{ "ticker": { "uuid": "2de3c6eb-5128-4c9d-8946-57ba13e5892b", "symbol": "BXMT", "name": "Blackstone Mortgage Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/2de3c6eb-5128-4c9d-8946-57ba13e5892b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2de3c6eb-5128-4c9d-8946-57ba13e5892b/" }, "ticker_metadata": { "id": 610, "uuid": "2de3c6eb-5128-4c9d-8946-57ba13e5892b", "symbol": "BXMT", "name": "Blackstone Mortgage Trust Inc", "asset_type": "equity", "market_cap": 3134140000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "Blackstone Mortgage Trust, Inc., a real estate financing company, originates senior secured commercial property loans in North America, Europe and Australia. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2de3c6eb-5128-4c9d-8946-57ba13e5892b", "symbol": "BXMT", "name": "Blackstone Mortgage Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/2de3c6eb-5128-4c9d-8946-57ba13e5892b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2de3c6eb-5128-4c9d-8946-57ba13e5892b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.29, "quality": 0.32, "momentum": 0.29, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 18.35, "market_cap": 3102588144.55, "pe_ratio": 29.9394, "earnings_yield": 0.0334, "ebitda_to_ev": 0.0519, "shareholder_yield": 0.1033, "roe": 0.0303, "piotroski_f_score": 6, "momentum_12_1": 0.1098, "volatility_252d": 0.1791 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:15.950222+00:00", "batch_id": "" }, "size": { "price_close": 18.35, "market_cap": 3102588144.55, "market_cap_usd": 3102588144.55, "enterprise_value": 18447016144.55, "shares_outstanding": 169078373, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.9394, "pb_ratio": 0.9085, "ptbv_ratio": 0.9377, "ps_ratio": 2.0206, "pcf_ratio": 8.9908, "pfcf_ratio": 8.6615, "ev_ebitda": 19.266, "ev_ebit": 20.3865, "ev_sales": 12.014, "ev_fcf": 51.4983, "earnings_yield": 0.0334, "fcf_yield": 0.0194, "price_to_sales": 2.0206, "price_to_book": 0.9085, "price_to_cashflow": 8.9908, "ebitda_to_ev": 0.0519, "sales_yield": 0.0832 }, "yield": { "dividend_yield": 0.1033, "buyback_yield": 0, "shareholder_yield": 0.1033, "debt_paydown_yield": null, "total_yield": 0.1033 }, "quality": { "gross_margin": 0.6256, "operating_margin": 0.5893, "net_margin": 0.0675, "ebitda_margin": 0.6236, "fcf_margin": 0.2333, "roe": 0.0303, "roa": 0.0053, "roic": 0.0464, "roc_greenblatt": null, "asset_turnover": 0.0782, "cash_conversion": 3.4566, "accruals_ratio": -0.0123, "sbc_to_revenue": 0.0182, "piotroski_f_score": 6, "altman_z_score": -0.3229, "earnings_stability_5y": 15.4829, "revenue_stability_5y": 0.5917, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0489, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.7473, "net_debt_to_ebitda": 16.0257, "debt_to_assets": 0.8097, "interest_coverage": 0.9353, "current_ratio": 0.0745, "quick_ratio": 0.0745, "net_debt": 15344428000, "local_beta": 0.0004, "volatility_252d": 0.1791, "volatility_60d": 0.3932, "max_drawdown_12m": -0.1123, "risk_adjusted_momentum": 0.6128 }, "growth": { "revenue_growth_1y": -0.0697, "revenue_growth_3y_cagr": 0.0486, "revenue_growth_5y_cagr": 0.2861, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.239, "eps_growth_5y_cagr": -0.0446, "fcf_growth_1y": -0.038, "book_value_growth_1y": -0.0609, "revenue_growth": -0.0697, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0408, "price_return_3m": -0.0208, "price_return_6m": -0.0311, "price_return_9m": -0.0162, "price_return_12m": 0.0645, "price_return_12m_ex1m": 0.1098, "momentum_6m": -0.0311, "momentum_12m": 0.0645, "momentum_12_1": 0.1098, "distance_from_52w_high": -0.0925, "distance_from_52w_low": 0.0815, "relative_strength": -0.0355 }, "raw_ttm": { "revenue_ttm": 1535458000, "gross_profit_ttm": 960526000, "ebit_ttm": 904863000, "ebitda_ttm": 957489000, "net_income_ttm": 103629000, "eps_diluted_ttm": 0.6129, "operating_cash_flow_ttm": 345084000, "capital_expenditure_ttm": 13122000, "fcf_ttm": 358206000, "dividends_paid_ttm": 320599000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 967450000, "cash_and_equivalents": 549153000, "total_current_assets": 688780000, "total_current_liabilities": 9247167000, "net_ppe": null, "total_assets": 19629808000, "total_debt": 15893581000, "total_equity": 3414960000, "net_working_capital": -18102000, "book_value_per_share": 20.1975, "retained_earnings": -2031167000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3308781000, "tangible_book_per_share": 19.5695 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 70, "rank_pb": 18, "rank_ptbv": 15, "rank_ps": 48, "rank_pcf": 38, "rank_ev_ebitda": 75, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 81, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 65, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 40, "rank_piotroski": 34, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56 }, "composites": { "value_composite": 71, "quality_composite": 68, "momentum_composite": 71, "growth_composite": 95, "yield_composite": 5, "svqf_composite": 85, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3046, "os_score": 0.12, "value_percentile": 0.29, "quality_percentile": 0.32, "momentum_percentile": 0.29, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3664, "ticker_id": 610, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:15.950222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.35, "market_cap": 3102588144.55, "market_cap_usd": 3102588144.55, "enterprise_value": 18447016144.55, "shares_outstanding": 169078373, "fx_rate_to_usd": null, "pe_ratio": 29.9393813, "pb_ratio": 0.9085284, "ptbv_ratio": 0.93768314, "ps_ratio": 2.02062716, "pcf_ratio": 8.99082005, "pfcf_ratio": 8.66146336, "ev_ebitda": 19.26603454, "ev_ebit": 20.38652939, "ev_sales": 12.01401546, "ev_fcf": 51.49834493, "earnings_yield": 0.03340082, "fcf_yield": 0.0194181, "dividend_yield": 0.10333276, "buyback_yield": 0, "shareholder_yield": 0.10333276, "debt_paydown_yield": null, "total_yield": 0.10333276, "gross_margin": 0.62556319, "operating_margin": 0.58931146, "net_margin": 0.06749061, "ebitda_margin": 0.62358528, "fcf_margin": 0.23328935, "roe": 0.0303456, "roa": 0.00527917, "roic": 0.04639688, "roc_greenblatt": null, "asset_turnover": 0.07822073, "cash_conversion": 3.45661929, "accruals_ratio": -0.01230043, "sbc_to_revenue": 0.01822518, "debt_to_equity": 4.74727552, "net_debt_to_ebitda": 16.02569638, "debt_to_assets": 0.80966564, "interest_coverage": 0.93530725, "current_ratio": 0.07448552, "quick_ratio": 0.07448552, "net_debt": 15344428000, "revenue_growth_1y": -0.06973568, "revenue_growth_3y_cagr": 0.04860563, "revenue_growth_5y_cagr": 0.28614714, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.23902381, "eps_growth_5y_cagr": -0.04463423, "fcf_growth_1y": -0.03800902, "book_value_growth_1y": -0.06090192, "piotroski_f_score": 6, "altman_z_score": -0.32288414, "earnings_stability_5y": 15.482869, "revenue_stability_5y": 0.591719, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04077365, "price_return_3m": -0.02081632, "price_return_6m": -0.03107427, "price_return_9m": -0.01623349, "price_return_12m": 0.06450864, "price_return_12m_ex1m": 0.10975751, "distance_from_52w_high": -0.09248269, "distance_from_52w_low": 0.08154304, "relative_strength": -0.03545494, "local_beta": 0.0004, "volatility_252d": 0.179115, "volatility_60d": 0.393242, "max_drawdown_12m": -0.11226508, "revenue_ttm": 1535458000, "gross_profit_ttm": 960526000, "ebit_ttm": 904863000, "ebitda_ttm": 957489000, "net_income_ttm": 103629000, "eps_diluted_ttm": 0.61290512, "operating_cash_flow_ttm": 345084000, "capital_expenditure_ttm": 13122000, "fcf_ttm": 358206000, "dividends_paid_ttm": 320599000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 967450000, "cash_and_equivalents": 549153000, "total_current_assets": 688780000, "total_current_liabilities": 9247167000, "net_ppe": null, "total_assets": 19629808000, "total_debt": 15893581000, "total_equity": 3414960000, "net_working_capital": -18102000, "book_value_per_share": 20.19749741, "retained_earnings": -2031167000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3308781000, "tangible_book_per_share": 19.56951053, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 18, "rank_ptbv": 15, "rank_ps": 48, "rank_pcf": 38, "rank_ev_ebitda": 75, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 81, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 65, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 40, "rank_piotroski": 34, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56, "value_composite": 71, "quality_composite": 68, "momentum_composite": 71, "growth_composite": 95, "yield_composite": 5, "svqf_composite": 85, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.35, "os": 0.12, "value": 0.29, "quality": 0.32, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.9394, "earnings_yield": 0.0334, "shareholder_yield": 0.1033, "roe": 0.0303, "momentum_12_1": 0.1098, "complete_fields": { "id": 3664, "ticker_id": 610, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:15.950222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.35, "market_cap": 3102588144.55, "market_cap_usd": 3102588144.55, "enterprise_value": 18447016144.55, "shares_outstanding": 169078373, "fx_rate_to_usd": null, "pe_ratio": 29.9393813, "pb_ratio": 0.9085284, "ptbv_ratio": 0.93768314, "ps_ratio": 2.02062716, "pcf_ratio": 8.99082005, "pfcf_ratio": 8.66146336, "ev_ebitda": 19.26603454, "ev_ebit": 20.38652939, "ev_sales": 12.01401546, "ev_fcf": 51.49834493, "earnings_yield": 0.03340082, "fcf_yield": 0.0194181, "dividend_yield": 0.10333276, "buyback_yield": 0, "shareholder_yield": 0.10333276, "debt_paydown_yield": null, "total_yield": 0.10333276, "gross_margin": 0.62556319, "operating_margin": 0.58931146, "net_margin": 0.06749061, "ebitda_margin": 0.62358528, "fcf_margin": 0.23328935, "roe": 0.0303456, "roa": 0.00527917, "roic": 0.04639688, "roc_greenblatt": null, "asset_turnover": 0.07822073, "cash_conversion": 3.45661929, "accruals_ratio": -0.01230043, "sbc_to_revenue": 0.01822518, "debt_to_equity": 4.74727552, "net_debt_to_ebitda": 16.02569638, "debt_to_assets": 0.80966564, "interest_coverage": 0.93530725, "current_ratio": 0.07448552, "quick_ratio": 0.07448552, "net_debt": 15344428000, "revenue_growth_1y": -0.06973568, "revenue_growth_3y_cagr": 0.04860563, "revenue_growth_5y_cagr": 0.28614714, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.23902381, "eps_growth_5y_cagr": -0.04463423, "fcf_growth_1y": -0.03800902, "book_value_growth_1y": -0.06090192, "piotroski_f_score": 6, "altman_z_score": -0.32288414, "earnings_stability_5y": 15.482869, "revenue_stability_5y": 0.591719, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04077365, "price_return_3m": -0.02081632, "price_return_6m": -0.03107427, "price_return_9m": -0.01623349, "price_return_12m": 0.06450864, "price_return_12m_ex1m": 0.10975751, "distance_from_52w_high": -0.09248269, "distance_from_52w_low": 0.08154304, "relative_strength": -0.03545494, "local_beta": 0.0004, "volatility_252d": 0.179115, "volatility_60d": 0.393242, "max_drawdown_12m": -0.11226508, "revenue_ttm": 1535458000, "gross_profit_ttm": 960526000, "ebit_ttm": 904863000, "ebitda_ttm": 957489000, "net_income_ttm": 103629000, "eps_diluted_ttm": 0.61290512, "operating_cash_flow_ttm": 345084000, "capital_expenditure_ttm": 13122000, "fcf_ttm": 358206000, "dividends_paid_ttm": 320599000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 967450000, "cash_and_equivalents": 549153000, "total_current_assets": 688780000, "total_current_liabilities": 9247167000, "net_ppe": null, "total_assets": 19629808000, "total_debt": 15893581000, "total_equity": 3414960000, "net_working_capital": -18102000, "book_value_per_share": 20.19749741, "retained_earnings": -2031167000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3308781000, "tangible_book_per_share": 19.56951053, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 18, "rank_ptbv": 15, "rank_ps": 48, "rank_pcf": 38, "rank_ev_ebitda": 75, "rank_ev_ebit": 70, "rank_earnings_yield": 70, "rank_fcf_yield": 81, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 65, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 40, "rank_piotroski": 34, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 56, "value_composite": 71, "quality_composite": 68, "momentum_composite": 71, "growth_composite": 95, "yield_composite": 5, "svqf_composite": 85, "vc1_composite": 34, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 1520950000, "cost_of_revenue": 351972000, "gross_profit": 1168978000, "ebit": 1097995000, "ebitda": 1166835000, "pretax_income": 113337000, "tax_provision": 3668000, "net_income": 109569000, "net_income_to_common": 109569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452526000, "total_current_assets": 586533000, "total_assets": 20002946000, "short_term_debt": 10117292000, "long_term_debt": 6046309000, "total_debt": 16163601000, "total_liabilities": 16498556000, "total_equity": 3498910000, "shares_outstanding": 170961564, "goodwill_and_intangibles": 117089000 }, "cash_flow": { "operating_cash_flow": 275873000, "capital_expenditure": 0, "free_cash_flow": 275873000, "dividends_paid": 322731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232164, "ticker_id": 610, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1097995000", "ebitda": "1166835000", "netIncome": "109569000", "grossProfit": "1168978000", "depreciation": "None", "totalRevenue": "1520950000", "costOfRevenue": "351972000", "interestIncome": "1356401000", "incomeBeforeTax": "113337000", "interestExpense": "988947000", "operatingIncome": "1089688000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3668000", "reportedCurrency": "USD", "netInterestIncome": "367454000", "nonInterestIncome": "None", "operatingExpenses": "79290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68840000", "sellingGeneralAndAdministrative": "52180000", "netIncomeFromContinuingOperations": "109669000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1683000", "currentDebt": "None", "investments": "None", "totalAssets": "20002946000", "longTermDebt": "6046309000", "shortTermDebt": "10117292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "117089000", "reportedCurrency": "USD", "retainedEarnings": "-1945428000", "totalLiabilities": "16498556000", "otherCurrentAssets": "1032000", "totalCurrentAssets": "586533000", "currentLongTermDebt": "10117292000", "longTermInvestments": "217488000", "shortTermInvestments": "None", "currentNetReceivables": "132975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19416413000", "currentAccountsPayable": "58871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16163601000", "totalShareholderEquity": "3498910000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95515000", "totalCurrentLiabilities": "10271678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6226878000", "cashAndShortTermInvestments": "452526000", "commonStockSharesOutstanding": "170961564", "intangibleAssetsExcludingGoodwill": "117089000", "cashAndCashEquivalentsAtCarryingValue": "452526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109569000", "profitLoss": "None", "dividendPayout": "322731000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "275873000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514419000", "cashflowFromInvestment": "359405000", "stockBasedCompensation": "28262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1520950000, "cost_of_revenue": 351972000, "gross_profit": 1168978000, "research_and_development": null, "selling_general_admin": 52180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1097995000, "depreciation_amortisation": 68840000, "ebitda": 1166835000, "interest_expense": 988947000, "interest_income": null, "other_non_operating": null, "pretax_income": 113337000, "tax_provision": 3668000, "effective_tax_rate": null, "net_income": 109569000, "net_income_continuing_ops": 109669000, "net_income_to_common": 109569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452526000, "short_term_investments": null, "net_receivables": 132975000, "inventory": null, "other_current_assets": null, "total_current_assets": 586533000, "net_ppe": null, "goodwill": null, "intangible_assets": 117089000, "goodwill_and_intangibles": 117089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19416413000, "total_assets": 20002946000, "short_term_debt": 10117292000, "accounts_payable": 58871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10271678000, "long_term_debt": 6046309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6226878000, "total_liabilities": 16498556000, "total_debt": 16163601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1945428000, "total_equity": 3498910000, "shares_outstanding": 170961564, "operating_cash_flow": 275873000, "stock_based_compensation": 28262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 359405000, "dividends_paid": 322731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -514419000, "free_cash_flow": 275873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1097995000", "ebitda": "1166835000", "netIncome": "109569000", "grossProfit": "1168978000", "depreciation": "None", "totalRevenue": "1520950000", "costOfRevenue": "351972000", "interestIncome": "1356401000", "incomeBeforeTax": "113337000", "interestExpense": "988947000", "operatingIncome": "1089688000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3668000", "reportedCurrency": "USD", "netInterestIncome": "367454000", "nonInterestIncome": "None", "operatingExpenses": "79290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68840000", "sellingGeneralAndAdministrative": "52180000", "netIncomeFromContinuingOperations": "109669000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1683000", "currentDebt": "None", "investments": "None", "totalAssets": "20002946000", "longTermDebt": "6046309000", "shortTermDebt": "10117292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "117089000", "reportedCurrency": "USD", "retainedEarnings": "-1945428000", "totalLiabilities": "16498556000", "otherCurrentAssets": "1032000", "totalCurrentAssets": "586533000", "currentLongTermDebt": "10117292000", "longTermInvestments": "217488000", "shortTermInvestments": "None", "currentNetReceivables": "132975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19416413000", "currentAccountsPayable": "58871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16163601000", "totalShareholderEquity": "3498910000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95515000", "totalCurrentLiabilities": "10271678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6226878000", "cashAndShortTermInvestments": "452526000", "commonStockSharesOutstanding": "170961564", "intangibleAssetsExcludingGoodwill": "117089000", "cashAndCashEquivalentsAtCarryingValue": "452526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109569000", "profitLoss": "None", "dividendPayout": "322731000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "275873000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514419000", "cashflowFromInvestment": "359405000", "stockBasedCompensation": "28262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 1767820000, "cost_of_revenue": 119059000, "gross_profit": 1648761000, "ebit": 1091636000, "ebitda": 1101043000, "pretax_income": -199459000, "tax_provision": 2374000, "net_income": -204088000, "net_income_to_common": -204088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323483000, "total_current_assets": 18637065000, "total_assets": 19801955000, "short_term_debt": 9696334000, "long_term_debt": 6032327000, "total_debt": 15728661000, "total_liabilities": 16007766000, "total_equity": 3787308000, "shares_outstanding": 173783000, "goodwill_and_intangibles": 77289000 }, "cash_flow": { "operating_cash_flow": 366453000, "capital_expenditure": 590000, "free_cash_flow": 367043000, "dividends_paid": 404016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232169, "ticker_id": 610, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1091636000", "ebitda": "1101043000", "netIncome": "-204088000", "grossProfit": "1648761000", "depreciation": "None", "totalRevenue": "1767820000", "costOfRevenue": "119059000", "interestIncome": "1769043000", "incomeBeforeTax": "-199459000", "interestExpense": "1289972000", "operatingIncome": "1089032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2374000", "reportedCurrency": "USD", "netInterestIncome": "479071000", "nonInterestIncome": "None", "operatingExpenses": "559729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9407000", "sellingGeneralAndAdministrative": "53922000", "netIncomeFromContinuingOperations": "-201833000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "19801955000", "longTermDebt": "6032327000", "shortTermDebt": "9696334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77289000", "reportedCurrency": "USD", "retainedEarnings": "-1733741000", "totalLiabilities": "16007766000", "otherCurrentAssets": "-483614000", "totalCurrentAssets": "18637065000", "currentLongTermDebt": "9696334000", "longTermInvestments": "4452000", "shortTermInvestments": "None", "currentNetReceivables": "160131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81741000", "currentAccountsPayable": "77855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15728661000", "totalShareholderEquity": "3787308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9774189000", "totalCurrentLiabilities": "9855403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6032327000", "cashAndShortTermInvestments": "323483000", "commonStockSharesOutstanding": "173783000", "intangibleAssetsExcludingGoodwill": "77289000", "cashAndCashEquivalentsAtCarryingValue": "323483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201833000", "profitLoss": "None", "dividendPayout": "404016000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "366453000", "capitalExpenditures": "590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3882684000", "cashflowFromInvestment": "3497089000", "stockBasedCompensation": "31828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1767820000, "cost_of_revenue": 119059000, "gross_profit": 1648761000, "research_and_development": null, "selling_general_admin": 53922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1091636000, "depreciation_amortisation": 9407000, "ebitda": 1101043000, "interest_expense": 1289972000, "interest_income": null, "other_non_operating": null, "pretax_income": -199459000, "tax_provision": 2374000, "effective_tax_rate": null, "net_income": -204088000, "net_income_continuing_ops": -201833000, "net_income_to_common": -204088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323483000, "short_term_investments": null, "net_receivables": 160131000, "inventory": null, "other_current_assets": null, "total_current_assets": 18637065000, "net_ppe": null, "goodwill": null, "intangible_assets": 77289000, "goodwill_and_intangibles": 77289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81741000, "total_assets": 19801955000, "short_term_debt": 9696334000, "accounts_payable": 77855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9855403000, "long_term_debt": 6032327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6032327000, "total_liabilities": 16007766000, "total_debt": 15728661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1733741000, "total_equity": 3787308000, "shares_outstanding": 173783000, "operating_cash_flow": 366453000, "stock_based_compensation": 31828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3497089000, "dividends_paid": 404016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3882684000, "free_cash_flow": 367043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1091636000", "ebitda": "1101043000", "netIncome": "-204088000", "grossProfit": "1648761000", "depreciation": "None", "totalRevenue": "1767820000", "costOfRevenue": "119059000", "interestIncome": "1769043000", "incomeBeforeTax": "-199459000", "interestExpense": "1289972000", "operatingIncome": "1089032000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2374000", "reportedCurrency": "USD", "netInterestIncome": "479071000", "nonInterestIncome": "None", "operatingExpenses": "559729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9407000", "sellingGeneralAndAdministrative": "53922000", "netIncomeFromContinuingOperations": "-201833000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "19801955000", "longTermDebt": "6032327000", "shortTermDebt": "9696334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77289000", "reportedCurrency": "USD", "retainedEarnings": "-1733741000", "totalLiabilities": "16007766000", "otherCurrentAssets": "-483614000", "totalCurrentAssets": "18637065000", "currentLongTermDebt": "9696334000", "longTermInvestments": "4452000", "shortTermInvestments": "None", "currentNetReceivables": "160131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81741000", "currentAccountsPayable": "77855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15728661000", "totalShareholderEquity": "3787308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9774189000", "totalCurrentLiabilities": "9855403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6032327000", "cashAndShortTermInvestments": "323483000", "commonStockSharesOutstanding": "173783000", "intangibleAssetsExcludingGoodwill": "77289000", "cashAndCashEquivalentsAtCarryingValue": "323483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201833000", "profitLoss": "None", "dividendPayout": "404016000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "366453000", "capitalExpenditures": "590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3882684000", "cashflowFromInvestment": "3497089000", "stockBasedCompensation": "31828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 2013010000, "cost_of_revenue": 119089000, "gross_profit": 1893921000, "ebit": -142672000, "ebitda": 1623037000, "pretax_income": 255259000, "tax_provision": 5362000, "net_income": 246555000, "net_income_to_common": 246555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350014000, "total_current_assets": 23882885000, "total_assets": 24036178000, "short_term_debt": 12683095000, "long_term_debt": 6616574000, "total_debt": 19299669000, "total_liabilities": 19648674000, "total_equity": 4367711000, "shares_outstanding": 172672000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 458841000, "capital_expenditure": 0, "free_cash_flow": 458841000, "dividends_paid": 426927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232174, "ticker_id": 610, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142672000", "ebitda": "1623037000", "netIncome": "246555000", "grossProfit": "1893921000", "depreciation": "None", "totalRevenue": "2013010000", "costOfRevenue": "119089000", "interestIncome": "2037621000", "incomeBeforeTax": "255259000", "interestExpense": "1366956000", "operatingIncome": "1618421000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5362000", "reportedCurrency": "USD", "netInterestIncome": "670665000", "nonInterestIncome": "None", "operatingExpenses": "275500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394589000", "sellingGeneralAndAdministrative": "37874000", "netIncomeFromContinuingOperations": "249897000" }, "balance": { "goodwill": "None", "inventory": "-152423000", "commonStock": "1732000", "currentDebt": "None", "investments": "None", "totalAssets": "24036178000", "longTermDebt": "6616574000", "shortTermDebt": "12683095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1150934000", "totalLiabilities": "19648674000", "otherCurrentAssets": "-564849000", "totalCurrentAssets": "23882885000", "currentLongTermDebt": "12683095000", "longTermInvestments": "0", "shortTermInvestments": "1890000", "currentNetReceivables": "214835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105390000", "currentAccountsPayable": "97820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19299669000", "totalShareholderEquity": "4367711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12780915000", "totalCurrentLiabilities": "13119857000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6616574000", "cashAndShortTermInvestments": "350014000", "commonStockSharesOutstanding": "172672000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249897000", "profitLoss": "None", "dividendPayout": "426927000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458841000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1847943000", "cashflowFromInvestment": "1444077000", "stockBasedCompensation": "30655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-78428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2013010000, "cost_of_revenue": 119089000, "gross_profit": 1893921000, "research_and_development": 0.13, "selling_general_admin": 37874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142672000, "depreciation_amortisation": 394589000, "ebitda": 1623037000, "interest_expense": 1366956000, "interest_income": null, "other_non_operating": null, "pretax_income": 255259000, "tax_provision": 5362000, "effective_tax_rate": null, "net_income": 246555000, "net_income_continuing_ops": 249897000, "net_income_to_common": 246555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350014000, "short_term_investments": 1890000, "net_receivables": 214835000, "inventory": -152423000, "other_current_assets": null, "total_current_assets": 23882885000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105390000, "total_assets": 24036178000, "short_term_debt": 12683095000, "accounts_payable": 97820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13119857000, "long_term_debt": 6616574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6616574000, "total_liabilities": 19648674000, "total_debt": 19299669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1150934000, "total_equity": 4367711000, "shares_outstanding": 172672000, "operating_cash_flow": 458841000, "stock_based_compensation": 30655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1444077000, "dividends_paid": 426927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1847943000, "free_cash_flow": 458841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142672000", "ebitda": "1623037000", "netIncome": "246555000", "grossProfit": "1893921000", "depreciation": "None", "totalRevenue": "2013010000", "costOfRevenue": "119089000", "interestIncome": "2037621000", "incomeBeforeTax": "255259000", "interestExpense": "1366956000", "operatingIncome": "1618421000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5362000", "reportedCurrency": "USD", "netInterestIncome": "670665000", "nonInterestIncome": "None", "operatingExpenses": "275500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394589000", "sellingGeneralAndAdministrative": "37874000", "netIncomeFromContinuingOperations": "249897000" }, "balance": { "goodwill": "None", "inventory": "-152423000", "commonStock": "1732000", "currentDebt": "None", "investments": "None", "totalAssets": "24036178000", "longTermDebt": "6616574000", "shortTermDebt": "12683095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1150934000", "totalLiabilities": "19648674000", "otherCurrentAssets": "-564849000", "totalCurrentAssets": "23882885000", "currentLongTermDebt": "12683095000", "longTermInvestments": "0", "shortTermInvestments": "1890000", "currentNetReceivables": "214835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105390000", "currentAccountsPayable": "97820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19299669000", "totalShareholderEquity": "4367711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12780915000", "totalCurrentLiabilities": "13119857000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6616574000", "cashAndShortTermInvestments": "350014000", "commonStockSharesOutstanding": "172672000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249897000", "profitLoss": "None", "dividendPayout": "426927000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458841000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1847943000", "cashflowFromInvestment": "1444077000", "stockBasedCompensation": "30655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-78428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 1319102000, "cost_of_revenue": 110292000, "gross_profit": 1208810000, "ebit": 608507000, "ebitda": 965060000, "pretax_income": 254060000, "tax_provision": 3003000, "net_income": 248642000, "net_income_to_common": 248642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291340000, "total_current_assets": 24983083000, "total_assets": 25353985000, "short_term_debt": 13528164000, "long_term_debt": 3023972000, "total_debt": 16552136000, "total_liabilities": 20809785000, "total_equity": 4518794000, "shares_outstanding": 170631000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 396825000, "capital_expenditure": 0, "free_cash_flow": 396825000, "dividends_paid": 421386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232179, "ticker_id": 610, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "608507000", "ebitda": "965060000", "netIncome": "248642000", "grossProfit": "1208810000", "depreciation": "None", "totalRevenue": "1319102000", "costOfRevenue": "110292000", "interestIncome": "1338954000", "incomeBeforeTax": "254060000", "interestExpense": "710904000", "operatingIncome": "965060000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3003000", "reportedCurrency": "USD", "netInterestIncome": "628050000", "nonInterestIncome": "None", "operatingExpenses": "243750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354042000", "sellingGeneralAndAdministrative": "41269000", "netIncomeFromContinuingOperations": "251057000" }, "balance": { "goodwill": "None", "inventory": "-7349000", "commonStock": "1717000", "currentDebt": "None", "investments": "None", "totalAssets": "25353985000", "longTermDebt": "3023972000", "shortTermDebt": "13528164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-968749000", "totalLiabilities": "20809785000", "otherCurrentAssets": "-480909000", "totalCurrentAssets": "24983083000", "currentLongTermDebt": "13528164000", "longTermInvestments": "None", "shortTermInvestments": "7349000", "currentNetReceivables": "189569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112844000", "currentAccountsPayable": "80263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20443466000", "totalShareholderEquity": "4518794000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13608427000", "totalCurrentLiabilities": "13618153000", "otherNonCurrentLiabilities": "17785813000", "totalNonCurrentLiabilities": "13618153000", "cashAndShortTermInvestments": "291340000", "commonStockSharesOutstanding": "170631000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "291340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251057000", "profitLoss": "None", "dividendPayout": "421386000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396825000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2607224000", "cashflowFromInvestment": "-3253535000", "stockBasedCompensation": "33414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "421386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-249486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "63118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-81748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1319102000, "cost_of_revenue": 110292000, "gross_profit": 1208810000, "research_and_development": 0.19, "selling_general_admin": 41269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 608507000, "depreciation_amortisation": 354042000, "ebitda": 965060000, "interest_expense": 710904000, "interest_income": null, "other_non_operating": null, "pretax_income": 254060000, "tax_provision": 3003000, "effective_tax_rate": null, "net_income": 248642000, "net_income_continuing_ops": 251057000, "net_income_to_common": 248642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291340000, "short_term_investments": 7349000, "net_receivables": 189569000, "inventory": -7349000, "other_current_assets": null, "total_current_assets": 24983083000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112844000, "total_assets": 25353985000, "short_term_debt": 13528164000, "accounts_payable": 80263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13618153000, "long_term_debt": 3023972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13618153000, "total_liabilities": 20809785000, "total_debt": 16552136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -968749000, "total_equity": 4518794000, "shares_outstanding": 170631000, "operating_cash_flow": 396825000, "stock_based_compensation": 33414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3253535000, "dividends_paid": 421386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2607224000, "free_cash_flow": 396825000, "net_change_in_cash": -249486000 }, "raw_data": { "income": { "ebit": "608507000", "ebitda": "965060000", "netIncome": "248642000", "grossProfit": "1208810000", "depreciation": "None", "totalRevenue": "1319102000", "costOfRevenue": "110292000", "interestIncome": "1338954000", "incomeBeforeTax": "254060000", "interestExpense": "710904000", "operatingIncome": "965060000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3003000", "reportedCurrency": "USD", "netInterestIncome": "628050000", "nonInterestIncome": "None", "operatingExpenses": "243750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354042000", "sellingGeneralAndAdministrative": "41269000", "netIncomeFromContinuingOperations": "251057000" }, "balance": { "goodwill": "None", "inventory": "-7349000", "commonStock": "1717000", "currentDebt": "None", "investments": "None", "totalAssets": "25353985000", "longTermDebt": "3023972000", "shortTermDebt": "13528164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-968749000", "totalLiabilities": "20809785000", "otherCurrentAssets": "-480909000", "totalCurrentAssets": "24983083000", "currentLongTermDebt": "13528164000", "longTermInvestments": "None", "shortTermInvestments": "7349000", "currentNetReceivables": "189569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112844000", "currentAccountsPayable": "80263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20443466000", "totalShareholderEquity": "4518794000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13608427000", "totalCurrentLiabilities": "13618153000", "otherNonCurrentLiabilities": "17785813000", "totalNonCurrentLiabilities": "13618153000", "cashAndShortTermInvestments": "291340000", "commonStockSharesOutstanding": "170631000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "291340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251057000", "profitLoss": "None", "dividendPayout": "421386000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396825000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2607224000", "cashflowFromInvestment": "-3253535000", "stockBasedCompensation": "33414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "421386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-249486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "63118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-81748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 514467000, "cost_of_revenue": 88467000, "gross_profit": 514467000, "ebit": 419616000, "ebitda": 419616000, "pretax_income": 422696000, "tax_provision": 423000, "net_income": 419193000, "net_income_to_common": 419193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551154000, "total_current_assets": 22625276000, "total_assets": 22703289000, "short_term_debt": 12280042000, "long_term_debt": 2341292000, "total_debt": 14621334000, "total_liabilities": 18084578000, "total_equity": 4588187000, "shares_outstanding": 151522000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 382483000, "capital_expenditure": 0, "free_cash_flow": 382483000, "dividends_paid": 370662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232184, "ticker_id": 610, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419616000", "ebitda": "419616000", "netIncome": "419193000", "grossProfit": "514467000", "depreciation": "None", "totalRevenue": "514467000", "costOfRevenue": "88467000", "interestIncome": "854690000", "incomeBeforeTax": "422696000", "interestExpense": "340223000", "operatingIncome": "419616000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "514467000", "nonInterestIncome": "None", "operatingExpenses": "-94851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-422696000", "sellingGeneralAndAdministrative": "123876000", "netIncomeFromContinuingOperations": "422273000" }, "balance": { "goodwill": "None", "inventory": "-30531000", "commonStock": "1682000", "currentDebt": "None", "investments": "None", "totalAssets": "22703289000", "longTermDebt": "2341292000", "shortTermDebt": "12280042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-794832000", "totalLiabilities": "18084578000", "otherCurrentAssets": "-637255000", "totalCurrentAssets": "22625276000", "currentLongTermDebt": "12280042000", "longTermInvestments": "78083000", "shortTermInvestments": "30531000", "currentNetReceivables": "86101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78083000", "currentAccountsPayable": "29851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17900884000", "totalShareholderEquity": "4588187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12309893000", "totalCurrentLiabilities": "12318939000", "otherNonCurrentLiabilities": "15743286000", "totalNonCurrentLiabilities": "5227018000", "cashAndShortTermInvestments": "551154000", "commonStockSharesOutstanding": "151522000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "551154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422273000", "profitLoss": "None", "dividendPayout": "370662000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382483000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5508224000", "cashflowFromInvestment": "-5627461000", "stockBasedCompensation": "31647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "263246000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14249979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-68905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514467000, "cost_of_revenue": 88467000, "gross_profit": 514467000, "research_and_development": 0.5, "selling_general_admin": 123876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419616000, "depreciation_amortisation": -422696000, "ebitda": 419616000, "interest_expense": 340223000, "interest_income": null, "other_non_operating": null, "pretax_income": 422696000, "tax_provision": 423000, "effective_tax_rate": null, "net_income": 419193000, "net_income_continuing_ops": 422273000, "net_income_to_common": 419193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551154000, "short_term_investments": 30531000, "net_receivables": 86101000, "inventory": -30531000, "other_current_assets": null, "total_current_assets": 22625276000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 78083000, "total_assets": 22703289000, "short_term_debt": 12280042000, "accounts_payable": 29851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12318939000, "long_term_debt": 2341292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5227018000, "total_liabilities": 18084578000, "total_debt": 14621334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -794832000, "total_equity": 4588187000, "shares_outstanding": 151522000, "operating_cash_flow": 382483000, "stock_based_compensation": 31647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5627461000, "dividends_paid": 370662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5508224000, "free_cash_flow": 382483000, "net_change_in_cash": 263246000 }, "raw_data": { "income": { "ebit": "419616000", "ebitda": "419616000", "netIncome": "419193000", "grossProfit": "514467000", "depreciation": "None", "totalRevenue": "514467000", "costOfRevenue": "88467000", "interestIncome": "854690000", "incomeBeforeTax": "422696000", "interestExpense": "340223000", "operatingIncome": "419616000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "514467000", "nonInterestIncome": "None", "operatingExpenses": "-94851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-422696000", "sellingGeneralAndAdministrative": "123876000", "netIncomeFromContinuingOperations": "422273000" }, "balance": { "goodwill": "None", "inventory": "-30531000", "commonStock": "1682000", "currentDebt": "None", "investments": "None", "totalAssets": "22703289000", "longTermDebt": "2341292000", "shortTermDebt": "12280042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-794832000", "totalLiabilities": "18084578000", "otherCurrentAssets": "-637255000", "totalCurrentAssets": "22625276000", "currentLongTermDebt": "12280042000", "longTermInvestments": "78083000", "shortTermInvestments": "30531000", "currentNetReceivables": "86101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78083000", "currentAccountsPayable": "29851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17900884000", "totalShareholderEquity": "4588187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12309893000", "totalCurrentLiabilities": "12318939000", "otherNonCurrentLiabilities": "15743286000", "totalNonCurrentLiabilities": "5227018000", "cashAndShortTermInvestments": "551154000", "commonStockSharesOutstanding": "151522000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "551154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422273000", "profitLoss": "None", "dividendPayout": "370662000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "382483000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5508224000", "cashflowFromInvestment": "-5627461000", "stockBasedCompensation": "31647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "263246000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14249979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-68905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 432177000, "cost_of_revenue": 77916000, "gross_profit": 432177000, "ebit": 137993000, "ebitda": 81149000, "pretax_income": 140737000, "tax_provision": 323000, "net_income": 137670000, "net_income_to_common": 137670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289970000, "total_current_assets": 16882038000, "total_assets": 16958955000, "short_term_debt": 58915000, "long_term_debt": 1658093000, "total_debt": 1717008000, "total_liabilities": 13054724000, "total_equity": 3886067000, "shares_outstanding": 141796000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336607000, "capital_expenditure": 0, "free_cash_flow": 336607000, "dividends_paid": 348907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232189, "ticker_id": 610, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137993000", "ebitda": "81149000", "netIncome": "137670000", "grossProfit": "432177000", "depreciation": "None", "totalRevenue": "432177000", "costOfRevenue": "77916000", "interestIncome": "779648000", "incomeBeforeTax": "140737000", "interestExpense": "347471000", "operatingIncome": "137993000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "323000", "reportedCurrency": "USD", "netInterestIncome": "432177000", "nonInterestIncome": "None", "operatingExpenses": "-294184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-56844000", "sellingGeneralAndAdministrative": "116463000", "netIncomeFromContinuingOperations": "140414000" }, "balance": { "goodwill": "None", "inventory": "-522000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "16958955000", "longTermDebt": "1658093000", "shortTermDebt": "58915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-829284000", "totalLiabilities": "13054724000", "otherCurrentAssets": "119156000", "totalCurrentAssets": "16882038000", "currentLongTermDebt": "7896863000", "longTermInvestments": "16399166000", "shortTermInvestments": "522000", "currentNetReceivables": "16472390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76917000", "currentAccountsPayable": "2671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12911312000", "totalShareholderEquity": "3886067000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130710000", "totalCurrentLiabilities": "192296000", "otherNonCurrentLiabilities": "11396631000", "totalNonCurrentLiabilities": "12862428000", "cashAndShortTermInvestments": "289970000", "commonStockSharesOutstanding": "141796000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "289970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140414000", "profitLoss": "None", "dividendPayout": "348907000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336607000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "2293000", "cashflowFromFinancing": "-110769000", "cashflowFromInvestment": "-88251000", "stockBasedCompensation": "53809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "348907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139880000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5097107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-56844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432177000, "cost_of_revenue": 77916000, "gross_profit": 432177000, "research_and_development": 0.18, "selling_general_admin": 116463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137993000, "depreciation_amortisation": -56844000, "ebitda": 81149000, "interest_expense": 347471000, "interest_income": null, "other_non_operating": null, "pretax_income": 140737000, "tax_provision": 323000, "effective_tax_rate": null, "net_income": 137670000, "net_income_continuing_ops": 140414000, "net_income_to_common": 137670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289970000, "short_term_investments": 522000, "net_receivables": 16472390000, "inventory": -522000, "other_current_assets": null, "total_current_assets": 16882038000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76917000, "total_assets": 16958955000, "short_term_debt": 58915000, "accounts_payable": 2671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192296000, "long_term_debt": 1658093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12862428000, "total_liabilities": 13054724000, "total_debt": 1717008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -829284000, "total_equity": 3886067000, "shares_outstanding": 141796000, "operating_cash_flow": 336607000, "stock_based_compensation": 53809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88251000, "dividends_paid": 348907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110769000, "free_cash_flow": 336607000, "net_change_in_cash": 139880000 }, "raw_data": { "income": { "ebit": "137993000", "ebitda": "81149000", "netIncome": "137670000", "grossProfit": "432177000", "depreciation": "None", "totalRevenue": "432177000", "costOfRevenue": "77916000", "interestIncome": "779648000", "incomeBeforeTax": "140737000", "interestExpense": "347471000", "operatingIncome": "137993000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "323000", "reportedCurrency": "USD", "netInterestIncome": "432177000", "nonInterestIncome": "None", "operatingExpenses": "-294184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-56844000", "sellingGeneralAndAdministrative": "116463000", "netIncomeFromContinuingOperations": "140414000" }, "balance": { "goodwill": "None", "inventory": "-522000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "16958955000", "longTermDebt": "1658093000", "shortTermDebt": "58915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-829284000", "totalLiabilities": "13054724000", "otherCurrentAssets": "119156000", "totalCurrentAssets": "16882038000", "currentLongTermDebt": "7896863000", "longTermInvestments": "16399166000", "shortTermInvestments": "522000", "currentNetReceivables": "16472390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76917000", "currentAccountsPayable": "2671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12911312000", "totalShareholderEquity": "3886067000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130710000", "totalCurrentLiabilities": "192296000", "otherNonCurrentLiabilities": "11396631000", "totalNonCurrentLiabilities": "12862428000", "cashAndShortTermInvestments": "289970000", "commonStockSharesOutstanding": "141796000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "289970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140414000", "profitLoss": "None", "dividendPayout": "348907000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336607000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "2293000", "cashflowFromFinancing": "-110769000", "cashflowFromInvestment": "-88251000", "stockBasedCompensation": "53809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "348907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "139880000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5097107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-56844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 424176000, "cost_of_revenue": 458503000, "gross_profit": 424176000, "ebit": 305061000, "ebitda": 305061000, "pretax_income": 306887000, "tax_provision": -506000, "net_income": 305567000, "net_income_to_common": 305567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150090000, "total_current_assets": 216739000, "total_assets": 16551871000, "short_term_debt": 150136000, "long_term_debt": 1349213000, "total_debt": 1499349000, "total_liabilities": 12767190000, "total_equity": 3762583000, "shares_outstanding": 130085000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 304037000, "capital_expenditure": 0, "free_cash_flow": 304037000, "dividends_paid": 320961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232194, "ticker_id": 610, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305061000", "ebitda": "305061000", "netIncome": "305567000", "grossProfit": "424176000", "depreciation": "None", "totalRevenue": "424176000", "costOfRevenue": "458503000", "interestIncome": "882679000", "incomeBeforeTax": "306887000", "interestExpense": "458503000", "operatingIncome": "305061000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-506000", "reportedCurrency": "USD", "netInterestIncome": "424176000", "nonInterestIncome": "None", "operatingExpenses": "-119115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-306887000", "sellingGeneralAndAdministrative": "112126000", "netIncomeFromContinuingOperations": "307393000" }, "balance": { "goodwill": "None", "inventory": "-1079000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "16551871000", "longTermDebt": "1349213000", "shortTermDebt": "150136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-592548000", "totalLiabilities": "12767190000", "otherCurrentAssets": "-16381540000", "totalCurrentAssets": "216739000", "currentLongTermDebt": "9753059000", "longTermInvestments": "86638000", "shortTermInvestments": "1079000", "currentNetReceivables": "16231450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86638000", "currentAccountsPayable": "24831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12591227000", "totalShareholderEquity": "3762583000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-150136000", "totalCurrentLiabilities": "9782898000", "otherNonCurrentLiabilities": "11417977000", "totalNonCurrentLiabilities": "2838168000", "cashAndShortTermInvestments": "150090000", "commonStockSharesOutstanding": "130085000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307393000", "profitLoss": "None", "dividendPayout": "320961000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304037000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "-1013000", "cashflowFromFinancing": "1612552000", "cashflowFromInvestment": "-1871148000", "stockBasedCompensation": "30656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7236742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-57926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424176000, "cost_of_revenue": 458503000, "gross_profit": 424176000, "research_and_development": 0.35, "selling_general_admin": 112126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305061000, "depreciation_amortisation": -306887000, "ebitda": 305061000, "interest_expense": 458503000, "interest_income": null, "other_non_operating": null, "pretax_income": 306887000, "tax_provision": -506000, "effective_tax_rate": null, "net_income": 305567000, "net_income_continuing_ops": 307393000, "net_income_to_common": 305567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150090000, "short_term_investments": 1079000, "net_receivables": 16231450000, "inventory": -1079000, "other_current_assets": null, "total_current_assets": 216739000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86638000, "total_assets": 16551871000, "short_term_debt": 150136000, "accounts_payable": 24831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9782898000, "long_term_debt": 1349213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2838168000, "total_liabilities": 12767190000, "total_debt": 1499349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -592548000, "total_equity": 3762583000, "shares_outstanding": 130085000, "operating_cash_flow": 304037000, "stock_based_compensation": 30656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1871148000, "dividends_paid": 320961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1612552000, "free_cash_flow": 304037000, "net_change_in_cash": 44428000 }, "raw_data": { "income": { "ebit": "305061000", "ebitda": "305061000", "netIncome": "305567000", "grossProfit": "424176000", "depreciation": "None", "totalRevenue": "424176000", "costOfRevenue": "458503000", "interestIncome": "882679000", "incomeBeforeTax": "306887000", "interestExpense": "458503000", "operatingIncome": "305061000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-506000", "reportedCurrency": "USD", "netInterestIncome": "424176000", "nonInterestIncome": "None", "operatingExpenses": "-119115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-306887000", "sellingGeneralAndAdministrative": "112126000", "netIncomeFromContinuingOperations": "307393000" }, "balance": { "goodwill": "None", "inventory": "-1079000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "16551871000", "longTermDebt": "1349213000", "shortTermDebt": "150136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-592548000", "totalLiabilities": "12767190000", "otherCurrentAssets": "-16381540000", "totalCurrentAssets": "216739000", "currentLongTermDebt": "9753059000", "longTermInvestments": "86638000", "shortTermInvestments": "1079000", "currentNetReceivables": "16231450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86638000", "currentAccountsPayable": "24831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12591227000", "totalShareholderEquity": "3762583000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-150136000", "totalCurrentLiabilities": "9782898000", "otherNonCurrentLiabilities": "11417977000", "totalNonCurrentLiabilities": "2838168000", "cashAndShortTermInvestments": "150090000", "commonStockSharesOutstanding": "130085000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307393000", "profitLoss": "None", "dividendPayout": "320961000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304037000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "-1013000", "cashflowFromFinancing": "1612552000", "cashflowFromInvestment": "-1871148000", "stockBasedCompensation": "30656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7236742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-57926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 396484000, "cost_of_revenue": 359625000, "gross_profit": 396484000, "ebit": 645011000, "ebitda": 645011000, "pretax_income": 286121000, "tax_provision": 308000, "net_income": 285078000, "net_income_to_common": 285078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105662000, "total_current_assets": 14370243000, "total_assets": 14467375000, "short_term_debt": 8914742000, "long_term_debt": 609911000, "total_debt": 9524653000, "total_liabilities": 11092768000, "total_equity": 3364124000, "shares_outstanding": 113857000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 290002000, "capital_expenditure": 0, "free_cash_flow": 290002000, "dividends_paid": 277260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232199, "ticker_id": 610, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "645011000", "ebitda": "645011000", "netIncome": "285078000", "grossProfit": "396484000", "depreciation": "None", "totalRevenue": "396484000", "costOfRevenue": "359625000", "interestIncome": "756109000", "incomeBeforeTax": "286121000", "interestExpense": "359625000", "operatingIncome": "645011000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "396484000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-286121000", "sellingGeneralAndAdministrative": "105926000", "netIncomeFromContinuingOperations": "285813000" }, "balance": { "goodwill": "None", "inventory": "-9916000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "14467375000", "longTermDebt": "609911000", "shortTermDebt": "8914742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-569428000", "totalLiabilities": "11092768000", "otherCurrentAssets": "-56679000", "totalCurrentAssets": "14370243000", "currentLongTermDebt": "7457933000", "longTermInvestments": "96167000", "shortTermInvestments": "9916000", "currentNetReceivables": "56679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14361713000", "currentAccountsPayable": "25588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10964556000", "totalShareholderEquity": "3364124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25588000", "totalCurrentLiabilities": "138695000", "otherNonCurrentLiabilities": "10482857000", "totalNonCurrentLiabilities": "10964556000", "cashAndShortTermInvestments": "105662000", "commonStockSharesOutstanding": "113857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285813000", "profitLoss": "None", "dividendPayout": "277260000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290002000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3957708000", "cashflowFromInvestment": "-4251659000", "stockBasedCompensation": "28154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9498323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-18996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 396484000, "cost_of_revenue": 359625000, "gross_profit": 396484000, "research_and_development": 0.38, "selling_general_admin": 105926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 645011000, "depreciation_amortisation": -286121000, "ebitda": 645011000, "interest_expense": 359625000, "interest_income": null, "other_non_operating": null, "pretax_income": 286121000, "tax_provision": 308000, "effective_tax_rate": null, "net_income": 285078000, "net_income_continuing_ops": 285813000, "net_income_to_common": 285078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105662000, "short_term_investments": 9916000, "net_receivables": 56679000, "inventory": -9916000, "other_current_assets": null, "total_current_assets": 14370243000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14361713000, "total_assets": 14467375000, "short_term_debt": 8914742000, "accounts_payable": 25588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138695000, "long_term_debt": 609911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10964556000, "total_liabilities": 11092768000, "total_debt": 9524653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569428000, "total_equity": 3364124000, "shares_outstanding": 113857000, "operating_cash_flow": 290002000, "stock_based_compensation": 28154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4251659000, "dividends_paid": 277260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3957708000, "free_cash_flow": 290002000, "net_change_in_cash": -3949000 }, "raw_data": { "income": { "ebit": "645011000", "ebitda": "645011000", "netIncome": "285078000", "grossProfit": "396484000", "depreciation": "None", "totalRevenue": "396484000", "costOfRevenue": "359625000", "interestIncome": "756109000", "incomeBeforeTax": "286121000", "interestExpense": "359625000", "operatingIncome": "645011000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "396484000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-286121000", "sellingGeneralAndAdministrative": "105926000", "netIncomeFromContinuingOperations": "285813000" }, "balance": { "goodwill": "None", "inventory": "-9916000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "14467375000", "longTermDebt": "609911000", "shortTermDebt": "8914742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-569428000", "totalLiabilities": "11092768000", "otherCurrentAssets": "-56679000", "totalCurrentAssets": "14370243000", "currentLongTermDebt": "7457933000", "longTermInvestments": "96167000", "shortTermInvestments": "9916000", "currentNetReceivables": "56679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14361713000", "currentAccountsPayable": "25588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10964556000", "totalShareholderEquity": "3364124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25588000", "totalCurrentLiabilities": "138695000", "otherNonCurrentLiabilities": "10482857000", "totalNonCurrentLiabilities": "10964556000", "cashAndShortTermInvestments": "105662000", "commonStockSharesOutstanding": "113857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285813000", "profitLoss": "None", "dividendPayout": "277260000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290002000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3957708000", "cashflowFromInvestment": "-4251659000", "stockBasedCompensation": "28154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9498323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-18996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 380151000, "cost_of_revenue": 302711000, "gross_profit": 77440000, "ebit": 48646000, "ebitda": 48646000, "pretax_income": -5182000, "tax_provision": 1158000, "net_income": -6297000, "net_income_to_common": -6297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549153000, "total_current_assets": 688780000, "total_assets": 19629808000, "short_term_debt": 9089438000, "long_term_debt": 6804143000, "total_debt": 15893581000, "total_liabilities": 16211756000, "total_equity": 3414960000, "shares_outstanding": 169078373, "goodwill_and_intangibles": 106179000 }, "cash_flow": { "operating_cash_flow": 169727000, "capital_expenditure": 10532000, "free_cash_flow": 180259000, "dividends_paid": 79082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232162, "ticker_id": 610, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "48646000", "netIncome": "-6297000", "grossProfit": "77440000", "depreciation": "None", "totalRevenue": "380151000", "costOfRevenue": "302711000", "interestIncome": "305557000", "incomeBeforeTax": "-5182000", "interestExpense": "220736000", "operatingIncome": "48646000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1158000", "reportedCurrency": "USD", "netInterestIncome": "84821000", "nonInterestIncome": "None", "operatingExpenses": "28794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "28794000", "netIncomeFromContinuingOperations": "-6340000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1687000", "currentDebt": "None", "investments": "None", "totalAssets": "19629808000", "longTermDebt": "6804143000", "shortTermDebt": "9089438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "106179000", "reportedCurrency": "USD", "retainedEarnings": "-2031167000", "totalLiabilities": "16211756000", "otherCurrentAssets": "2614000", "totalCurrentAssets": "688780000", "currentLongTermDebt": "9089438000", "longTermInvestments": "310535000", "shortTermInvestments": "None", "currentNetReceivables": "137013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18941028000", "currentAccountsPayable": "63635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15893581000", "totalShareholderEquity": "3414960000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94094000", "totalCurrentLiabilities": "9247167000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6964589000", "cashAndShortTermInvestments": "549153000", "commonStockSharesOutstanding": "169078373", "intangibleAssetsExcludingGoodwill": "106179000", "cashAndCashEquivalentsAtCarryingValue": "549153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6297000", "profitLoss": "None", "dividendPayout": "79082000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169727000", "capitalExpenditures": "10532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292857000", "cashflowFromInvestment": "220826000", "stockBasedCompensation": "6687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380151000, "cost_of_revenue": 302711000, "gross_profit": 77440000, "research_and_development": null, "selling_general_admin": 28794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48646000, "depreciation_amortisation": null, "ebitda": 48646000, "interest_expense": 220736000, "interest_income": null, "other_non_operating": null, "pretax_income": -5182000, "tax_provision": 1158000, "effective_tax_rate": null, "net_income": -6297000, "net_income_continuing_ops": -6340000, "net_income_to_common": -6297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549153000, "short_term_investments": null, "net_receivables": 137013000, "inventory": null, "other_current_assets": null, "total_current_assets": 688780000, "net_ppe": null, "goodwill": null, "intangible_assets": 106179000, "goodwill_and_intangibles": 106179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18941028000, "total_assets": 19629808000, "short_term_debt": 9089438000, "accounts_payable": 63635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9247167000, "long_term_debt": 6804143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6964589000, "total_liabilities": 16211756000, "total_debt": 15893581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2031167000, "total_equity": 3414960000, "shares_outstanding": 169078373, "operating_cash_flow": 169727000, "stock_based_compensation": 6687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 220826000, "dividends_paid": 79082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -292857000, "free_cash_flow": 180259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "48646000", "netIncome": "-6297000", "grossProfit": "77440000", "depreciation": "None", "totalRevenue": "380151000", "costOfRevenue": "302711000", "interestIncome": "305557000", "incomeBeforeTax": "-5182000", "interestExpense": "220736000", "operatingIncome": "48646000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1158000", "reportedCurrency": "USD", "netInterestIncome": "84821000", "nonInterestIncome": "None", "operatingExpenses": "28794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "28794000", "netIncomeFromContinuingOperations": "-6340000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1687000", "currentDebt": "None", "investments": "None", "totalAssets": "19629808000", "longTermDebt": "6804143000", "shortTermDebt": "9089438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "106179000", "reportedCurrency": "USD", "retainedEarnings": "-2031167000", "totalLiabilities": "16211756000", "otherCurrentAssets": "2614000", "totalCurrentAssets": "688780000", "currentLongTermDebt": "9089438000", "longTermInvestments": "310535000", "shortTermInvestments": "None", "currentNetReceivables": "137013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18941028000", "currentAccountsPayable": "63635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15893581000", "totalShareholderEquity": "3414960000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94094000", "totalCurrentLiabilities": "9247167000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6964589000", "cashAndShortTermInvestments": "549153000", "commonStockSharesOutstanding": "169078373", "intangibleAssetsExcludingGoodwill": "106179000", "cashAndCashEquivalentsAtCarryingValue": "549153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6297000", "profitLoss": "None", "dividendPayout": "79082000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169727000", "capitalExpenditures": "10532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292857000", "cashflowFromInvestment": "220826000", "stockBasedCompensation": "6687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 389032000, "cost_of_revenue": 115694000, "gross_profit": 273338000, "ebit": 274819000, "ebitda": 295699000, "pretax_income": 40163000, "tax_provision": 535000, "net_income": 39560000, "net_income_to_common": 39560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452526000, "total_current_assets": 586533000, "total_assets": 20002946000, "short_term_debt": 10117292000, "long_term_debt": 6046309000, "total_debt": 16163601000, "total_liabilities": 16498556000, "total_equity": 3498910000, "shares_outstanding": 170961564, "goodwill_and_intangibles": 117089000 }, "cash_flow": { "operating_cash_flow": 136308000, "capital_expenditure": 0, "free_cash_flow": 136308000, "dividends_paid": 80239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232163, "ticker_id": 610, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274819000", "ebitda": "295699000", "netIncome": "39560000", "grossProfit": "273338000", "depreciation": "None", "totalRevenue": "389032000", "costOfRevenue": "115694000", "interestIncome": "318848000", "incomeBeforeTax": "40163000", "interestExpense": "234932000", "operatingIncome": "267547000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "83916000", "nonInterestIncome": "None", "operatingExpenses": "5791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20880000", "sellingGeneralAndAdministrative": "3409000", "netIncomeFromContinuingOperations": "39628000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1683000", "currentDebt": "None", "investments": "None", "totalAssets": "20002946000", "longTermDebt": "6046309000", "shortTermDebt": "10117292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "117089000", "reportedCurrency": "USD", "retainedEarnings": "-1945428000", "totalLiabilities": "16498556000", "otherCurrentAssets": "1032000", "totalCurrentAssets": "586533000", "currentLongTermDebt": "10117292000", "longTermInvestments": "217488000", "shortTermInvestments": "None", "currentNetReceivables": "132975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19416413000", "currentAccountsPayable": "58871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16163601000", "totalShareholderEquity": "3498910000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95515000", "totalCurrentLiabilities": "10271678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6226878000", "cashAndShortTermInvestments": "452526000", "commonStockSharesOutstanding": "170961564", "intangibleAssetsExcludingGoodwill": "117089000", "cashAndCashEquivalentsAtCarryingValue": "452526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39560000", "profitLoss": "None", "dividendPayout": "80239000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136308000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179741000", "cashflowFromInvestment": "-242159000", "stockBasedCompensation": "6692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61755000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389032000, "cost_of_revenue": 115694000, "gross_profit": 273338000, "research_and_development": null, "selling_general_admin": 3409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274819000, "depreciation_amortisation": 20880000, "ebitda": 295699000, "interest_expense": 234932000, "interest_income": null, "other_non_operating": null, "pretax_income": 40163000, "tax_provision": 535000, "effective_tax_rate": null, "net_income": 39560000, "net_income_continuing_ops": 39628000, "net_income_to_common": 39560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452526000, "short_term_investments": null, "net_receivables": 132975000, "inventory": null, "other_current_assets": null, "total_current_assets": 586533000, "net_ppe": null, "goodwill": null, "intangible_assets": 117089000, "goodwill_and_intangibles": 117089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19416413000, "total_assets": 20002946000, "short_term_debt": 10117292000, "accounts_payable": 58871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10271678000, "long_term_debt": 6046309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6226878000, "total_liabilities": 16498556000, "total_debt": 16163601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1945428000, "total_equity": 3498910000, "shares_outstanding": 170961564, "operating_cash_flow": 136308000, "stock_based_compensation": 6692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242159000, "dividends_paid": 80239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 179741000, "free_cash_flow": 136308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274819000", "ebitda": "295699000", "netIncome": "39560000", "grossProfit": "273338000", "depreciation": "None", "totalRevenue": "389032000", "costOfRevenue": "115694000", "interestIncome": "318848000", "incomeBeforeTax": "40163000", "interestExpense": "234932000", "operatingIncome": "267547000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "83916000", "nonInterestIncome": "None", "operatingExpenses": "5791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20880000", "sellingGeneralAndAdministrative": "3409000", "netIncomeFromContinuingOperations": "39628000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1683000", "currentDebt": "None", "investments": "None", "totalAssets": "20002946000", "longTermDebt": "6046309000", "shortTermDebt": "10117292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "117089000", "reportedCurrency": "USD", "retainedEarnings": "-1945428000", "totalLiabilities": "16498556000", "otherCurrentAssets": "1032000", "totalCurrentAssets": "586533000", "currentLongTermDebt": "10117292000", "longTermInvestments": "217488000", "shortTermInvestments": "None", "currentNetReceivables": "132975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19416413000", "currentAccountsPayable": "58871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16163601000", "totalShareholderEquity": "3498910000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95515000", "totalCurrentLiabilities": "10271678000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6226878000", "cashAndShortTermInvestments": "452526000", "commonStockSharesOutstanding": "170961564", "intangibleAssetsExcludingGoodwill": "117089000", "cashAndCashEquivalentsAtCarryingValue": "452526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39560000", "profitLoss": "None", "dividendPayout": "80239000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136308000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179741000", "cashflowFromInvestment": "-242159000", "stockBasedCompensation": "6692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61755000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 372964000, "cost_of_revenue": 74988000, "gross_profit": 297976000, "ebit": 311340000, "ebitda": 326379000, "pretax_income": 64920000, "tax_provision": 1512000, "net_income": 63397000, "net_income_to_common": 63397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377921000, "total_current_assets": 516177000, "total_assets": 19699573000, "short_term_debt": 9540224000, "long_term_debt": 6258007000, "total_debt": 15798231000, "total_liabilities": 16102170000, "total_equity": 3590702000, "shares_outstanding": 171812685, "goodwill_and_intangibles": 96672000 }, "cash_flow": { "operating_cash_flow": -18184000, "capital_expenditure": 0, "free_cash_flow": -18184000, "dividends_paid": 80636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232165, "ticker_id": 610, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311340000", "ebitda": "326379000", "netIncome": "63397000", "grossProfit": "297976000", "depreciation": "None", "totalRevenue": "372964000", "costOfRevenue": "74988000", "interestIncome": "345959000", "incomeBeforeTax": "64920000", "interestExpense": "247055000", "operatingIncome": "307416000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1512000", "reportedCurrency": "USD", "netInterestIncome": "98904000", "nonInterestIncome": "None", "operatingExpenses": "-9440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15039000", "sellingGeneralAndAdministrative": "9396000", "netIncomeFromContinuingOperations": "63408000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "19699573000", "longTermDebt": "6258007000", "shortTermDebt": "9540224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-1905746000", "totalLiabilities": "16102170000", "otherCurrentAssets": "126000", "totalCurrentAssets": "516177000", "currentLongTermDebt": "9540224000", "longTermInvestments": "182598000", "shortTermInvestments": "None", "currentNetReceivables": "138130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19183396000", "currentAccountsPayable": "64911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15798231000", "totalShareholderEquity": "3590702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97087000", "totalCurrentLiabilities": "9702222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6399948000", "cashAndShortTermInvestments": "377921000", "commonStockSharesOutstanding": "171812685", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "377921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63408000", "profitLoss": "None", "dividendPayout": "80636000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18184000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-823360000", "cashflowFromInvestment": "832652000", "stockBasedCompensation": "7302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372964000, "cost_of_revenue": 74988000, "gross_profit": 297976000, "research_and_development": null, "selling_general_admin": 9396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311340000, "depreciation_amortisation": 15039000, "ebitda": 326379000, "interest_expense": 247055000, "interest_income": null, "other_non_operating": null, "pretax_income": 64920000, "tax_provision": 1512000, "effective_tax_rate": null, "net_income": 63397000, "net_income_continuing_ops": 63408000, "net_income_to_common": 63397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377921000, "short_term_investments": null, "net_receivables": 138130000, "inventory": null, "other_current_assets": null, "total_current_assets": 516177000, "net_ppe": null, "goodwill": null, "intangible_assets": 96672000, "goodwill_and_intangibles": 96672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19183396000, "total_assets": 19699573000, "short_term_debt": 9540224000, "accounts_payable": 64911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9702222000, "long_term_debt": 6258007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6399948000, "total_liabilities": 16102170000, "total_debt": 15798231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1905746000, "total_equity": 3590702000, "shares_outstanding": 171812685, "operating_cash_flow": -18184000, "stock_based_compensation": 7302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 832652000, "dividends_paid": 80636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -823360000, "free_cash_flow": -18184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311340000", "ebitda": "326379000", "netIncome": "63397000", "grossProfit": "297976000", "depreciation": "None", "totalRevenue": "372964000", "costOfRevenue": "74988000", "interestIncome": "345959000", "incomeBeforeTax": "64920000", "interestExpense": "247055000", "operatingIncome": "307416000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1512000", "reportedCurrency": "USD", "netInterestIncome": "98904000", "nonInterestIncome": "None", "operatingExpenses": "-9440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15039000", "sellingGeneralAndAdministrative": "9396000", "netIncomeFromContinuingOperations": "63408000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "19699573000", "longTermDebt": "6258007000", "shortTermDebt": "9540224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "96672000", "reportedCurrency": "USD", "retainedEarnings": "-1905746000", "totalLiabilities": "16102170000", "otherCurrentAssets": "126000", "totalCurrentAssets": "516177000", "currentLongTermDebt": "9540224000", "longTermInvestments": "182598000", "shortTermInvestments": "None", "currentNetReceivables": "138130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19183396000", "currentAccountsPayable": "64911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15798231000", "totalShareholderEquity": "3590702000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97087000", "totalCurrentLiabilities": "9702222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6399948000", "cashAndShortTermInvestments": "377921000", "commonStockSharesOutstanding": "171812685", "intangibleAssetsExcludingGoodwill": "96672000", "cashAndCashEquivalentsAtCarryingValue": "377921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63408000", "profitLoss": "None", "dividendPayout": "80636000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18184000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-823360000", "cashflowFromInvestment": "832652000", "stockBasedCompensation": "7302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 393311000, "cost_of_revenue": 81538999, "gross_profit": 311772000, "ebit": 270058000, "ebitda": 286765000, "pretax_income": 7887000, "tax_provision": 903000, "net_income": 6969000, "net_income_to_common": 6969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388049000, "total_current_assets": 19353303000, "total_assets": 20584441000, "short_term_debt": 10683320000, "long_term_debt": 5894828000, "total_debt": 16578148000, "total_liabilities": 16960904000, "total_equity": 3616772000, "shares_outstanding": 171893905, "goodwill_and_intangibles": 71124000 }, "cash_flow": { "operating_cash_flow": 57233000, "capital_expenditure": 2590000, "free_cash_flow": 59823000, "dividends_paid": 80642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232166, "ticker_id": 610, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270058000", "ebitda": "286765000", "netIncome": "6969000", "grossProfit": "311772000", "depreciation": "None", "totalRevenue": "393311000", "costOfRevenue": "81538999", "interestIncome": "359537000", "incomeBeforeTax": "7887000", "interestExpense": "264727000", "operatingIncome": "272073000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "94810000", "nonInterestIncome": "None", "operatingExpenses": "39699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81538999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16707000", "sellingGeneralAndAdministrative": "23259000", "netIncomeFromContinuingOperations": "6984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "20584441000", "longTermDebt": "5894828000", "shortTermDebt": "10683320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71124000", "reportedCurrency": "USD", "retainedEarnings": "-1888762000", "totalLiabilities": "16960904000", "otherCurrentAssets": "-557898000", "totalCurrentAssets": "19353303000", "currentLongTermDebt": "10683320000", "longTermInvestments": "108087000", "shortTermInvestments": "None", "currentNetReceivables": "169849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "80024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16578148000", "totalShareholderEquity": "3616772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10763344000", "totalCurrentLiabilities": "3627802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "388049000", "commonStockSharesOutstanding": "171893905", "intangibleAssetsExcludingGoodwill": "71124000", "cashAndCashEquivalentsAtCarryingValue": "388049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6984000", "profitLoss": "None", "dividendPayout": "80642000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57233000", "capitalExpenditures": "2590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147342000", "cashflowFromInvestment": "-492027000", "stockBasedCompensation": "7303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393311000, "cost_of_revenue": 81538999, "gross_profit": 311772000, "research_and_development": null, "selling_general_admin": 23259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270058000, "depreciation_amortisation": 16707000, "ebitda": 286765000, "interest_expense": 264727000, "interest_income": null, "other_non_operating": null, "pretax_income": 7887000, "tax_provision": 903000, "effective_tax_rate": null, "net_income": 6969000, "net_income_continuing_ops": 6984000, "net_income_to_common": 6969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388049000, "short_term_investments": null, "net_receivables": 169849000, "inventory": null, "other_current_assets": null, "total_current_assets": 19353303000, "net_ppe": null, "goodwill": null, "intangible_assets": 71124000, "goodwill_and_intangibles": 71124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 20584441000, "short_term_debt": 10683320000, "accounts_payable": 80024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3627802000, "long_term_debt": 5894828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 16960904000, "total_debt": 16578148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1888762000, "total_equity": 3616772000, "shares_outstanding": 171893905, "operating_cash_flow": 57233000, "stock_based_compensation": 7303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -492027000, "dividends_paid": 80642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 147342000, "free_cash_flow": 59823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270058000", "ebitda": "286765000", "netIncome": "6969000", "grossProfit": "311772000", "depreciation": "None", "totalRevenue": "393311000", "costOfRevenue": "81538999", "interestIncome": "359537000", "incomeBeforeTax": "7887000", "interestExpense": "264727000", "operatingIncome": "272073000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "94810000", "nonInterestIncome": "None", "operatingExpenses": "39699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81538999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16707000", "sellingGeneralAndAdministrative": "23259000", "netIncomeFromContinuingOperations": "6984000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "20584441000", "longTermDebt": "5894828000", "shortTermDebt": "10683320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71124000", "reportedCurrency": "USD", "retainedEarnings": "-1888762000", "totalLiabilities": "16960904000", "otherCurrentAssets": "-557898000", "totalCurrentAssets": "19353303000", "currentLongTermDebt": "10683320000", "longTermInvestments": "108087000", "shortTermInvestments": "None", "currentNetReceivables": "169849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "80024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16578148000", "totalShareholderEquity": "3616772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10763344000", "totalCurrentLiabilities": "3627802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "388049000", "commonStockSharesOutstanding": "171893905", "intangibleAssetsExcludingGoodwill": "71124000", "cashAndCashEquivalentsAtCarryingValue": "388049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6984000", "profitLoss": "None", "dividendPayout": "80642000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57233000", "capitalExpenditures": "2590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147342000", "cashflowFromInvestment": "-492027000", "stockBasedCompensation": "7303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 365661000, "cost_of_revenue": 79816000, "gross_profit": 285845000, "ebit": 242035000, "ebitda": 258314000, "pretax_income": 367000, "tax_provision": 718000, "net_income": -357000, "net_income_to_common": -357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668563000, "total_current_assets": 18976734000, "total_assets": 19957475000, "short_term_debt": 10000027000, "long_term_debt": 5928762000, "total_debt": 15928789000, "total_liabilities": 16268757000, "total_equity": 3681968000, "shares_outstanding": 172005000, "goodwill_and_intangibles": 81381000 }, "cash_flow": { "operating_cash_flow": 100516000, "capital_expenditure": 0, "free_cash_flow": 100516000, "dividends_paid": 81214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232167, "ticker_id": 610, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242035000", "ebitda": "258314000", "netIncome": "-357000", "grossProfit": "285845000", "depreciation": "None", "totalRevenue": "365661000", "costOfRevenue": "79816000", "interestIncome": "332057000", "incomeBeforeTax": "367000", "interestExpense": "242233000", "operatingIncome": "242909000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "718000", "reportedCurrency": "USD", "netInterestIncome": "89824000", "nonInterestIncome": "None", "operatingExpenses": "42936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16279000", "sellingGeneralAndAdministrative": "22934000", "netIncomeFromContinuingOperations": "-351000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "19957475000", "longTermDebt": "5928762000", "shortTermDebt": "10000027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81381000", "reportedCurrency": "USD", "retainedEarnings": "-1814935000", "totalLiabilities": "16268757000", "otherCurrentAssets": "-815150000", "totalCurrentAssets": "18976734000", "currentLongTermDebt": "10000027000", "longTermInvestments": "29020000", "shortTermInvestments": "None", "currentNetReceivables": "146587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "65294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15928789000", "totalShareholderEquity": "3681968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10065321000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "668563000", "commonStockSharesOutstanding": "172005000", "intangibleAssetsExcludingGoodwill": "81381000", "cashAndCashEquivalentsAtCarryingValue": "668563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351000", "profitLoss": "None", "dividendPayout": "81214000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100516000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18142000", "cashflowFromInvestment": "260939000", "stockBasedCompensation": "6965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365661000, "cost_of_revenue": 79816000, "gross_profit": 285845000, "research_and_development": null, "selling_general_admin": 22934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242035000, "depreciation_amortisation": 16279000, "ebitda": 258314000, "interest_expense": 242233000, "interest_income": null, "other_non_operating": null, "pretax_income": 367000, "tax_provision": 718000, "effective_tax_rate": null, "net_income": -357000, "net_income_continuing_ops": -351000, "net_income_to_common": -357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 668563000, "short_term_investments": null, "net_receivables": 146587000, "inventory": null, "other_current_assets": null, "total_current_assets": 18976734000, "net_ppe": null, "goodwill": null, "intangible_assets": 81381000, "goodwill_and_intangibles": 81381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 19957475000, "short_term_debt": 10000027000, "accounts_payable": 65294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 5928762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 16268757000, "total_debt": 15928789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1814935000, "total_equity": 3681968000, "shares_outstanding": 172005000, "operating_cash_flow": 100516000, "stock_based_compensation": 6965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 260939000, "dividends_paid": 81214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18142000, "free_cash_flow": 100516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242035000", "ebitda": "258314000", "netIncome": "-357000", "grossProfit": "285845000", "depreciation": "None", "totalRevenue": "365661000", "costOfRevenue": "79816000", "interestIncome": "332057000", "incomeBeforeTax": "367000", "interestExpense": "242233000", "operatingIncome": "242909000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "718000", "reportedCurrency": "USD", "netInterestIncome": "89824000", "nonInterestIncome": "None", "operatingExpenses": "42936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16279000", "sellingGeneralAndAdministrative": "22934000", "netIncomeFromContinuingOperations": "-351000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "19957475000", "longTermDebt": "5928762000", "shortTermDebt": "10000027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81381000", "reportedCurrency": "USD", "retainedEarnings": "-1814935000", "totalLiabilities": "16268757000", "otherCurrentAssets": "-815150000", "totalCurrentAssets": "18976734000", "currentLongTermDebt": "10000027000", "longTermInvestments": "29020000", "shortTermInvestments": "None", "currentNetReceivables": "146587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "65294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15928789000", "totalShareholderEquity": "3681968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10065321000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "668563000", "commonStockSharesOutstanding": "172005000", "intangibleAssetsExcludingGoodwill": "81381000", "cashAndCashEquivalentsAtCarryingValue": "668563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351000", "profitLoss": "None", "dividendPayout": "81214000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100516000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18142000", "cashflowFromInvestment": "260939000", "stockBasedCompensation": "6965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 397486000, "cost_of_revenue": 55540000, "gross_profit": 341946000, "ebit": 321929000, "ebitda": 330122000, "pretax_income": 36925000, "tax_provision": -458000, "net_income": 37191000, "net_income_to_common": 37191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323483000, "total_current_assets": 18637065000, "total_assets": 19801955000, "short_term_debt": 9696334000, "long_term_debt": 6032327000, "total_debt": 15728661000, "total_liabilities": 16007766000, "total_equity": 3787308000, "shares_outstanding": 172792000, "goodwill_and_intangibles": 77289000 }, "cash_flow": { "operating_cash_flow": 84545000, "capital_expenditure": 0, "free_cash_flow": 84545000, "dividends_paid": 81304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232168, "ticker_id": 610, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321929000", "ebitda": "330122000", "netIncome": "37191000", "grossProfit": "341946000", "depreciation": "None", "totalRevenue": "397486000", "costOfRevenue": "55540000", "interestIncome": "386676000", "incomeBeforeTax": "36925000", "interestExpense": "285118000", "operatingIncome": "325891000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "101558000", "nonInterestIncome": "None", "operatingExpenses": "16055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8193000", "sellingGeneralAndAdministrative": "9644000", "netIncomeFromContinuingOperations": "37383000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "19801955000", "longTermDebt": "6032327000", "shortTermDebt": "9696334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77289000", "reportedCurrency": "USD", "retainedEarnings": "-1733741000", "totalLiabilities": "16007766000", "otherCurrentAssets": "-483614000", "totalCurrentAssets": "18637065000", "currentLongTermDebt": "9696334000", "longTermInvestments": "4452000", "shortTermInvestments": "None", "currentNetReceivables": "160131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679264000", "currentAccountsPayable": "77855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15728661000", "totalShareholderEquity": "3787308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9774189000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "323483000", "commonStockSharesOutstanding": "172792000", "intangibleAssetsExcludingGoodwill": "77289000", "cashAndCashEquivalentsAtCarryingValue": "323483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37383000", "profitLoss": "None", "dividendPayout": "81304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84545000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423737000", "cashflowFromInvestment": "1346589000", "stockBasedCompensation": "7770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397486000, "cost_of_revenue": 55540000, "gross_profit": 341946000, "research_and_development": null, "selling_general_admin": 9644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321929000, "depreciation_amortisation": 8193000, "ebitda": 330122000, "interest_expense": 285118000, "interest_income": null, "other_non_operating": null, "pretax_income": 36925000, "tax_provision": -458000, "effective_tax_rate": null, "net_income": 37191000, "net_income_continuing_ops": 37383000, "net_income_to_common": 37191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323483000, "short_term_investments": null, "net_receivables": 160131000, "inventory": null, "other_current_assets": null, "total_current_assets": 18637065000, "net_ppe": null, "goodwill": null, "intangible_assets": 77289000, "goodwill_and_intangibles": 77289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 679264000, "total_assets": 19801955000, "short_term_debt": 9696334000, "accounts_payable": 77855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 6032327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 16007766000, "total_debt": 15728661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1733741000, "total_equity": 3787308000, "shares_outstanding": 172792000, "operating_cash_flow": 84545000, "stock_based_compensation": 7770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1346589000, "dividends_paid": 81304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1423737000, "free_cash_flow": 84545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321929000", "ebitda": "330122000", "netIncome": "37191000", "grossProfit": "341946000", "depreciation": "None", "totalRevenue": "397486000", "costOfRevenue": "55540000", "interestIncome": "386676000", "incomeBeforeTax": "36925000", "interestExpense": "285118000", "operatingIncome": "325891000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "101558000", "nonInterestIncome": "None", "operatingExpenses": "16055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8193000", "sellingGeneralAndAdministrative": "9644000", "netIncomeFromContinuingOperations": "37383000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "19801955000", "longTermDebt": "6032327000", "shortTermDebt": "9696334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77289000", "reportedCurrency": "USD", "retainedEarnings": "-1733741000", "totalLiabilities": "16007766000", "otherCurrentAssets": "-483614000", "totalCurrentAssets": "18637065000", "currentLongTermDebt": "9696334000", "longTermInvestments": "4452000", "shortTermInvestments": "None", "currentNetReceivables": "160131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679264000", "currentAccountsPayable": "77855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15728661000", "totalShareholderEquity": "3787308000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9774189000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "323483000", "commonStockSharesOutstanding": "172792000", "intangibleAssetsExcludingGoodwill": "77289000", "cashAndCashEquivalentsAtCarryingValue": "323483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37383000", "profitLoss": "None", "dividendPayout": "81304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84545000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423737000", "cashflowFromInvestment": "1346589000", "stockBasedCompensation": "7770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 426071000, "cost_of_revenue": 22989000, "gross_profit": 403082000, "ebit": 266898000, "ebitda": 268112000, "pretax_income": -55231000, "tax_provision": 613000, "net_income": -56384000, "net_income_to_common": -56384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322104000, "total_current_assets": 21543708000, "total_assets": 21443194000, "short_term_debt": 11001491000, "long_term_debt": 6340002000, "total_debt": 17341493000, "total_liabilities": 17582797000, "total_equity": 3844592000, "shares_outstanding": 173637000, "goodwill_and_intangibles": 18602000 }, "cash_flow": { "operating_cash_flow": 87115000, "capital_expenditure": 0, "free_cash_flow": 87115000, "dividends_paid": 107644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232170, "ticker_id": 610, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266898000", "ebitda": "268112000", "netIncome": "-56384000", "grossProfit": "403082000", "depreciation": "None", "totalRevenue": "426071000", "costOfRevenue": "22989000", "interestIncome": "430092000", "incomeBeforeTax": "-55231000", "interestExpense": "321744000", "operatingIncome": "264509000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "613000", "reportedCurrency": "USD", "netInterestIncome": "108348000", "nonInterestIncome": "None", "operatingExpenses": "138573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1214000", "sellingGeneralAndAdministrative": "9670000", "netIncomeFromContinuingOperations": "-55844000" }, "balance": { "goodwill": "None", "inventory": "629500000", "commonStock": "1730000", "currentDebt": "None", "investments": "None", "totalAssets": "21443194000", "longTermDebt": "6340002000", "shortTermDebt": "11001491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18602000", "reportedCurrency": "USD", "retainedEarnings": "-1689534000", "totalLiabilities": "17582797000", "otherCurrentAssets": "-498153000", "totalCurrentAssets": "21543708000", "currentLongTermDebt": "11001491000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-100514000", "currentAccountsPayable": "74168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17341493000", "totalShareholderEquity": "3844592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11075659000", "totalCurrentLiabilities": "11175570000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "322104000", "commonStockSharesOutstanding": "173637000", "intangibleAssetsExcludingGoodwill": "18602000", "cashAndCashEquivalentsAtCarryingValue": "322104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55844000", "profitLoss": "None", "dividendPayout": "107644000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87115000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1426169000", "cashflowFromInvestment": "1286132000", "stockBasedCompensation": "7984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426071000, "cost_of_revenue": 22989000, "gross_profit": 403082000, "research_and_development": null, "selling_general_admin": 9670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266898000, "depreciation_amortisation": 1214000, "ebitda": 268112000, "interest_expense": 321744000, "interest_income": null, "other_non_operating": null, "pretax_income": -55231000, "tax_provision": 613000, "effective_tax_rate": null, "net_income": -56384000, "net_income_continuing_ops": -55844000, "net_income_to_common": -56384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322104000, "short_term_investments": null, "net_receivables": 176049000, "inventory": 629500000, "other_current_assets": null, "total_current_assets": 21543708000, "net_ppe": null, "goodwill": null, "intangible_assets": 18602000, "goodwill_and_intangibles": 18602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": -100514000, "total_assets": 21443194000, "short_term_debt": 11001491000, "accounts_payable": 74168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11175570000, "long_term_debt": 6340002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 17582797000, "total_debt": 17341493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1689534000, "total_equity": 3844592000, "shares_outstanding": 173637000, "operating_cash_flow": 87115000, "stock_based_compensation": 7984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1286132000, "dividends_paid": 107644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1426169000, "free_cash_flow": 87115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266898000", "ebitda": "268112000", "netIncome": "-56384000", "grossProfit": "403082000", "depreciation": "None", "totalRevenue": "426071000", "costOfRevenue": "22989000", "interestIncome": "430092000", "incomeBeforeTax": "-55231000", "interestExpense": "321744000", "operatingIncome": "264509000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "613000", "reportedCurrency": "USD", "netInterestIncome": "108348000", "nonInterestIncome": "None", "operatingExpenses": "138573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1214000", "sellingGeneralAndAdministrative": "9670000", "netIncomeFromContinuingOperations": "-55844000" }, "balance": { "goodwill": "None", "inventory": "629500000", "commonStock": "1730000", "currentDebt": "None", "investments": "None", "totalAssets": "21443194000", "longTermDebt": "6340002000", "shortTermDebt": "11001491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18602000", "reportedCurrency": "USD", "retainedEarnings": "-1689534000", "totalLiabilities": "17582797000", "otherCurrentAssets": "-498153000", "totalCurrentAssets": "21543708000", "currentLongTermDebt": "11001491000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-100514000", "currentAccountsPayable": "74168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17341493000", "totalShareholderEquity": "3844592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11075659000", "totalCurrentLiabilities": "11175570000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "322104000", "commonStockSharesOutstanding": "173637000", "intangibleAssetsExcludingGoodwill": "18602000", "cashAndCashEquivalentsAtCarryingValue": "322104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55844000", "profitLoss": "None", "dividendPayout": "107644000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87115000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1426169000", "cashflowFromInvestment": "1286132000", "stockBasedCompensation": "7984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 461343000, "cost_of_revenue": 19096000, "gross_profit": 442247000, "ebit": 280815000, "ebitda": 281000000, "pretax_income": -58985000, "tax_provision": 1217000, "net_income": -61057000, "net_income_to_common": -61057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373876000, "total_current_assets": 22576581000, "total_assets": 22636599000, "short_term_debt": 12096705000, "long_term_debt": 6277997000, "total_debt": 18374702000, "total_liabilities": 18632001000, "total_equity": 3984504000, "shares_outstanding": 173967000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100183000, "capital_expenditure": 0, "free_cash_flow": 100183000, "dividends_paid": 107678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232171, "ticker_id": 610, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280815000", "ebitda": "281000000", "netIncome": "-61057000", "grossProfit": "442247000", "depreciation": "None", "totalRevenue": "461343000", "costOfRevenue": "19096000", "interestIncome": "466152000", "incomeBeforeTax": "-58985000", "interestExpense": "339380000", "operatingIncome": "280815000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1217000", "reportedCurrency": "USD", "netInterestIncome": "126772000", "nonInterestIncome": "None", "operatingExpenses": "161432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000", "sellingGeneralAndAdministrative": "24424000", "netIncomeFromContinuingOperations": "-60202000" }, "balance": { "goodwill": "None", "inventory": "-4878000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "22636599000", "longTermDebt": "6277997000", "shortTermDebt": "12096705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1551603000", "totalLiabilities": "18632001000", "otherCurrentAssets": "-570690000", "totalCurrentAssets": "22576581000", "currentLongTermDebt": "12096705000", "longTermInvestments": "None", "shortTermInvestments": "4878000", "currentNetReceivables": "196814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60018000", "currentAccountsPayable": "90223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18374702000", "totalShareholderEquity": "3984504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12186928000", "totalCurrentLiabilities": "247353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18384648000", "cashAndShortTermInvestments": "373876000", "commonStockSharesOutstanding": "173967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60202000", "profitLoss": "None", "dividendPayout": "107678000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100183000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628435000", "cashflowFromInvestment": "488052000", "stockBasedCompensation": "7962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461343000, "cost_of_revenue": 19096000, "gross_profit": 442247000, "research_and_development": null, "selling_general_admin": 24424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280815000, "depreciation_amortisation": 185000, "ebitda": 281000000, "interest_expense": 339380000, "interest_income": null, "other_non_operating": null, "pretax_income": -58985000, "tax_provision": 1217000, "effective_tax_rate": null, "net_income": -61057000, "net_income_continuing_ops": -60202000, "net_income_to_common": -61057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373876000, "short_term_investments": 4878000, "net_receivables": 196814000, "inventory": -4878000, "other_current_assets": null, "total_current_assets": 22576581000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60018000, "total_assets": 22636599000, "short_term_debt": 12096705000, "accounts_payable": 90223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247353000, "long_term_debt": 6277997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18384648000, "total_liabilities": 18632001000, "total_debt": 18374702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1551603000, "total_equity": 3984504000, "shares_outstanding": 173967000, "operating_cash_flow": 100183000, "stock_based_compensation": 7962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 488052000, "dividends_paid": 107678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -628435000, "free_cash_flow": 100183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280815000", "ebitda": "281000000", "netIncome": "-61057000", "grossProfit": "442247000", "depreciation": "None", "totalRevenue": "461343000", "costOfRevenue": "19096000", "interestIncome": "466152000", "incomeBeforeTax": "-58985000", "interestExpense": "339380000", "operatingIncome": "280815000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1217000", "reportedCurrency": "USD", "netInterestIncome": "126772000", "nonInterestIncome": "None", "operatingExpenses": "161432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000", "sellingGeneralAndAdministrative": "24424000", "netIncomeFromContinuingOperations": "-60202000" }, "balance": { "goodwill": "None", "inventory": "-4878000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "22636599000", "longTermDebt": "6277997000", "shortTermDebt": "12096705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1551603000", "totalLiabilities": "18632001000", "otherCurrentAssets": "-570690000", "totalCurrentAssets": "22576581000", "currentLongTermDebt": "12096705000", "longTermInvestments": "None", "shortTermInvestments": "4878000", "currentNetReceivables": "196814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60018000", "currentAccountsPayable": "90223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18374702000", "totalShareholderEquity": "3984504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12186928000", "totalCurrentLiabilities": "247353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18384648000", "cashAndShortTermInvestments": "373876000", "commonStockSharesOutstanding": "173967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60202000", "profitLoss": "None", "dividendPayout": "107678000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100183000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628435000", "cashflowFromInvestment": "488052000", "stockBasedCompensation": "7962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 482141000, "cost_of_revenue": 18927000, "gross_profit": 463214000, "ebit": 93900000, "ebitda": 221994000, "pretax_income": -122168000, "tax_provision": 1002000, "net_income": -123838000, "net_income_to_common": -123838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413986000, "total_current_assets": 22851928000, "total_assets": 23265863000, "short_term_debt": 12387289000, "long_term_debt": 6480266000, "total_debt": 18867555000, "total_liabilities": 19101276000, "total_equity": 4144753000, "shares_outstanding": 174042000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94610000, "capital_expenditure": 0, "free_cash_flow": 94610000, "dividends_paid": 107390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232172, "ticker_id": 610, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93900000", "ebitda": "221994000", "netIncome": "-123838000", "grossProfit": "463214000", "depreciation": "None", "totalRevenue": "482141000", "costOfRevenue": "18927000", "interestIncome": "486122000", "incomeBeforeTax": "-122168000", "interestExpense": "343730000", "operatingIncome": "219031000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1002000", "reportedCurrency": "USD", "netInterestIncome": "142392000", "nonInterestIncome": "None", "operatingExpenses": "244183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125131000", "sellingGeneralAndAdministrative": "9588000", "netIncomeFromContinuingOperations": "-123170000" }, "balance": { "goodwill": "None", "inventory": "22966175000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "23265863000", "longTermDebt": "6480266000", "shortTermDebt": "12387289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1382673000", "totalLiabilities": "19101276000", "otherCurrentAssets": "-620213000", "totalCurrentAssets": "22851928000", "currentLongTermDebt": "12387289000", "longTermInvestments": "None", "shortTermInvestments": "25922000", "currentNetReceivables": "206227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60203000", "currentAccountsPayable": "86643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18867555000", "totalShareholderEquity": "4144753000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12473932000", "totalCurrentLiabilities": "4017062000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18880199000", "cashAndShortTermInvestments": "413986000", "commonStockSharesOutstanding": "174042000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123170000", "profitLoss": "None", "dividendPayout": "107390000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94610000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-404343000", "cashflowFromInvestment": "376316000", "stockBasedCompensation": "8112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482141000, "cost_of_revenue": 18927000, "gross_profit": 463214000, "research_and_development": null, "selling_general_admin": 9588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93900000, "depreciation_amortisation": 125131000, "ebitda": 221994000, "interest_expense": 343730000, "interest_income": null, "other_non_operating": null, "pretax_income": -122168000, "tax_provision": 1002000, "effective_tax_rate": null, "net_income": -123838000, "net_income_continuing_ops": -123170000, "net_income_to_common": -123838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413986000, "short_term_investments": 25922000, "net_receivables": 206227000, "inventory": 22966175000, "other_current_assets": null, "total_current_assets": 22851928000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60203000, "total_assets": 23265863000, "short_term_debt": 12387289000, "accounts_payable": 86643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4017062000, "long_term_debt": 6480266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18880199000, "total_liabilities": 19101276000, "total_debt": 18867555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1382673000, "total_equity": 4144753000, "shares_outstanding": 174042000, "operating_cash_flow": 94610000, "stock_based_compensation": 8112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 376316000, "dividends_paid": 107390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -404343000, "free_cash_flow": 94610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93900000", "ebitda": "221994000", "netIncome": "-123838000", "grossProfit": "463214000", "depreciation": "None", "totalRevenue": "482141000", "costOfRevenue": "18927000", "interestIncome": "486122000", "incomeBeforeTax": "-122168000", "interestExpense": "343730000", "operatingIncome": "219031000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1002000", "reportedCurrency": "USD", "netInterestIncome": "142392000", "nonInterestIncome": "None", "operatingExpenses": "244183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125131000", "sellingGeneralAndAdministrative": "9588000", "netIncomeFromContinuingOperations": "-123170000" }, "balance": { "goodwill": "None", "inventory": "22966175000", "commonStock": "1736000", "currentDebt": "None", "investments": "None", "totalAssets": "23265863000", "longTermDebt": "6480266000", "shortTermDebt": "12387289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1382673000", "totalLiabilities": "19101276000", "otherCurrentAssets": "-620213000", "totalCurrentAssets": "22851928000", "currentLongTermDebt": "12387289000", "longTermInvestments": "None", "shortTermInvestments": "25922000", "currentNetReceivables": "206227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60203000", "currentAccountsPayable": "86643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18867555000", "totalShareholderEquity": "4144753000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12473932000", "totalCurrentLiabilities": "4017062000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18880199000", "cashAndShortTermInvestments": "413986000", "commonStockSharesOutstanding": "174042000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "413986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123170000", "profitLoss": "None", "dividendPayout": "107390000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94610000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-404343000", "cashflowFromInvestment": "376316000", "stockBasedCompensation": "8112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 500602000, "cost_of_revenue": 26342000, "gross_profit": 474260000, "ebit": 350807000, "ebitda": 350648000, "pretax_income": -1016999, "tax_provision": 699000, "net_income": -2377000, "net_income_to_common": -2377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350014000, "total_current_assets": 23560090000, "total_assets": 24036178000, "short_term_debt": 3356754000, "long_term_debt": 6616574000, "total_debt": 9973328000, "total_liabilities": 19648674000, "total_equity": 4367711000, "shares_outstanding": 173210000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 109788000, "capital_expenditure": 0, "free_cash_flow": 109788000, "dividends_paid": 106823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232173, "ticker_id": 610, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350807000", "ebitda": "350648000", "netIncome": "-2377000", "grossProfit": "474260000", "depreciation": "None", "totalRevenue": "500602000", "costOfRevenue": "26342000", "interestIncome": "505003000", "incomeBeforeTax": "-1016999", "interestExpense": "351238000", "operatingIncome": "350573000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "153765000", "nonInterestIncome": "None", "operatingExpenses": "123687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1092000", "sellingGeneralAndAdministrative": "9565000", "netIncomeFromContinuingOperations": "-1716000" }, "balance": { "goodwill": "None", "inventory": "717272000", "commonStock": "1732000", "currentDebt": "None", "investments": "None", "totalAssets": "24036178000", "longTermDebt": "6616574000", "shortTermDebt": "3356754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1150934000", "totalLiabilities": "19648674000", "otherCurrentAssets": "-717272000", "totalCurrentAssets": "23560090000", "currentLongTermDebt": "12683095000", "longTermInvestments": "0", "shortTermInvestments": "1890000", "currentNetReceivables": "367258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108830000", "currentAccountsPayable": "97820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19286143000", "totalShareholderEquity": "4367711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254188000", "totalCurrentLiabilities": "3610942000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6616574000", "cashAndShortTermInvestments": "350014000", "commonStockSharesOutstanding": "173210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1716000", "profitLoss": "None", "dividendPayout": "106823000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109788000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440480000", "cashflowFromInvestment": "256985000", "stockBasedCompensation": "7729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-78428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500602000, "cost_of_revenue": 26342000, "gross_profit": 474260000, "research_and_development": null, "selling_general_admin": 9565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350807000, "depreciation_amortisation": 1092000, "ebitda": 350648000, "interest_expense": 351238000, "interest_income": null, "other_non_operating": null, "pretax_income": -1016999, "tax_provision": 699000, "effective_tax_rate": null, "net_income": -2377000, "net_income_continuing_ops": -1716000, "net_income_to_common": -2377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350014000, "short_term_investments": 1890000, "net_receivables": 367258000, "inventory": 717272000, "other_current_assets": null, "total_current_assets": 23560090000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108830000, "total_assets": 24036178000, "short_term_debt": 3356754000, "accounts_payable": 97820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3610942000, "long_term_debt": 6616574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6616574000, "total_liabilities": 19648674000, "total_debt": 9973328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1150934000, "total_equity": 4367711000, "shares_outstanding": 173210000, "operating_cash_flow": 109788000, "stock_based_compensation": 7729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 256985000, "dividends_paid": 106823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -440480000, "free_cash_flow": 109788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350807000", "ebitda": "350648000", "netIncome": "-2377000", "grossProfit": "474260000", "depreciation": "None", "totalRevenue": "500602000", "costOfRevenue": "26342000", "interestIncome": "505003000", "incomeBeforeTax": "-1016999", "interestExpense": "351238000", "operatingIncome": "350573000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "153765000", "nonInterestIncome": "None", "operatingExpenses": "123687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1092000", "sellingGeneralAndAdministrative": "9565000", "netIncomeFromContinuingOperations": "-1716000" }, "balance": { "goodwill": "None", "inventory": "717272000", "commonStock": "1732000", "currentDebt": "None", "investments": "None", "totalAssets": "24036178000", "longTermDebt": "6616574000", "shortTermDebt": "3356754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1150934000", "totalLiabilities": "19648674000", "otherCurrentAssets": "-717272000", "totalCurrentAssets": "23560090000", "currentLongTermDebt": "12683095000", "longTermInvestments": "0", "shortTermInvestments": "1890000", "currentNetReceivables": "367258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108830000", "currentAccountsPayable": "97820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19286143000", "totalShareholderEquity": "4367711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "254188000", "totalCurrentLiabilities": "3610942000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6616574000", "cashAndShortTermInvestments": "350014000", "commonStockSharesOutstanding": "173210000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1716000", "profitLoss": "None", "dividendPayout": "106823000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109788000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440480000", "cashflowFromInvestment": "256985000", "stockBasedCompensation": "7729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-78428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 514604000, "cost_of_revenue": 28882000, "gross_profit": 485722000, "ebit": 57111000, "ebitda": 386482000, "pretax_income": 32128000, "tax_provision": 1568000, "net_income": 29524000, "net_income_to_common": 29524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421495000, "total_current_assets": 23673973000, "total_assets": 24043419000, "short_term_debt": 2253701000, "long_term_debt": 6528430000, "total_debt": 8782131000, "total_liabilities": 19549898000, "total_equity": 4470870000, "shares_outstanding": 172648000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110986000, "capital_expenditure": 0, "free_cash_flow": 110986000, "dividends_paid": 106832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232175, "ticker_id": 610, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57111000", "ebitda": "386482000", "netIncome": "29524000", "grossProfit": "485722000", "depreciation": "None", "totalRevenue": "514604000", "costOfRevenue": "28882000", "interestIncome": "519342000", "incomeBeforeTax": "32128000", "interestExpense": "353972000", "operatingIncome": "381941000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1568000", "reportedCurrency": "USD", "netInterestIncome": "165370000", "nonInterestIncome": "None", "operatingExpenses": "103781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-27587000", "sellingGeneralAndAdministrative": "33277000", "netIncomeFromContinuingOperations": "30560000" }, "balance": { "goodwill": "None", "inventory": "-114558000", "commonStock": "1723000", "currentDebt": "None", "investments": "None", "totalAssets": "24043419000", "longTermDebt": "6528430000", "shortTermDebt": "2253701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1040950000", "totalLiabilities": "19549898000", "otherCurrentAssets": "-674670000", "totalCurrentAssets": "23673973000", "currentLongTermDebt": "12793344000", "longTermInvestments": "None", "shortTermInvestments": "114558000", "currentNetReceivables": "253175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116271000", "currentAccountsPayable": "70724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19271871000", "totalShareholderEquity": "4470870000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227796000", "totalCurrentLiabilities": "2481497000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6528430000", "cashAndShortTermInvestments": "421495000", "commonStockSharesOutstanding": "172648000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30560000", "profitLoss": "None", "dividendPayout": "106832000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110986000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618964000", "cashflowFromInvestment": "448429000", "stockBasedCompensation": "7606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514604000, "cost_of_revenue": 28882000, "gross_profit": 485722000, "research_and_development": null, "selling_general_admin": 33277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57111000, "depreciation_amortisation": -27587000, "ebitda": 386482000, "interest_expense": 353972000, "interest_income": null, "other_non_operating": null, "pretax_income": 32128000, "tax_provision": 1568000, "effective_tax_rate": null, "net_income": 29524000, "net_income_continuing_ops": 30560000, "net_income_to_common": 29524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421495000, "short_term_investments": 114558000, "net_receivables": 253175000, "inventory": -114558000, "other_current_assets": null, "total_current_assets": 23673973000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116271000, "total_assets": 24043419000, "short_term_debt": 2253701000, "accounts_payable": 70724000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2481497000, "long_term_debt": 6528430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6528430000, "total_liabilities": 19549898000, "total_debt": 8782131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1040950000, "total_equity": 4470870000, "shares_outstanding": 172648000, "operating_cash_flow": 110986000, "stock_based_compensation": 7606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 448429000, "dividends_paid": 106832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -618964000, "free_cash_flow": 110986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57111000", "ebitda": "386482000", "netIncome": "29524000", "grossProfit": "485722000", "depreciation": "None", "totalRevenue": "514604000", "costOfRevenue": "28882000", "interestIncome": "519342000", "incomeBeforeTax": "32128000", "interestExpense": "353972000", "operatingIncome": "381941000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1568000", "reportedCurrency": "USD", "netInterestIncome": "165370000", "nonInterestIncome": "None", "operatingExpenses": "103781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-27587000", "sellingGeneralAndAdministrative": "33277000", "netIncomeFromContinuingOperations": "30560000" }, "balance": { "goodwill": "None", "inventory": "-114558000", "commonStock": "1723000", "currentDebt": "None", "investments": "None", "totalAssets": "24043419000", "longTermDebt": "6528430000", "shortTermDebt": "2253701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1040950000", "totalLiabilities": "19549898000", "otherCurrentAssets": "-674670000", "totalCurrentAssets": "23673973000", "currentLongTermDebt": "12793344000", "longTermInvestments": "None", "shortTermInvestments": "114558000", "currentNetReceivables": "253175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116271000", "currentAccountsPayable": "70724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19271871000", "totalShareholderEquity": "4470870000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227796000", "totalCurrentLiabilities": "2481497000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6528430000", "cashAndShortTermInvestments": "421495000", "commonStockSharesOutstanding": "172648000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "421495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30560000", "profitLoss": "None", "dividendPayout": "106832000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110986000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618964000", "cashflowFromInvestment": "448429000", "stockBasedCompensation": "7606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "income_statement": { "revenue": 514769000, "cost_of_revenue": 32814999, "gross_profit": 481954000, "ebit": 205350000, "ebitda": 448280000, "pretax_income": 103699000, "tax_provision": 1202000, "net_income": 101651000, "net_income_to_common": 101651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482856000, "total_current_assets": 24601730000, "total_assets": 24862636000, "short_term_debt": 465622000, "long_term_debt": 2798983000, "total_debt": 3264605000, "total_liabilities": 20296447000, "total_equity": 4540662000, "shares_outstanding": 180886000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127894000, "capital_expenditure": 0, "free_cash_flow": 127894000, "dividends_paid": 106817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 232176, "ticker_id": 610, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:15:05.203420+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205350000", "ebitda": "448280000", "netIncome": "101651000", "grossProfit": "481954000", "depreciation": "None", "totalRevenue": "514769000", "costOfRevenue": "32814999", "interestIncome": "521892000", "incomeBeforeTax": "103699000", "interestExpense": "344549000", "operatingIncome": "448280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1202000", "reportedCurrency": "USD", "netInterestIncome": "177343000", "nonInterestIncome": "None", "operatingExpenses": "33674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32814999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-103699000", "sellingGeneralAndAdministrative": "9731000", "netIncomeFromContinuingOperations": "102497000" }, "balance": { "goodwill": "None", "inventory": "-12689000", "commonStock": "1723000", "currentDebt": "None", "investments": "None", "totalAssets": "24862636000", "longTermDebt": "2798983000", "shortTermDebt": "465622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-963441000", "totalLiabilities": "20296447000", "otherCurrentAssets": "-720787000", "totalCurrentAssets": "24601730000", "currentLongTermDebt": "13431039000", "longTermInvestments": "None", "shortTermInvestments": "12689000", "currentNetReceivables": "237931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22975000", "currentAccountsPayable": "72594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20002440000", "totalShareholderEquity": "4540662000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237230000", "totalCurrentLiabilities": "702852000", "otherNonCurrentLiabilities": "17497464000", "totalNonCurrentLiabilities": "6608216000", "cashAndShortTermInvestments": "482856000", "commonStockSharesOutstanding": "180886000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102497000", "profitLoss": "None", "dividendPayout": "106817000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127894000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744774000", "cashflowFromInvestment": "582132000", "stockBasedCompensation": "7665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34748000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514769000, "cost_of_revenue": 32814999, "gross_profit": 481954000, "research_and_development": null, "selling_general_admin": 9731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205350000, "depreciation_amortisation": -103699000, "ebitda": 448280000, "interest_expense": 344549000, "interest_income": null, "other_non_operating": null, "pretax_income": 103699000, "tax_provision": 1202000, "effective_tax_rate": null, "net_income": 101651000, "net_income_continuing_ops": 102497000, "net_income_to_common": 101651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482856000, "short_term_investments": 12689000, "net_receivables": 237931000, "inventory": -12689000, "other_current_assets": null, "total_current_assets": 24601730000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22975000, "total_assets": 24862636000, "short_term_debt": 465622000, "accounts_payable": 72594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702852000, "long_term_debt": 2798983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6608216000, "total_liabilities": 20296447000, "total_debt": 3264605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -963441000, "total_equity": 4540662000, "shares_outstanding": 180886000, "operating_cash_flow": 127894000, "stock_based_compensation": 7665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 582132000, "dividends_paid": 106817000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -744774000, "free_cash_flow": 127894000, "net_change_in_cash": -34748000 }, "raw_data": { "income": { "ebit": "205350000", "ebitda": "448280000", "netIncome": "101651000", "grossProfit": "481954000", "depreciation": "None", "totalRevenue": "514769000", "costOfRevenue": "32814999", "interestIncome": "521892000", "incomeBeforeTax": "103699000", "interestExpense": "344549000", "operatingIncome": "448280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1202000", "reportedCurrency": "USD", "netInterestIncome": "177343000", "nonInterestIncome": "None", "operatingExpenses": "33674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32814999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-103699000", "sellingGeneralAndAdministrative": "9731000", "netIncomeFromContinuingOperations": "102497000" }, "balance": { "goodwill": "None", "inventory": "-12689000", "commonStock": "1723000", "currentDebt": "None", "investments": "None", "totalAssets": "24862636000", "longTermDebt": "2798983000", "shortTermDebt": "465622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-963441000", "totalLiabilities": "20296447000", "otherCurrentAssets": "-720787000", "totalCurrentAssets": "24601730000", "currentLongTermDebt": "13431039000", "longTermInvestments": "None", "shortTermInvestments": "12689000", "currentNetReceivables": "237931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22975000", "currentAccountsPayable": "72594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20002440000", "totalShareholderEquity": "4540662000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237230000", "totalCurrentLiabilities": "702852000", "otherNonCurrentLiabilities": "17497464000", "totalNonCurrentLiabilities": "6608216000", "cashAndShortTermInvestments": "482856000", "commonStockSharesOutstanding": "180886000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102497000", "profitLoss": "None", "dividendPayout": "106817000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127894000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744774000", "cashflowFromInvestment": "582132000", "stockBasedCompensation": "7665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106817000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34748000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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" ] } } }