": 343244000, "capital_expenditure": 246992000, "free_cash_flow": 590236000, "dividends_paid": 220938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81684, "ticker_id": 6286, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463122000", "ebitda": "531535000", "netIncome": "267297000", "grossProfit": "-155902000", "depreciation": "None", "totalRevenue": "407031000", "costOfRevenue": "562933000", "interestIncome": "5140000", "incomeBeforeTax": "275916000", "interestExpense": "187206000", "operatingIncome": "363267000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-87476000", "nonInterestIncome": "None", "operatingExpenses": "-519169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68413000", "sellingGeneralAndAdministrative": "51172000", "netIncomeFromContinuingOperations": "275356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12909609000", "longTermDebt": "7203731000", "shortTermDebt": "23467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "830110000", "reportedCurrency": "USD", "retainedEarnings": "-1990770000", "totalLiabilities": "7901349000", "otherCurrentAssets": "None", "totalCurrentAssets": "224314000", "currentLongTermDebt": "None", "longTermInvestments": "248421000", "shortTermInvestments": "0", "currentNetReceivables": "2557504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12685295000", "currentAccountsPayable": "6641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7791128000", "totalShareholderEquity": "4626452000", "capitalLeaseObligations": "303700000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "23467000", "otherNonCurrentLiabilities": "65029000", "totalNonCurrentLiabilities": "7877882000", "cashAndShortTermInvestments": "224314000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "830110000", "cashAndCashEquivalentsAtCarryingValue": "224314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170354000", "profitLoss": "None", "dividendPayout": "220938000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "343244000", "capitalExpenditures": "246992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228406000", "cashflowFromInvestment": "-642239000", "stockBasedCompensation": "-8858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-69282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407031000, "cost_of_revenue": 562933000, "gross_profit": -155902000, "research_and_development": null, "selling_general_admin": 51172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463122000, "depreciation_amortisation": 68413000, "ebitda": 531535000, "interest_expense": 187206000, "interest_income": null, "other_non_operating": null, "pretax_income": 275916000, "tax_provision": 560000, "effective_tax_rate": null, "net_income": 267297000, "net_income_continuing_ops": 275356000, "net_income_to_common": 267297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224314000, "short_term_investments": 0, "net_receivables": 2557504000, "inventory": null, "other_current_assets": null, "total_current_assets": 224314000, "net_ppe": null, "goodwill": null, "intangible_assets": 830110000, "goodwill_and_intangibles": 830110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12685295000, "total_assets": 12909609000, "short_term_debt": 23467000, "accounts_payable": 6641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23467000, "long_term_debt": 7203731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7877882000, "total_liabilities": 7901349000, "total_debt": 7227198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1990770000, "total_equity": 4626452000, "shares_outstanding": 279916000, "operating_cash_flow": 343244000, "stock_based_compensation": -8858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -642239000, "dividends_paid": 220938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228406000, "free_cash_flow": 590236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "463122000", "ebitda": "531535000", "netIncome": "267297000", "grossProfit": "-155902000", "depreciation": "None", "totalRevenue": "407031000", "costOfRevenue": "562933000", "interestIncome": "5140000", "incomeBeforeTax": "275916000", "interestExpense": "187206000", "operatingIncome": "363267000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-87476000", "nonInterestIncome": "None", "operatingExpenses": "-519169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68413000", "sellingGeneralAndAdministrative": "51172000", "netIncomeFromContinuingOperations": "275356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12909609000", "longTermDebt": "7203731000", "shortTermDebt": "23467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "830110000", "reportedCurrency": "USD", "retainedEarnings": "-1990770000", "totalLiabilities": "7901349000", "otherCurrentAssets": "None", "totalCurrentAssets": "224314000", "currentLongTermDebt": "None", "longTermInvestments": "248421000", "shortTermInvestments": "0", "currentNetReceivables": "2557504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12685295000", "currentAccountsPayable": "6641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7791128000", "totalShareholderEquity": "4626452000", "capitalLeaseObligations": "303700000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "23467000", "otherNonCurrentLiabilities": "65029000", "totalNonCurrentLiabilities": "7877882000", "cashAndShortTermInvestments": "224314000", "commonStockSharesOutstanding": "279916000", "intangibleAssetsExcludingGoodwill": "830110000", "cashAndCashEquivalentsAtCarryingValue": "224314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-170354000", "profitLoss": "None", "dividendPayout": "220938000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "343244000", "capitalExpenditures": "246992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228406000", "cashflowFromInvestment": "-642239000", "stockBasedCompensation": "-8858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-69282000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 397610000, "cost_of_revenue": 13785000, "gross_profit": 383825000, "ebit": 343100000, "ebitda": 414843000, "pretax_income": 249041000, "tax_provision": 560000, "net_income": 241191000, "net_income_to_common": 241191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751715000, "total_current_assets": 3241237000, "total_assets": 12786571000, "short_term_debt": 5018000, "long_term_debt": 7201213000, "total_debt": 7206231000, "total_liabilities": 7830720000, "total_equity": 4576306000, "shares_outstanding": 283355000, "goodwill_and_intangibles": 834379000 }, "cash_flow": { "operating_cash_flow": 240305000, "capital_expenditure": 23353000, "free_cash_flow": 263658000, "dividends_paid": 220940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81686, "ticker_id": 6286, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343100000", "ebitda": "414843000", "netIncome": "241191000", "grossProfit": "383825000", "depreciation": "None", "totalRevenue": "397610000", "costOfRevenue": "13785000", "interestIncome": "9720000", "incomeBeforeTax": "249041000", "interestExpense": "94059000", "operatingIncome": "337163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-84339000", "nonInterestIncome": "None", "operatingExpenses": "46662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71743000", "sellingGeneralAndAdministrative": "16552000", "netIncomeFromContinuingOperations": "248481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12786571000", "longTermDebt": "7201213000", "shortTermDebt": "5018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834379000", "reportedCurrency": "USD", "retainedEarnings": "-2037129000", "totalLiabilities": "7830720000", "otherCurrentAssets": "None", "totalCurrentAssets": "3241237000", "currentLongTermDebt": "None", "longTermInvestments": "248325000", "shortTermInvestments": "0", "currentNetReceivables": "2489522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9545334000", "currentAccountsPayable": "6704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7505413000", "totalShareholderEquity": "4576306000", "capitalLeaseObligations": "304200000", "otherCurrentLiabilities": "63469000", "totalCurrentLiabilities": "278248000", "otherNonCurrentLiabilities": "47059000", "totalNonCurrentLiabilities": "7552472000", "cashAndShortTermInvestments": "751715000", "commonStockSharesOutstanding": "283355000", "intangibleAssetsExcludingGoodwill": "834379000", "cashAndCashEquivalentsAtCarryingValue": "751715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241191000", "profitLoss": "None", "dividendPayout": "220940000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240305000", "capitalExpenditures": "23353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74115000", "cashflowFromInvestment": "-166870000", "stockBasedCompensation": "1551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397610000, "cost_of_revenue": 13785000, "gross_profit": 383825000, "research_and_development": null, "selling_general_admin": 16552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343100000, "depreciation_amortisation": 71743000, "ebitda": 414843000, "interest_expense": 94059000, "interest_income": null, "other_non_operating": null, "pretax_income": 249041000, "tax_provision": 560000, "effective_tax_rate": null, "net_income": 241191000, "net_income_continuing_ops": 248481000, "net_income_to_common": 241191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751715000, "short_term_investments": 0, "net_receivables": 2489522000, "inventory": null, "other_current_assets": null, "total_current_assets": 3241237000, "net_ppe": null, "goodwill": null, "intangible_assets": 834379000, "goodwill_and_intangibles": 834379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9545334000, "total_assets": 12786571000, "short_term_debt": 5018000, "accounts_payable": 6704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278248000, "long_term_debt": 7201213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7552472000, "total_liabilities": 7830720000, "total_debt": 7206231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2037129000, "total_equity": 4576306000, "shares_outstanding": 283355000, "operating_cash_flow": 240305000, "stock_based_compensation": 1551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166870000, "dividends_paid": 220940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74115000, "free_cash_flow": 263658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343100000", "ebitda": "414843000", "netIncome": "241191000", "grossProfit": "383825000", "depreciation": "None", "totalRevenue": "397610000", "costOfRevenue": "13785000", "interestIncome": "9720000", "incomeBeforeTax": "249041000", "interestExpense": "94059000", "operatingIncome": "337163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-84339000", "nonInterestIncome": "None", "operatingExpenses": "46662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71743000", "sellingGeneralAndAdministrative": "16552000", "netIncomeFromContinuingOperations": "248481000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12786571000", "longTermDebt": "7201213000", "shortTermDebt": "5018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834379000", "reportedCurrency": "USD", "retainedEarnings": "-2037129000", "totalLiabilities": "7830720000", "otherCurrentAssets": "None", "totalCurrentAssets": "3241237000", "currentLongTermDebt": "None", "longTermInvestments": "248325000", "shortTermInvestments": "0", "currentNetReceivables": "2489522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9545334000", "currentAccountsPayable": "6704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7505413000", "totalShareholderEquity": "4576306000", "capitalLeaseObligations": "304200000", "otherCurrentLiabilities": "63469000", "totalCurrentLiabilities": "278248000", "otherNonCurrentLiabilities": "47059000", "totalNonCurrentLiabilities": "7552472000", "cashAndShortTermInvestments": "751715000", "commonStockSharesOutstanding": "283355000", "intangibleAssetsExcludingGoodwill": "834379000", "cashAndCashEquivalentsAtCarryingValue": "751715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241191000", "profitLoss": "None", "dividendPayout": "220940000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240305000", "capitalExpenditures": "23353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74115000", "cashflowFromInvestment": "-166870000", "stockBasedCompensation": "1551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71743000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 394876000, "cost_of_revenue": 13942000, "gross_profit": 380934000, "ebit": 246644000, "ebitda": 320149000, "pretax_income": 156710000, "tax_provision": 545000, "net_income": 151439000, "net_income_to_common": 151439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604164000, "total_current_assets": 3041400000, "total_assets": 12492068000, "short_term_debt": 10064000, "long_term_debt": 6892308000, "total_debt": 6902372000, "total_liabilities": 7558758000, "total_equity": 4554878000, "shares_outstanding": 277797000, "goodwill_and_intangibles": 838650000 }, "cash_flow": { "operating_cash_flow": 293375000, "capital_expenditure": 21191000, "free_cash_flow": 314566000, "dividends_paid": 220933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81687, "ticker_id": 6286, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246644000", "ebitda": "320149000", "netIncome": "151439000", "grossProfit": "380934000", "depreciation": "None", "totalRevenue": "394876000", "costOfRevenue": "13942000", "interestIncome": "4580000", "incomeBeforeTax": "156710000", "interestExpense": "89934000", "operatingIncome": "242064000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-85354000", "nonInterestIncome": "None", "operatingExpenses": "138870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73505000", "sellingGeneralAndAdministrative": "15907000", "netIncomeFromContinuingOperations": "156165000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12492068000", "longTermDebt": "6892308000", "shortTermDebt": "10064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "838650000", "reportedCurrency": "USD", "retainedEarnings": "-2057380000", "totalLiabilities": "7558758000", "otherCurrentAssets": "-2437236000", "totalCurrentAssets": "3041400000", "currentLongTermDebt": "None", "longTermInvestments": "243393000", "shortTermInvestments": "0", "currentNetReceivables": "2437236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9450668000", "currentAccountsPayable": "5564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196993000", "totalShareholderEquity": "4554878000", "capitalLeaseObligations": "304685000", "otherCurrentLiabilities": "87985000", "totalCurrentLiabilities": "317134000", "otherNonCurrentLiabilities": "44631000", "totalNonCurrentLiabilities": "7241624000", "cashAndShortTermInvestments": "604164000", "commonStockSharesOutstanding": "277797000", "intangibleAssetsExcludingGoodwill": "838650000", "cashAndCashEquivalentsAtCarryingValue": "604164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151439000", "profitLoss": "None", "dividendPayout": "220933000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293375000", "capitalExpenditures": "21191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175565000", "cashflowFromInvestment": "-33651000", "stockBasedCompensation": "6156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394876000, "cost_of_revenue": 13942000, "gross_profit": 380934000, "research_and_development": null, "selling_general_admin": 15907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246644000, "depreciation_amortisation": 73505000, "ebitda": 320149000, "interest_expense": 89934000, "interest_income": null, "other_non_operating": null, "pretax_income": 156710000, "tax_provision": 545000, "effective_tax_rate": null, "net_income": 151439000, "net_income_continuing_ops": 156165000, "net_income_to_common": 151439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604164000, "short_term_investments": 0, "net_receivables": 2437236000, "inventory": null, "other_current_assets": null, "total_current_assets": 3041400000, "net_ppe": null, "goodwill": null, "intangible_assets": 838650000, "goodwill_and_intangibles": 838650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9450668000, "total_assets": 12492068000, "short_term_debt": 10064000, "accounts_payable": 5564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317134000, "long_term_debt": 6892308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7241624000, "total_liabilities": 7558758000, "total_debt": 6902372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2057380000, "total_equity": 4554878000, "shares_outstanding": 277797000, "operating_cash_flow": 293375000, "stock_based_compensation": 6156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33651000, "dividends_paid": 220933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175565000, "free_cash_flow": 314566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246644000", "ebitda": "320149000", "netIncome": "151439000", "grossProfit": "380934000", "depreciation": "None", "totalRevenue": "394876000", "costOfRevenue": "13942000", "interestIncome": "4580000", "incomeBeforeTax": "156710000", "interestExpense": "89934000", "operatingIncome": "242064000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-85354000", "nonInterestIncome": "None", "operatingExpenses": "138870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73505000", "sellingGeneralAndAdministrative": "15907000", "netIncomeFromContinuingOperations": "156165000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2830000", "currentDebt": "None", "investments": "None", "totalAssets": "12492068000", "longTermDebt": "6892308000", "shortTermDebt": "10064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "838650000", "reportedCurrency": "USD", "retainedEarnings": "-2057380000", "totalLiabilities": "7558758000", "otherCurrentAssets": "-2437236000", "totalCurrentAssets": "3041400000", "currentLongTermDebt": "None", "longTermInvestments": "243393000", "shortTermInvestments": "0", "currentNetReceivables": "2437236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9450668000", "currentAccountsPayable": "5564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196993000", "totalShareholderEquity": "4554878000", "capitalLeaseObligations": "304685000", "otherCurrentLiabilities": "87985000", "totalCurrentLiabilities": "317134000", "otherNonCurrentLiabilities": "44631000", "totalNonCurrentLiabilities": "7241624000", "cashAndShortTermInvestments": "604164000", "commonStockSharesOutstanding": "277797000", "intangibleAssetsExcludingGoodwill": "838650000", "cashAndCashEquivalentsAtCarryingValue": "604164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151439000", "profitLoss": "None", "dividendPayout": "220933000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293375000", "capitalExpenditures": "21191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175565000", "cashflowFromInvestment": "-33651000", "stockBasedCompensation": "6156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "220933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73505000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 395235000, "cost_of_revenue": 13555000, "gross_profit": 381680000, "ebit": 258709000, "ebitda": 327991000, "pretax_income": 170918000, "tax_provision": 564000, "net_income": 165184000, "net_income_to_common": 165184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168875000, "total_current_assets": 2642824000, "total_assets": 12132521000, "short_term_debt": 2131000, "long_term_debt": 6889064000, "total_debt": 6891195000, "total_liabilities": 7537993000, "total_equity": 4215211000, "shares_outstanding": 273534000, "goodwill_and_intangibles": 842919000 }, "cash_flow": { "operating_cash_flow": 252492000, "capital_expenditure": 12907000, "free_cash_flow": 265399000, "dividends_paid": 209061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81688, "ticker_id": 6286, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258709000", "ebitda": "327991000", "netIncome": "165184000", "grossProfit": "381680000", "depreciation": "None", "totalRevenue": "395235000", "costOfRevenue": "13555000", "interestIncome": "9356000", "incomeBeforeTax": "170918000", "interestExpense": "97272000", "operatingIncome": "258834000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "564000", "reportedCurrency": "USD", "netInterestIncome": "-87916000", "nonInterestIncome": "None", "operatingExpenses": "122846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69282000", "sellingGeneralAndAdministrative": "18713000", "netIncomeFromContinuingOperations": "170354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2748000", "currentDebt": "None", "investments": "None", "totalAssets": "12132521000", "longTermDebt": "6889064000", "shortTermDebt": "2131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "842919000", "reportedCurrency": "USD", "retainedEarnings": "-1987886000", "totalLiabilities": "7537993000", "otherCurrentAssets": "None", "totalCurrentAssets": "2642824000", "currentLongTermDebt": "None", "longTermInvestments": "245661000", "shortTermInvestments": "0", "currentNetReceivables": "2473949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9489697000", "currentAccountsPayable": "4596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7194264000", "totalShareholderEquity": "4215211000", "capitalLeaseObligations": "305200000", "otherCurrentLiabilities": "73251000", "totalCurrentLiabilities": "300003000", "otherNonCurrentLiabilities": "43726000", "totalNonCurrentLiabilities": "7237990000", "cashAndShortTermInvestments": "168875000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "842919000", "cashAndCashEquivalentsAtCarryingValue": "168875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170354000", "profitLoss": "None", "dividendPayout": "209061000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252492000", "capitalExpenditures": "12907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1080253000", "cashflowFromInvestment": "534004000", "stockBasedCompensation": "8858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395235000, "cost_of_revenue": 13555000, "gross_profit": 381680000, "research_and_development": null, "selling_general_admin": 18713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258709000, "depreciation_amortisation": 69282000, "ebitda": 327991000, "interest_expense": 97272000, "interest_income": null, "other_non_operating": null, "pretax_income": 170918000, "tax_provision": 564000, "effective_tax_rate": null, "net_income": 165184000, "net_income_continuing_ops": 170354000, "net_income_to_common": 165184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168875000, "short_term_investments": 0, "net_receivables": 2473949000, "inventory": null, "other_current_assets": null, "total_current_assets": 2642824000, "net_ppe": null, "goodwill": null, "intangible_assets": 842919000, "goodwill_and_intangibles": 842919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9489697000, "total_assets": 12132521000, "short_term_debt": 2131000, "accounts_payable": 4596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300003000, "long_term_debt": 6889064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7237990000, "total_liabilities": 7537993000, "total_debt": 6891195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1987886000, "total_equity": 4215211000, "shares_outstanding": 273534000, "operating_cash_flow": 252492000, "stock_based_compensation": 8858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 534004000, "dividends_paid": 209061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1080253000, "free_cash_flow": 265399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258709000", "ebitda": "327991000", "netIncome": "165184000", "grossProfit": "381680000", "depreciation": "None", "totalRevenue": "395235000", "costOfRevenue": "13555000", "interestIncome": "9356000", "incomeBeforeTax": "170918000", "interestExpense": "97272000", "operatingIncome": "258834000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "564000", "reportedCurrency": "USD", "netInterestIncome": "-87916000", "nonInterestIncome": "None", "operatingExpenses": "122846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69282000", "sellingGeneralAndAdministrative": "18713000", "netIncomeFromContinuingOperations": "170354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2748000", "currentDebt": "None", "investments": "None", "totalAssets": "12132521000", "longTermDebt": "6889064000", "shortTermDebt": "2131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "842919000", "reportedCurrency": "USD", "retainedEarnings": "-1987886000", "totalLiabilities": "7537993000", "otherCurrentAssets": "None", "totalCurrentAssets": "2642824000", "currentLongTermDebt": "None", "longTermInvestments": "245661000", "shortTermInvestments": "0", "currentNetReceivables": "2473949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9489697000", "currentAccountsPayable": "4596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7194264000", "totalShareholderEquity": "4215211000", "capitalLeaseObligations": "305200000", "otherCurrentLiabilities": "73251000", "totalCurrentLiabilities": "300003000", "otherNonCurrentLiabilities": "43726000", "totalNonCurrentLiabilities": "7237990000", "cashAndShortTermInvestments": "168875000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "842919000", "cashAndCashEquivalentsAtCarryingValue": "168875000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170354000", "profitLoss": "None", "dividendPayout": "209061000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252492000", "capitalExpenditures": "12907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1080253000", "cashflowFromInvestment": "534004000", "stockBasedCompensation": "8858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69282000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 389615000, "cost_of_revenue": 12228000, "gross_profit": 377387000, "ebit": 322022000, "ebitda": 390223000, "pretax_income": 224175000, "tax_provision": 565000, "net_income": 217212000, "net_income_to_common": 217212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462632000, "total_current_assets": 3771989000, "total_assets": 13330770000, "short_term_debt": 869900000, "long_term_debt": 7735877000, "total_debt": 8605777000, "total_liabilities": 8685246000, "total_equity": 4268562000, "shares_outstanding": 273534000, "goodwill_and_intangibles": 847189000 }, "cash_flow": { "operating_cash_flow": 292413000, "capital_expenditure": 23753000, "free_cash_flow": 316166000, "dividends_paid": 208776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81689, "ticker_id": 6286, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322022000", "ebitda": "390223000", "netIncome": "217212000", "grossProfit": "377387000", "depreciation": "None", "totalRevenue": "389615000", "costOfRevenue": "12228000", "interestIncome": "13816000", "incomeBeforeTax": "224175000", "interestExpense": "97847000", "operatingIncome": "308206000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "565000", "reportedCurrency": "USD", "netInterestIncome": "-84031000", "nonInterestIncome": "None", "operatingExpenses": "69181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68201000", "sellingGeneralAndAdministrative": "14362000", "netIncomeFromContinuingOperations": "223610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "13330770000", "longTermDebt": "7735877000", "shortTermDebt": "869900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "847189000", "reportedCurrency": "USD", "retainedEarnings": "-1944009000", "totalLiabilities": "8685246000", "otherCurrentAssets": "None", "totalCurrentAssets": "3771989000", "currentLongTermDebt": "None", "longTermInvestments": "254821000", "shortTermInvestments": "560832000", "currentNetReceivables": "2748525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9558781000", "currentAccountsPayable": "5802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8041638000", "totalShareholderEquity": "4268562000", "capitalLeaseObligations": "305761000", "otherCurrentLiabilities": "112906000", "totalCurrentLiabilities": "347216000", "otherNonCurrentLiabilities": "296392000", "totalNonCurrentLiabilities": "8338030000", "cashAndShortTermInvestments": "462632000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "847189000", "cashAndCashEquivalentsAtCarryingValue": "462632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223610000", "profitLoss": "None", "dividendPayout": "208776000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "292413000", "capitalExpenditures": "23753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104881000", "cashflowFromInvestment": "-428797000", "stockBasedCompensation": "5252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389615000, "cost_of_revenue": 12228000, "gross_profit": 377387000, "research_and_development": null, "selling_general_admin": 14362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322022000, "depreciation_amortisation": 68201000, "ebitda": 390223000, "interest_expense": 97847000, "interest_income": null, "other_non_operating": null, "pretax_income": 224175000, "tax_provision": 565000, "effective_tax_rate": null, "net_income": 217212000, "net_income_continuing_ops": 223610000, "net_income_to_common": 217212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462632000, "short_term_investments": 560832000, "net_receivables": 2748525000, "inventory": null, "other_current_assets": null, "total_current_assets": 3771989000, "net_ppe": null, "goodwill": null, "intangible_assets": 847189000, "goodwill_and_intangibles": 847189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9558781000, "total_assets": 13330770000, "short_term_debt": 869900000, "accounts_payable": 5802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347216000, "long_term_debt": 7735877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8338030000, "total_liabilities": 8685246000, "total_debt": 8605777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1944009000, "total_equity": 4268562000, "shares_outstanding": 273534000, "operating_cash_flow": 292413000, "stock_based_compensation": 5252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -428797000, "dividends_paid": 208776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104881000, "free_cash_flow": 316166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322022000", "ebitda": "390223000", "netIncome": "217212000", "grossProfit": "377387000", "depreciation": "None", "totalRevenue": "389615000", "costOfRevenue": "12228000", "interestIncome": "13816000", "incomeBeforeTax": "224175000", "interestExpense": "97847000", "operatingIncome": "308206000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "565000", "reportedCurrency": "USD", "netInterestIncome": "-84031000", "nonInterestIncome": "None", "operatingExpenses": "69181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68201000", "sellingGeneralAndAdministrative": "14362000", "netIncomeFromContinuingOperations": "223610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "13330770000", "longTermDebt": "7735877000", "shortTermDebt": "869900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "847189000", "reportedCurrency": "USD", "retainedEarnings": "-1944009000", "totalLiabilities": "8685246000", "otherCurrentAssets": "None", "totalCurrentAssets": "3771989000", "currentLongTermDebt": "None", "longTermInvestments": "254821000", "shortTermInvestments": "560832000", "currentNetReceivables": "2748525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9558781000", "currentAccountsPayable": "5802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8041638000", "totalShareholderEquity": "4268562000", "capitalLeaseObligations": "305761000", "otherCurrentLiabilities": "112906000", "totalCurrentLiabilities": "347216000", "otherNonCurrentLiabilities": "296392000", "totalNonCurrentLiabilities": "8338030000", "cashAndShortTermInvestments": "462632000", "commonStockSharesOutstanding": "273534000", "intangibleAssetsExcludingGoodwill": "847189000", "cashAndCashEquivalentsAtCarryingValue": "462632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223610000", "profitLoss": "None", "dividendPayout": "208776000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "292413000", "capitalExpenditures": "23753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104881000", "cashflowFromInvestment": "-428797000", "stockBasedCompensation": "5252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68201000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 385341000, "cost_of_revenue": 11758000, "gross_profit": 373583000, "ebit": 267654000, "ebitda": 335701000, "pretax_income": 190615000, "tax_provision": 515000, "net_income": 184694000, "net_income_to_common": 184694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494135000, "total_current_assets": 3520870000, "total_assets": 12680997000, "short_term_debt": 708000, "long_term_debt": 7413012000, "total_debt": 7413720000, "total_liabilities": 8056245000, "total_equity": 4254877000, "shares_outstanding": 274798000, "goodwill_and_intangibles": 629441000 }, "cash_flow": { "operating_cash_flow": 270400000, "capital_expenditure": 8319000, "free_cash_flow": 278719000, "dividends_paid": 208779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81691, "ticker_id": 6286, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267654000", "ebitda": "335701000", "netIncome": "184694000", "grossProfit": "373583000", "depreciation": "None", "totalRevenue": "385341000", "costOfRevenue": "11758000", "interestIncome": "14876000", "incomeBeforeTax": "190615000", "interestExpense": "95705000", "operatingIncome": "271444000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "515000", "reportedCurrency": "USD", "netInterestIncome": "-80829000", "nonInterestIncome": "None", "operatingExpenses": "102139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68047000", "sellingGeneralAndAdministrative": "13472000", "netIncomeFromContinuingOperations": "190100000" }, "balance": { "goodwill": "None", "inventory": "1048241000", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "12680997000", "longTermDebt": "7413012000", "shortTermDebt": "708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "629441000", "reportedCurrency": "USD", "retainedEarnings": "-1952445000", "totalLiabilities": "8056245000", "otherCurrentAssets": "-1048241000", "totalCurrentAssets": "3520870000", "currentLongTermDebt": "None", "longTermInvestments": "257207000", "shortTermInvestments": "554106000", "currentNetReceivables": "2472629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9160127000", "currentAccountsPayable": "5488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7670117000", "totalShareholderEquity": "4254877000", "capitalLeaseObligations": "257105000", "otherCurrentLiabilities": "100123000", "totalCurrentLiabilities": "344738000", "otherNonCurrentLiabilities": "41390000", "totalNonCurrentLiabilities": "7711507000", "cashAndShortTermInvestments": "494135000", "commonStockSharesOutstanding": "274798000", "intangibleAssetsExcludingGoodwill": "629441000", "cashAndCashEquivalentsAtCarryingValue": "494135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "208779000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270400000", "capitalExpenditures": "8319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "701631000", "cashflowFromInvestment": "-572390000", "stockBasedCompensation": "5463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385341000, "cost_of_revenue": 11758000, "gross_profit": 373583000, "research_and_development": null, "selling_general_admin": 13472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267654000, "depreciation_amortisation": 68047000, "ebitda": 335701000, "interest_expense": 95705000, "interest_income": null, "other_non_operating": null, "pretax_income": 190615000, "tax_provision": 515000, "effective_tax_rate": null, "net_income": 184694000, "net_income_continuing_ops": 190100000, "net_income_to_common": 184694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494135000, "short_term_investments": 554106000, "net_receivables": 2472629000, "inventory": 1048241000, "other_current_assets": null, "total_current_assets": 3520870000, "net_ppe": null, "goodwill": null, "intangible_assets": 629441000, "goodwill_and_intangibles": 629441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9160127000, "total_assets": 12680997000, "short_term_debt": 708000, "accounts_payable": 5488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344738000, "long_term_debt": 7413012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7711507000, "total_liabilities": 8056245000, "total_debt": 7413720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1952445000, "total_equity": 4254877000, "shares_outstanding": 274798000, "operating_cash_flow": 270400000, "stock_based_compensation": 5463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -572390000, "dividends_paid": 208779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 701631000, "free_cash_flow": 278719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267654000", "ebitda": "335701000", "netIncome": "184694000", "grossProfit": "373583000", "depreciation": "None", "totalRevenue": "385341000", "costOfRevenue": "11758000", "interestIncome": "14876000", "incomeBeforeTax": "190615000", "interestExpense": "95705000", "operatingIncome": "271444000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "515000", "reportedCurrency": "USD", "netInterestIncome": "-80829000", "nonInterestIncome": "None", "operatingExpenses": "102139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68047000", "sellingGeneralAndAdministrative": "13472000", "netIncomeFromContinuingOperations": "190100000" }, "balance": { "goodwill": "None", "inventory": "1048241000", "commonStock": "2744000", "currentDebt": "None", "investments": "None", "totalAssets": "12680997000", "longTermDebt": "7413012000", "shortTermDebt": "708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "629441000", "reportedCurrency": "USD", "retainedEarnings": "-1952445000", "totalLiabilities": "8056245000", "otherCurrentAssets": "-1048241000", "totalCurrentAssets": "3520870000", "currentLongTermDebt": "None", "longTermInvestments": "257207000", "shortTermInvestments": "554106000", "currentNetReceivables": "2472629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9160127000", "currentAccountsPayable": "5488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7670117000", "totalShareholderEquity": "4254877000", "capitalLeaseObligations": "257105000", "otherCurrentLiabilities": "100123000", "totalCurrentLiabilities": "344738000", "otherNonCurrentLiabilities": "41390000", "totalNonCurrentLiabilities": "7711507000", "cashAndShortTermInvestments": "494135000", "commonStockSharesOutstanding": "274798000", "intangibleAssetsExcludingGoodwill": "629441000", "cashAndCashEquivalentsAtCarryingValue": "494135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "208779000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270400000", "capitalExpenditures": "8319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "701631000", "cashflowFromInvestment": "-572390000", "stockBasedCompensation": "5463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68047000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 380626000, "cost_of_revenue": 11870000, "gross_profit": 368756000, "ebit": 301494000, "ebitda": 370032000, "pretax_income": 214824000, "tax_provision": 412000, "net_income": 208250000, "net_income_to_common": 208250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94494000, "total_current_assets": 2844669000, "total_assets": 11777168000, "short_term_debt": 1258857000, "long_term_debt": 6632842000, "total_debt": 7891699000, "total_liabilities": 7272243000, "total_equity": 4134311000, "shares_outstanding": 272065000, "goodwill_and_intangibles": 632718000 }, "cash_flow": { "operating_cash_flow": 252085000, "capital_expenditure": 7513000, "free_cash_flow": 259598000, "dividends_paid": 206583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81692, "ticker_id": 6286, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301494000", "ebitda": "370032000", "netIncome": "208250000", "grossProfit": "368756000", "depreciation": "None", "totalRevenue": "380626000", "costOfRevenue": "11870000", "interestIncome": "8065000", "incomeBeforeTax": "214824000", "interestExpense": "86670000", "operatingIncome": "293429000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-78605000", "nonInterestIncome": "None", "operatingExpenses": "75327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68538000", "sellingGeneralAndAdministrative": "13851000", "netIncomeFromContinuingOperations": "214412000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2715000", "currentDebt": "None", "investments": "None", "totalAssets": "11777168000", "longTermDebt": "6632842000", "shortTermDebt": "1258857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "632718000", "reportedCurrency": "USD", "retainedEarnings": "-1928360000", "totalLiabilities": "7272243000", "otherCurrentAssets": "90372000", "totalCurrentAssets": "2844669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "347782000", "currentNetReceivables": "2312021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8932499000", "currentAccountsPayable": "4455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8148178000", "totalShareholderEquity": "4134311000", "capitalLeaseObligations": "256479000", "otherCurrentLiabilities": "-1173145000", "totalCurrentLiabilities": "343338000", "otherNonCurrentLiabilities": "39584000", "totalNonCurrentLiabilities": "6928905000", "cashAndShortTermInvestments": "94494000", "commonStockSharesOutstanding": "272065000", "intangibleAssetsExcludingGoodwill": "632718000", "cashAndCashEquivalentsAtCarryingValue": "94494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208147000", "profitLoss": "None", "dividendPayout": "206583000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252085000", "capitalExpenditures": "7513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212768000", "cashflowFromInvestment": "-156356000", "stockBasedCompensation": "5425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380626000, "cost_of_revenue": 11870000, "gross_profit": 368756000, "research_and_development": null, "selling_general_admin": 13851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301494000, "depreciation_amortisation": 68538000, "ebitda": 370032000, "interest_expense": 86670000, "interest_income": null, "other_non_operating": null, "pretax_income": 214824000, "tax_provision": 412000, "effective_tax_rate": null, "net_income": 208250000, "net_income_continuing_ops": 214412000, "net_income_to_common": 208250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94494000, "short_term_investments": 347782000, "net_receivables": 2312021000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2844669000, "net_ppe": null, "goodwill": null, "intangible_assets": 632718000, "goodwill_and_intangibles": 632718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8932499000, "total_assets": 11777168000, "short_term_debt": 1258857000, "accounts_payable": 4455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343338000, "long_term_debt": 6632842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6928905000, "total_liabilities": 7272243000, "total_debt": 7891699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1928360000, "total_equity": 4134311000, "shares_outstanding": 272065000, "operating_cash_flow": 252085000, "stock_based_compensation": 5425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7513000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156356000, "dividends_paid": 206583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212768000, "free_cash_flow": 259598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "301494000", "ebitda": "370032000", "netIncome": "208250000", "grossProfit": "368756000", "depreciation": "None", "totalRevenue": "380626000", "costOfRevenue": "11870000", "interestIncome": "8065000", "incomeBeforeTax": "214824000", "interestExpense": "86670000", "operatingIncome": "293429000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-78605000", "nonInterestIncome": "None", "operatingExpenses": "75327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68538000", "sellingGeneralAndAdministrative": "13851000", "netIncomeFromContinuingOperations": "214412000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2715000", "currentDebt": "None", "investments": "None", "totalAssets": "11777168000", "longTermDebt": "6632842000", "shortTermDebt": "1258857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "632718000", "reportedCurrency": "USD", "retainedEarnings": "-1928360000", "totalLiabilities": "7272243000", "otherCurrentAssets": "90372000", "totalCurrentAssets": "2844669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "347782000", "currentNetReceivables": "2312021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8932499000", "currentAccountsPayable": "4455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8148178000", "totalShareholderEquity": "4134311000", "capitalLeaseObligations": "256479000", "otherCurrentLiabilities": "-1173145000", "totalCurrentLiabilities": "343338000", "otherNonCurrentLiabilities": "39584000", "totalNonCurrentLiabilities": "6928905000", "cashAndShortTermInvestments": "94494000", "commonStockSharesOutstanding": "272065000", "intangibleAssetsExcludingGoodwill": "632718000", "cashAndCashEquivalentsAtCarryingValue": "94494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208147000", "profitLoss": "None", "dividendPayout": "206583000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "252085000", "capitalExpenditures": "7513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212768000", "cashflowFromInvestment": "-156356000", "stockBasedCompensation": "5425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68538000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 375964000, "cost_of_revenue": 11818000, "gross_profit": 364146000, "ebit": 266838000, "ebitda": 335474000, "pretax_income": 180163000, "tax_provision": 637000, "net_income": 174464000, "net_income_to_common": 174464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211533000, "total_current_assets": 2792791000, "total_assets": 11784021000, "short_term_debt": 412629000, "long_term_debt": 6630196000, "total_debt": 7042825000, "total_liabilities": 7286204000, "total_equity": 4127218000, "shares_outstanding": 272026000, "goodwill_and_intangibles": 635994000 }, "cash_flow": { "operating_cash_flow": 257872000, "capital_expenditure": 103000, "free_cash_flow": 257975000, "dividends_paid": 206578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81693, "ticker_id": 6286, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266838000", "ebitda": "335474000", "netIncome": "174464000", "grossProfit": "364146000", "depreciation": "None", "totalRevenue": "375964000", "costOfRevenue": "11818000", "interestIncome": "9232000", "incomeBeforeTax": "180163000", "interestExpense": "86675000", "operatingIncome": "257606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-77443000", "nonInterestIncome": "None", "operatingExpenses": "106540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68636000", "sellingGeneralAndAdministrative": "17886000", "netIncomeFromContinuingOperations": "179526000" }, "balance": { "goodwill": "None", "inventory": "554777000", "commonStock": "2715000", "currentDebt": "None", "investments": "None", "totalAssets": "11784021000", "longTermDebt": "6630196000", "shortTermDebt": "412629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "635994000", "reportedCurrency": "USD", "retainedEarnings": "-1930027000", "totalLiabilities": "7286204000", "otherCurrentAssets": "52307000", "totalCurrentAssets": "2792791000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "343244000", "currentNetReceivables": "2185707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8991230000", "currentAccountsPayable": "4692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6881070000", "totalShareholderEquity": "4127218000", "capitalLeaseObligations": "250874000", "otherCurrentLiabilities": "89154000", "totalCurrentLiabilities": "362878000", "otherNonCurrentLiabilities": "42256000", "totalNonCurrentLiabilities": "6923326000", "cashAndShortTermInvestments": "211533000", "commonStockSharesOutstanding": "272026000", "intangibleAssetsExcludingGoodwill": "635994000", "cashAndCashEquivalentsAtCarryingValue": "211533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174389000", "profitLoss": "None", "dividendPayout": "206578000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257872000", "capitalExpenditures": "103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281921000", "cashflowFromInvestment": "-448401000", "stockBasedCompensation": "8122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375964000, "cost_of_revenue": 11818000, "gross_profit": 364146000, "research_and_development": null, "selling_general_admin": 17886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266838000, "depreciation_amortisation": 68636000, "ebitda": 335474000, "interest_expense": 86675000, "interest_income": null, "other_non_operating": null, "pretax_income": 180163000, "tax_provision": 637000, "effective_tax_rate": null, "net_income": 174464000, "net_income_continuing_ops": 179526000, "net_income_to_common": 174464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211533000, "short_term_investments": 343244000, "net_receivables": 2185707000, "inventory": 554777000, "other_current_assets": null, "total_current_assets": 2792791000, "net_ppe": null, "goodwill": null, "intangible_assets": 635994000, "goodwill_and_intangibles": 635994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8991230000, "total_assets": 11784021000, "short_term_debt": 412629000, "accounts_payable": 4692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362878000, "long_term_debt": 6630196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6923326000, "total_liabilities": 7286204000, "total_debt": 7042825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1930027000, "total_equity": 4127218000, "shares_outstanding": 272026000, "operating_cash_flow": 257872000, "stock_based_compensation": 8122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448401000, "dividends_paid": 206578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -281921000, "free_cash_flow": 257975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266838000", "ebitda": "335474000", "netIncome": "174464000", "grossProfit": "364146000", "depreciation": "None", "totalRevenue": "375964000", "costOfRevenue": "11818000", "interestIncome": "9232000", "incomeBeforeTax": "180163000", "interestExpense": "86675000", "operatingIncome": "257606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-77443000", "nonInterestIncome": "None", "operatingExpenses": "106540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68636000", "sellingGeneralAndAdministrative": "17886000", "netIncomeFromContinuingOperations": "179526000" }, "balance": { "goodwill": "None", "inventory": "554777000", "commonStock": "2715000", "currentDebt": "None", "investments": "None", "totalAssets": "11784021000", "longTermDebt": "6630196000", "shortTermDebt": "412629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "635994000", "reportedCurrency": "USD", "retainedEarnings": "-1930027000", "totalLiabilities": "7286204000", "otherCurrentAssets": "52307000", "totalCurrentAssets": "2792791000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "343244000", "currentNetReceivables": "2185707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8991230000", "currentAccountsPayable": "4692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6881070000", "totalShareholderEquity": "4127218000", "capitalLeaseObligations": "250874000", "otherCurrentLiabilities": "89154000", "totalCurrentLiabilities": "362878000", "otherNonCurrentLiabilities": "42256000", "totalNonCurrentLiabilities": "6923326000", "cashAndShortTermInvestments": "211533000", "commonStockSharesOutstanding": "272026000", "intangibleAssetsExcludingGoodwill": "635994000", "cashAndCashEquivalentsAtCarryingValue": "211533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174389000", "profitLoss": "None", "dividendPayout": "206578000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257872000", "capitalExpenditures": "103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281921000", "cashflowFromInvestment": "-448401000", "stockBasedCompensation": "8122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68636000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 369029000, "cost_of_revenue": 11804000, "gross_profit": 357225000, "ebit": 295276000, "ebitda": 364291000, "pretax_income": 218213000, "tax_provision": 957000, "net_income": 211292000, "net_income_to_common": 211292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683983000, "total_current_assets": 2746625000, "total_assets": 11806658000, "short_term_debt": 2244000, "long_term_debt": 6627550000, "total_debt": 6629794000, "total_liabilities": 7297704000, "total_equity": 4156905000, "shares_outstanding": 269652162, "goodwill_and_intangibles": 639270000 }, "cash_flow": { "operating_cash_flow": 262996000, "capital_expenditure": 7903000, "free_cash_flow": 270899000, "dividends_paid": 197582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81694, "ticker_id": 6286, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295276000", "ebitda": "364291000", "netIncome": "211292000", "grossProfit": "357225000", "depreciation": "None", "totalRevenue": "369029000", "costOfRevenue": "11804000", "interestIncome": "5806000", "incomeBeforeTax": "218213000", "interestExpense": "82869000", "operatingIncome": "295276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "957000", "reportedCurrency": "USD", "netInterestIncome": "-77063000", "nonInterestIncome": "None", "operatingExpenses": "61949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69015000", "sellingGeneralAndAdministrative": "13761000", "netIncomeFromContinuingOperations": "217256000" }, "balance": { "goodwill": "None", "inventory": "683983000", "commonStock": "2709000", "currentDebt": "None", "investments": "None", "totalAssets": "11806658000", "longTermDebt": "6627550000", "shortTermDebt": "2244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639270000", "reportedCurrency": "USD", "retainedEarnings": "-1897913000", "totalLiabilities": "7297704000", "otherCurrentAssets": "39036000", "totalCurrentAssets": "2746625000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2023606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9060033000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878664000", "totalShareholderEquity": "4156905000", "capitalLeaseObligations": "251114000", "otherCurrentLiabilities": "90564000", "totalCurrentLiabilities": "382468000", "otherNonCurrentLiabilities": "36572000", "totalNonCurrentLiabilities": "6915236000", "cashAndShortTermInvestments": "683983000", "commonStockSharesOutstanding": "269652162", "intangibleAssetsExcludingGoodwill": "639270000", "cashAndCashEquivalentsAtCarryingValue": "683983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211152000", "profitLoss": "None", "dividendPayout": "197582000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262996000", "capitalExpenditures": "7903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "355371000", "cashflowFromInvestment": "-15533000", "stockBasedCompensation": "4914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369029000, "cost_of_revenue": 11804000, "gross_profit": 357225000, "research_and_development": null, "selling_general_admin": 13761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295276000, "depreciation_amortisation": 69015000, "ebitda": 364291000, "interest_expense": 82869000, "interest_income": null, "other_non_operating": null, "pretax_income": 218213000, "tax_provision": 957000, "effective_tax_rate": null, "net_income": 211292000, "net_income_continuing_ops": 217256000, "net_income_to_common": 211292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683983000, "short_term_investments": 0, "net_receivables": 2023606000, "inventory": 683983000, "other_current_assets": null, "total_current_assets": 2746625000, "net_ppe": null, "goodwill": null, "intangible_assets": 639270000, "goodwill_and_intangibles": 639270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9060033000, "total_assets": 11806658000, "short_term_debt": 2244000, "accounts_payable": 7011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382468000, "long_term_debt": 6627550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6915236000, "total_liabilities": 7297704000, "total_debt": 6629794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1897913000, "total_equity": 4156905000, "shares_outstanding": 269652162, "operating_cash_flow": 262996000, "stock_based_compensation": 4914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15533000, "dividends_paid": 197582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 355371000, "free_cash_flow": 270899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295276000", "ebitda": "364291000", "netIncome": "211292000", "grossProfit": "357225000", "depreciation": "None", "totalRevenue": "369029000", "costOfRevenue": "11804000", "interestIncome": "5806000", "incomeBeforeTax": "218213000", "interestExpense": "82869000", "operatingIncome": "295276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "957000", "reportedCurrency": "USD", "netInterestIncome": "-77063000", "nonInterestIncome": "None", "operatingExpenses": "61949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69015000", "sellingGeneralAndAdministrative": "13761000", "netIncomeFromContinuingOperations": "217256000" }, "balance": { "goodwill": "None", "inventory": "683983000", "commonStock": "2709000", "currentDebt": "None", "investments": "None", "totalAssets": "11806658000", "longTermDebt": "6627550000", "shortTermDebt": "2244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639270000", "reportedCurrency": "USD", "retainedEarnings": "-1897913000", "totalLiabilities": "7297704000", "otherCurrentAssets": "39036000", "totalCurrentAssets": "2746625000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2023606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9060033000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878664000", "totalShareholderEquity": "4156905000", "capitalLeaseObligations": "251114000", "otherCurrentLiabilities": "90564000", "totalCurrentLiabilities": "382468000", "otherNonCurrentLiabilities": "36572000", "totalNonCurrentLiabilities": "6915236000", "cashAndShortTermInvestments": "683983000", "commonStockSharesOutstanding": "269652162", "intangibleAssetsExcludingGoodwill": "639270000", "cashAndCashEquivalentsAtCarryingValue": "683983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211152000", "profitLoss": "None", "dividendPayout": "197582000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262996000", "capitalExpenditures": "7903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "355371000", "cashflowFromInvestment": "-15533000", "stockBasedCompensation": "4914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69015000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 359560000, "cost_of_revenue": 10219000, "gross_profit": 349341000, "ebit": 269577000, "ebitda": 339122000, "pretax_income": 189789000, "tax_provision": 482000, "net_income": 184010000, "net_income_to_common": 184010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81149000, "total_current_assets": 2118991000, "total_assets": 11235621000, "short_term_debt": 251512000, "long_term_debt": 6246206000, "total_debt": 6497718000, "total_liabilities": 6925411000, "total_equity": 3958538000, "shares_outstanding": 264207000, "goodwill_and_intangibles": 642546000 }, "cash_flow": { "operating_cash_flow": 253260000, "capital_expenditure": 12666000, "free_cash_flow": 265926000, "dividends_paid": 192307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81696, "ticker_id": 6286, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269577000", "ebitda": "339122000", "netIncome": "184010000", "grossProfit": "349341000", "depreciation": "None", "totalRevenue": "359560000", "costOfRevenue": "10219000", "interestIncome": "1273000", "incomeBeforeTax": "189789000", "interestExpense": "79788000", "operatingIncome": "268304000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "482000", "reportedCurrency": "USD", "netInterestIncome": "-78515000", "nonInterestIncome": "None", "operatingExpenses": "81037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69545000", "sellingGeneralAndAdministrative": "13600000", "netIncomeFromContinuingOperations": "189307000" }, "balance": { "goodwill": "None", "inventory": "81149000", "commonStock": "2670000", "currentDebt": "None", "investments": "None", "totalAssets": "11235621000", "longTermDebt": "6246206000", "shortTermDebt": "251512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "642546000", "reportedCurrency": "USD", "retainedEarnings": "-1911623000", "totalLiabilities": "6925411000", "otherCurrentAssets": "-81149000", "totalCurrentAssets": "2118991000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2037842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9116630000", "currentAccountsPayable": "14433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6497718000", "totalShareholderEquity": "3958538000", "capitalLeaseObligations": "251512000", "otherCurrentLiabilities": "83728000", "totalCurrentLiabilities": "396490000", "otherNonCurrentLiabilities": "31203000", "totalNonCurrentLiabilities": "6528921000", "cashAndShortTermInvestments": "81149000", "commonStockSharesOutstanding": "264207000", "intangibleAssetsExcludingGoodwill": "642546000", "cashAndCashEquivalentsAtCarryingValue": "81149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189307000", "profitLoss": "None", "dividendPayout": "192307000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253260000", "capitalExpenditures": "12666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7854000", "cashflowFromInvestment": "-189415000", "stockBasedCompensation": "5139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359560000, "cost_of_revenue": 10219000, "gross_profit": 349341000, "research_and_development": null, "selling_general_admin": 13600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269577000, "depreciation_amortisation": 69545000, "ebitda": 339122000, "interest_expense": 79788000, "interest_income": null, "other_non_operating": null, "pretax_income": 189789000, "tax_provision": 482000, "effective_tax_rate": null, "net_income": 184010000, "net_income_continuing_ops": 189307000, "net_income_to_common": 184010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81149000, "short_term_investments": null, "net_receivables": 2037842000, "inventory": 81149000, "other_current_assets": null, "total_current_assets": 2118991000, "net_ppe": null, "goodwill": null, "intangible_assets": 642546000, "goodwill_and_intangibles": 642546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9116630000, "total_assets": 11235621000, "short_term_debt": 251512000, "accounts_payable": 14433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396490000, "long_term_debt": 6246206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6528921000, "total_liabilities": 6925411000, "total_debt": 6497718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1911623000, "total_equity": 3958538000, "shares_outstanding": 264207000, "operating_cash_flow": 253260000, "stock_based_compensation": 5139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189415000, "dividends_paid": 192307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7854000, "free_cash_flow": 265926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269577000", "ebitda": "339122000", "netIncome": "184010000", "grossProfit": "349341000", "depreciation": "None", "totalRevenue": "359560000", "costOfRevenue": "10219000", "interestIncome": "1273000", "incomeBeforeTax": "189789000", "interestExpense": "79788000", "operatingIncome": "268304000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "482000", "reportedCurrency": "USD", "netInterestIncome": "-78515000", "nonInterestIncome": "None", "operatingExpenses": "81037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69545000", "sellingGeneralAndAdministrative": "13600000", "netIncomeFromContinuingOperations": "189307000" }, "balance": { "goodwill": "None", "inventory": "81149000", "commonStock": "2670000", "currentDebt": "None", "investments": "None", "totalAssets": "11235621000", "longTermDebt": "6246206000", "shortTermDebt": "251512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "642546000", "reportedCurrency": "USD", "retainedEarnings": "-1911623000", "totalLiabilities": "6925411000", "otherCurrentAssets": "-81149000", "totalCurrentAssets": "2118991000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2037842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9116630000", "currentAccountsPayable": "14433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6497718000", "totalShareholderEquity": "3958538000", "capitalLeaseObligations": "251512000", "otherCurrentLiabilities": "83728000", "totalCurrentLiabilities": "396490000", "otherNonCurrentLiabilities": "31203000", "totalNonCurrentLiabilities": "6528921000", "cashAndShortTermInvestments": "81149000", "commonStockSharesOutstanding": "264207000", "intangibleAssetsExcludingGoodwill": "642546000", "cashAndCashEquivalentsAtCarryingValue": "81149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189307000", "profitLoss": "None", "dividendPayout": "192307000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253260000", "capitalExpenditures": "12666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7854000", "cashflowFromInvestment": "-189415000", "stockBasedCompensation": "5139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69545000", "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": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "income_statement": { "revenue": 356589000, "cost_of_revenue": 11892000, "gross_profit": 344697000, "ebit": 239548000, "ebitda": 308568000, "pretax_income": 160177000, "tax_provision": 40000, "net_income": 155630000, "net_income_to_common": 155630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9450000, "total_current_assets": 1901239000, "total_assets": 11031937000, "short_term_debt": 253077000, "long_term_debt": 6248838000, "total_debt": 6501915000, "total_liabilities": 6929063000, "total_equity": 3750912000, "shares_outstanding": 263399999, "goodwill_and_intangibles": 646245000 }, "cash_flow": { "operating_cash_flow": 251933000, "capital_expenditure": 17116000, "free_cash_flow": 269049000, "dividends_paid": 189313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81697, "ticker_id": 6286, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:49.030918+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239548000", "ebitda": "308568000", "netIncome": "155630000", "grossProfit": "344697000", "depreciation": "None", "totalRevenue": "356589000", "costOfRevenue": "11892000", "interestIncome": "1273000", "incomeBeforeTax": "160177000", "interestExpense": "79371000", "operatingIncome": "238275000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-78098000", "nonInterestIncome": "None", "operatingExpenses": "106422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1273000", "costofGoodsAndServicesSold": "11892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69020000", "sellingGeneralAndAdministrative": "12639000", "netIncomeFromContinuingOperations": "160137000" }, "balance": { "goodwill": "None", "inventory": "9450000", "commonStock": "2626000", "currentDebt": "None", "investments": "None", "totalAssets": "11031937000", "longTermDebt": "6248838000", "shortTermDebt": "253077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "646245000", "reportedCurrency": "USD", "retainedEarnings": "-1903326000", "totalLiabilities": "6929063000", "otherCurrentAssets": "-9450000", "totalCurrentAssets": "1901239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1891789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9130698000", "currentAccountsPayable": "5084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8238398000", "shortLongTermDebtTotal": "6501915000", "totalShareholderEquity": "3750912000", "capitalLeaseObligations": "253077000", "otherCurrentLiabilities": "84446000", "totalCurrentLiabilities": "396801000", "otherNonCurrentLiabilities": "590695000", "totalNonCurrentLiabilities": "6532262000", "cashAndShortTermInvestments": "9450000", "commonStockSharesOutstanding": "263399999", "intangibleAssetsExcludingGoodwill": "646245000", "cashAndCashEquivalentsAtCarryingValue": "9450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160137000", "profitLoss": "None", "dividendPayout": "189313000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251933000", "capitalExpenditures": "17116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225504000", "cashflowFromInvestment": "-23801000", "stockBasedCompensation": "5013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356589000, "cost_of_revenue": 11892000, "gross_profit": 344697000, "research_and_development": null, "selling_general_admin": 12639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239548000, "depreciation_amortisation": 69020000, "ebitda": 308568000, "interest_expense": 79371000, "interest_income": null, "other_non_operating": null, "pretax_income": 160177000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": 155630000, "net_income_continuing_ops": 160137000, "net_income_to_common": 155630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9450000, "short_term_investments": null, "net_receivables": 1891789000, "inventory": 9450000, "other_current_assets": null, "total_current_assets": 1901239000, "net_ppe": null, "goodwill": null, "intangible_assets": 646245000, "goodwill_and_intangibles": 646245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9130698000, "total_assets": 11031937000, "short_term_debt": 253077000, "accounts_payable": 5084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396801000, "long_term_debt": 6248838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6532262000, "total_liabilities": 6929063000, "total_debt": 6501915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1903326000, "total_equity": 3750912000, "shares_outstanding": 263399999, "operating_cash_flow": 251933000, "stock_based_compensation": 5013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23801000, "dividends_paid": 189313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225504000, "free_cash_flow": 269049000, "net_change_in_cash": 2628000 }, "raw_data": { "income": { "ebit": "239548000", "ebitda": "308568000", "netIncome": "155630000", "grossProfit": "344697000", "depreciation": "None", "totalRevenue": "356589000", "costOfRevenue": "11892000", "interestIncome": "1273000", "incomeBeforeTax": "160177000", "interestExpense": "79371000", "operatingIncome": "238275000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-78098000", "nonInterestIncome": "None", "operatingExpenses": "106422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1273000", "costofGoodsAndServicesSold": "11892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69020000", "sellingGeneralAndAdministrative": "12639000", "netIncomeFromContinuingOperations": "160137000" }, "balance": { "goodwill": "None", "inventory": "9450000", "commonStock": "2626000", "currentDebt": "None", "investments": "None", "totalAssets": "11031937000", "longTermDebt": "6248838000", "shortTermDebt": "253077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "646245000", "reportedCurrency": "USD", "retainedEarnings": "-1903326000", "totalLiabilities": "6929063000", "otherCurrentAssets": "-9450000", "totalCurrentAssets": "1901239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1891789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9130698000", "currentAccountsPayable": "5084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8238398000", "shortLongTermDebtTotal": "6501915000", "totalShareholderEquity": "3750912000", "capitalLeaseObligations": "253077000", "otherCurrentLiabilities": "84446000", "totalCurrentLiabilities": "396801000", "otherNonCurrentLiabilities": "590695000", "totalNonCurrentLiabilities": "6532262000", "cashAndShortTermInvestments": "9450000", "commonStockSharesOutstanding": "263399999", "intangibleAssetsExcludingGoodwill": "646245000", "cashAndCashEquivalentsAtCarryingValue": "9450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160137000", "profitLoss": "None", "dividendPayout": "189313000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251933000", "capitalExpenditures": "17116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225504000", "cashflowFromInvestment": "-23801000", "stockBasedCompensation": "5013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }