{ "ticker": { "uuid": "36def596-a1e4-4e74-916b-8fc6a50926a4", "symbol": "MSCI", "name": "MSCI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/36def596-a1e4-4e74-916b-8fc6a50926a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/36def596-a1e4-4e74-916b-8fc6a50926a4/" }, "ticker_metadata": { "id": 2729, "uuid": "36def596-a1e4-4e74-916b-8fc6a50926a4", "symbol": "MSCI", "name": "MSCI Inc", "asset_type": "equity", "market_cap": 45918749000, "stock_exchange_id": 3, "industry": "Financial Data & Stock Exchanges", "sector": "Financial Services", "description": "MSCI Inc. (formerly Morgan Stanley Capital International and MSCI Barra), is an American finance company headquartered in New York City and serving as a global provider of equity, fixed income, hedge fund stock market indexes, multi-asset portfolio analysis tools and ESG products. It publishes the MSCI BRIC, MSCI World and MSCI EAFE Indexes.", "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": "36def596-a1e4-4e74-916b-8fc6a50926a4", "symbol": "MSCI", "name": "MSCI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/36def596-a1e4-4e74-916b-8fc6a50926a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/36def596-a1e4-4e74-916b-8fc6a50926a4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.07, "quality": 0.94, "momentum": 0.29, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 615.46, "market_cap": 45174764000, "pe_ratio": 34.231, "earnings_yield": 0.0292, "ebitda_to_ev": 0.0388, "shareholder_yield": 0.0125, "roe": -0.4757, "piotroski_f_score": 8, "momentum_12_1": 0.0402, "volatility_252d": 0.2681 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.181305+00:00", "batch_id": "" }, "size": { "price_close": 615.46, "market_cap": 45174764000, "market_cap_usd": 45174764000, "enterprise_value": 51218364000, "shares_outstanding": 73400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.231, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 13.9453, "pcf_ratio": 28.3492, "pfcf_ratio": 27.3765, "ev_ebitda": 25.7626, "ev_ebit": 28.7182, "ev_sales": 15.8109, "ev_fcf": 31.039, "earnings_yield": 0.0292, "fcf_yield": 0.0322, "price_to_sales": 13.9453, "price_to_book": null, "price_to_cashflow": 28.3492, "ebitda_to_ev": 0.0388, "sales_yield": 0.0632 }, "yield": { "dividend_yield": 0.0125, "buyback_yield": 0, "shareholder_yield": 0.0125, "debt_paydown_yield": null, "total_yield": 0.0125 }, "quality": { "gross_margin": 0.8286, "operating_margin": 0.5506, "net_margin": 0.4074, "ebitda_margin": 0.6137, "fcf_margin": 0.5094, "roe": -0.4757, "roa": 0.238, "roic": 0.4637, "roc_greenblatt": null, "asset_turnover": 0.5842, "cash_conversion": 1.2504, "accruals_ratio": -0.0494, "sbc_to_revenue": 0.0367, "piotroski_f_score": 8, "altman_z_score": 6.2913, "earnings_stability_5y": 0.1416, "revenue_stability_5y": 0.2542, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.484, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.999, "net_debt_to_ebitda": 3.0399, "debt_to_assets": 1.1593, "interest_coverage": 7.671, "current_ratio": 0.8642, "quick_ratio": 0.8642, "net_debt": 6043600000, "local_beta": -0.0006, "volatility_252d": 0.2681, "volatility_60d": 0.6137, "max_drawdown_12m": -0.1375, "risk_adjusted_momentum": 0.1498 }, "growth": { "revenue_growth_1y": 0.1086, "revenue_growth_3y_cagr": 0.1171, "revenue_growth_5y_cagr": 0.1308, "eps_growth_1y": 0.1558, "eps_growth_3y_cagr": 0.1136, "eps_growth_5y_cagr": 0.1484, "fcf_growth_1y": 0.0558, "book_value_growth_1y": null, "revenue_growth": 0.1086, "earnings_growth": 0.1558 }, "momentum": { "price_return_1m": 0.0552, "price_return_3m": 0.0851, "price_return_6m": 0.1521, "price_return_9m": 0.1206, "price_return_12m": 0.0975, "price_return_12m_ex1m": 0.0402, "momentum_6m": 0.1521, "momentum_12m": 0.0975, "momentum_12_1": 0.0402, "distance_from_52w_high": -0.0252, "distance_from_52w_low": 0.1802, "relative_strength": -0.0024 }, "raw_ttm": { "revenue_ttm": 3239433000, "gross_profit_ttm": 2684057000, "ebit_ttm": 1783483000, "ebitda_ttm": 1988087000, "net_income_ttm": 1319705000, "eps_diluted_ttm": 17.9796, "operating_cash_flow_ttm": 1593509000, "capital_expenditure_ttm": 56619000, "fcf_ttm": 1650128000, "dividends_paid_ttm": 563237000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232497000, "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_current_liabilities": 1613200000, "net_ppe": null, "total_assets": 5545300000, "total_debt": 6428900000, "total_equity": -2774100000, "net_working_capital": -579300000, "book_value_per_share": -37.7943, "retained_earnings": 5684700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6587400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 86, "rank_ev_ebitda": 83, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 76, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 91, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 9, "rank_fcf_margin": 15, "rank_piotroski": 7, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 38, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 52 }, "composites": { "value_composite": 93, "quality_composite": 6, "momentum_composite": 71, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 87, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.2565, "os_score": 0.19, "value_percentile": 0.07, "quality_percentile": 0.94, "momentum_percentile": 0.29, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4495, "ticker_id": 2729, "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": "2026-06-07T06:53:44.181305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 615.46, "market_cap": 45174764000, "market_cap_usd": 45174764000, "enterprise_value": 51218364000, "shares_outstanding": 73400000, "fx_rate_to_usd": null, "pe_ratio": 34.23095616, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 13.94526882, "pcf_ratio": 28.34923681, "pfcf_ratio": 27.37652109, "ev_ebitda": 25.76263715, "ev_ebit": 28.71816776, "ev_sales": 15.81090395, "ev_fcf": 31.03902485, "earnings_yield": 0.02921332, "fcf_yield": 0.03221751, "dividend_yield": 0.01246796, "buyback_yield": 0, "shareholder_yield": 0.01246796, "debt_paydown_yield": null, "total_yield": 0.01246796, "gross_margin": 0.82855765, "operating_margin": 0.55055406, "net_margin": 0.40738765, "ebitda_margin": 0.6137145, "fcf_margin": 0.50938791, "roe": -0.47572366, "roa": 0.23798622, "roic": 0.46372956, "roc_greenblatt": null, "asset_turnover": 0.58417633, "cash_conversion": 1.25037641, "accruals_ratio": -0.04937587, "sbc_to_revenue": 0.03674686, "debt_to_equity": -2.99895462, "net_debt_to_ebitda": 3.03990721, "debt_to_assets": 1.15934215, "interest_coverage": 7.6709936, "current_ratio": 0.86418299, "quick_ratio": 0.86418299, "net_debt": 6043600000, "revenue_growth_1y": 0.1086397, "revenue_growth_3y_cagr": 0.11707824, "revenue_growth_5y_cagr": 0.13078124, "eps_growth_1y": 0.15583732, "eps_growth_3y_cagr": 0.11361863, "eps_growth_5y_cagr": 0.14844267, "fcf_growth_1y": 0.05579474, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 6.29133556, "earnings_stability_5y": 0.141596, "revenue_stability_5y": 0.25424, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05515032, "price_return_3m": 0.08514183, "price_return_6m": 0.15207002, "price_return_9m": 0.12057701, "price_return_12m": 0.09752838, "price_return_12m_ex1m": 0.04016305, "distance_from_52w_high": -0.02521461, "distance_from_52w_low": 0.18017982, "relative_strength": -0.0024352, "local_beta": -0.0006, "volatility_252d": 0.268066, "volatility_60d": 0.613654, "max_drawdown_12m": -0.13752072, "revenue_ttm": 3239433000, "gross_profit_ttm": 2684057000, "ebit_ttm": 1783483000, "ebitda_ttm": 1988087000, "net_income_ttm": 1319705000, "eps_diluted_ttm": 17.97963215, "operating_cash_flow_ttm": 1593509000, "capital_expenditure_ttm": 56619000, "fcf_ttm": 1650128000, "dividends_paid_ttm": 563237000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232497000, "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_current_liabilities": 1613200000, "net_ppe": null, "total_assets": 5545300000, "total_debt": 6428900000, "total_equity": -2774100000, "net_working_capital": -579300000, "book_value_per_share": -37.79427793, "retained_earnings": 5684700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6587400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 74, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 86, "rank_ev_ebitda": 83, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 76, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 91, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 9, "rank_fcf_margin": 15, "rank_piotroski": 7, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 38, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 52, "value_composite": 93, "quality_composite": 6, "momentum_composite": 71, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 87, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 615.46, "os": 0.19, "value": 0.07, "quality": 0.94, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 34.231, "earnings_yield": 0.0292, "shareholder_yield": 0.0125, "roe": -0.4757, "momentum_12_1": 0.0402, "complete_fields": { "id": 4495, "ticker_id": 2729, "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": "2026-06-07T06:53:44.181305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 615.46, "market_cap": 45174764000, "market_cap_usd": 45174764000, "enterprise_value": 51218364000, "shares_outstanding": 73400000, "fx_rate_to_usd": null, "pe_ratio": 34.23095616, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 13.94526882, "pcf_ratio": 28.34923681, "pfcf_ratio": 27.37652109, "ev_ebitda": 25.76263715, "ev_ebit": 28.71816776, "ev_sales": 15.81090395, "ev_fcf": 31.03902485, "earnings_yield": 0.02921332, "fcf_yield": 0.03221751, "dividend_yield": 0.01246796, "buyback_yield": 0, "shareholder_yield": 0.01246796, "debt_paydown_yield": null, "total_yield": 0.01246796, "gross_margin": 0.82855765, "operating_margin": 0.55055406, "net_margin": 0.40738765, "ebitda_margin": 0.6137145, "fcf_margin": 0.50938791, "roe": -0.47572366, "roa": 0.23798622, "roic": 0.46372956, "roc_greenblatt": null, "asset_turnover": 0.58417633, "cash_conversion": 1.25037641, "accruals_ratio": -0.04937587, "sbc_to_revenue": 0.03674686, "debt_to_equity": -2.99895462, "net_debt_to_ebitda": 3.03990721, "debt_to_assets": 1.15934215, "interest_coverage": 7.6709936, "current_ratio": 0.86418299, "quick_ratio": 0.86418299, "net_debt": 6043600000, "revenue_growth_1y": 0.1086397, "revenue_growth_3y_cagr": 0.11707824, "revenue_growth_5y_cagr": 0.13078124, "eps_growth_1y": 0.15583732, "eps_growth_3y_cagr": 0.11361863, "eps_growth_5y_cagr": 0.14844267, "fcf_growth_1y": 0.05579474, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 6.29133556, "earnings_stability_5y": 0.141596, "revenue_stability_5y": 0.25424, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05515032, "price_return_3m": 0.08514183, "price_return_6m": 0.15207002, "price_return_9m": 0.12057701, "price_return_12m": 0.09752838, "price_return_12m_ex1m": 0.04016305, "distance_from_52w_high": -0.02521461, "distance_from_52w_low": 0.18017982, "relative_strength": -0.0024352, "local_beta": -0.0006, "volatility_252d": 0.268066, "volatility_60d": 0.613654, "max_drawdown_12m": -0.13752072, "revenue_ttm": 3239433000, "gross_profit_ttm": 2684057000, "ebit_ttm": 1783483000, "ebitda_ttm": 1988087000, "net_income_ttm": 1319705000, "eps_diluted_ttm": 17.97963215, "operating_cash_flow_ttm": 1593509000, "capital_expenditure_ttm": 56619000, "fcf_ttm": 1650128000, "dividends_paid_ttm": 563237000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232497000, "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_current_liabilities": 1613200000, "net_ppe": null, "total_assets": 5545300000, "total_debt": 6428900000, "total_equity": -2774100000, "net_working_capital": -579300000, "book_value_per_share": -37.79427793, "retained_earnings": 5684700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6587400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 74, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 86, "rank_ev_ebitda": 83, "rank_ev_ebit": 82, "rank_earnings_yield": 74, "rank_fcf_yield": 76, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 91, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 9, "rank_fcf_margin": 15, "rank_piotroski": 7, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 38, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 52, "value_composite": 93, "quality_composite": 6, "momentum_composite": 71, "growth_composite": 21, "yield_composite": 29, "svqf_composite": 87, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": null, "long_term_debt": 6202286000, "total_debt": 6202286000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298809, "ticker_id": 2729, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1713567000", "ebitda": "1932137000", "netIncome": "1202305000", "grossProfit": "2584093000", "depreciation": "None", "totalRevenue": "3134459000", "costOfRevenue": "550366000", "interestIncome": "16012000", "incomeBeforeTax": "1494256000", "interestExpense": "209889000", "operatingIncome": "1713567000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "291951000", "reportedCurrency": "USD", "netInterestIncome": "-193877000", "nonInterestIncome": "None", "operatingExpenses": "870526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218570000", "sellingGeneralAndAdministrative": "180216000", "netIncomeFromContinuingOperations": "1202305000" }, "balance": { "goodwill": "2923362000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5702459000", "longTermDebt": "6202286000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832513000", "reportedCurrency": "USD", "retainedEarnings": "5427600000", "totalLiabilities": "8356999000", "otherCurrentAssets": "146392000", "totalCurrentAssets": "1644769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "986712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057690000", "currentAccountsPayable": "15339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6309817000", "totalShareholderEquity": "-2654540000", "capitalLeaseObligations": "107531000", "otherCurrentLiabilities": "582598000", "totalCurrentLiabilities": "1829713000", "otherNonCurrentLiabilities": "115827000", "totalNonCurrentLiabilities": "6527286000", "cashAndShortTermInvestments": "515332000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "832513000", "cashAndCashEquivalentsAtCarryingValue": "515332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202305000", "profitLoss": "None", "dividendPayout": "556521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1588446000", "capitalExpenditures": "39319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1361990000", "cashflowFromInvestment": "-130064000", "stockBasedCompensation": "111343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "556521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2484305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "research_and_development": 177596000, "selling_general_admin": 180216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1713567000, "depreciation_amortisation": 218570000, "ebitda": 1932137000, "interest_expense": 209889000, "interest_income": null, "other_non_operating": null, "pretax_income": 1494256000, "tax_provision": 291951000, "effective_tax_rate": null, "net_income": 1202305000, "net_income_continuing_ops": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515332000, "short_term_investments": null, "net_receivables": 986712000, "inventory": null, "other_current_assets": null, "total_current_assets": 1644769000, "net_ppe": null, "goodwill": 2923362000, "intangible_assets": 832513000, "goodwill_and_intangibles": 3755875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4057690000, "total_assets": 5702459000, "short_term_debt": null, "accounts_payable": 15339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1829713000, "long_term_debt": 6202286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6527286000, "total_liabilities": 8356999000, "total_debt": 6202286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5427600000, "total_equity": -2654540000, "shares_outstanding": 77290000, "operating_cash_flow": 1588446000, "stock_based_compensation": 111343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130064000, "dividends_paid": 556521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1361990000, "free_cash_flow": 1627765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1713567000", "ebitda": "1932137000", "netIncome": "1202305000", "grossProfit": "2584093000", "depreciation": "None", "totalRevenue": "3134459000", "costOfRevenue": "550366000", "interestIncome": "16012000", "incomeBeforeTax": "1494256000", "interestExpense": "209889000", "operatingIncome": "1713567000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "291951000", "reportedCurrency": "USD", "netInterestIncome": "-193877000", "nonInterestIncome": "None", "operatingExpenses": "870526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218570000", "sellingGeneralAndAdministrative": "180216000", "netIncomeFromContinuingOperations": "1202305000" }, "balance": { "goodwill": "2923362000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5702459000", "longTermDebt": "6202286000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832513000", "reportedCurrency": "USD", "retainedEarnings": "5427600000", "totalLiabilities": "8356999000", "otherCurrentAssets": "146392000", "totalCurrentAssets": "1644769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "986712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057690000", "currentAccountsPayable": "15339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6309817000", "totalShareholderEquity": "-2654540000", "capitalLeaseObligations": "107531000", "otherCurrentLiabilities": "582598000", "totalCurrentLiabilities": "1829713000", "otherNonCurrentLiabilities": "115827000", "totalNonCurrentLiabilities": "6527286000", "cashAndShortTermInvestments": "515332000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "832513000", "cashAndCashEquivalentsAtCarryingValue": "515332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202305000", "profitLoss": "None", "dividendPayout": "556521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1588446000", "capitalExpenditures": "39319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1361990000", "cashflowFromInvestment": "-130064000", "stockBasedCompensation": "111343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "556521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2484305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 2856128000, "cost_of_revenue": 514382000, "gross_profit": 2341746000, "ebit": 1541668000, "ebitda": 1747943000, "pretax_income": 1356168000, "tax_provision": 247040000, "net_income": 1109128000, "net_income_to_common": 1109128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405854000, "total_current_assets": 1344021000, "total_assets": 5445439000, "short_term_debt": 24851000, "long_term_debt": 4510816000, "total_debt": 4535667000, "total_liabilities": 6385436000, "total_equity": -939997000, "shares_outstanding": 78960000, "goodwill_and_intangibles": 3822780000 }, "cash_flow": { "operating_cash_flow": 1501627000, "capital_expenditure": 33762000, "free_cash_flow": 1535389000, "dividends_paid": 509109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298814, "ticker_id": 2729, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1541668000", "ebitda": "1747943000", "netIncome": "1109128000", "grossProfit": "2341746000", "depreciation": "None", "totalRevenue": "2856128000", "costOfRevenue": "514382000", "interestIncome": "21277000", "incomeBeforeTax": "1356168000", "interestExpense": "185500000", "operatingIncome": "1528518000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "247040000", "reportedCurrency": "USD", "netInterestIncome": "-164223000", "nonInterestIncome": "None", "operatingExpenses": "813228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206275000", "sellingGeneralAndAdministrative": "182340000", "netIncomeFromContinuingOperations": "1109128000" }, "balance": { "goodwill": "2915167000", "inventory": "None", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5445439000", "longTermDebt": "4510816000", "shortTermDebt": "24851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "907613000", "reportedCurrency": "USD", "retainedEarnings": "4780300000", "totalLiabilities": "6385436000", "otherCurrentAssets": "117458000", "totalCurrentAssets": "1344021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101418000", "currentAccountsPayable": "14517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656820000", "totalShareholderEquity": "-939997000", "capitalLeaseObligations": "121153000", "otherCurrentLiabilities": "384874000", "totalCurrentLiabilities": "1585654000", "otherNonCurrentLiabilities": "120190000", "totalNonCurrentLiabilities": "4799782000", "cashAndShortTermInvestments": "405854000", "commonStockSharesOutstanding": "78960000", "intangibleAssetsExcludingGoodwill": "907613000", "cashAndCashEquivalentsAtCarryingValue": "405854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109128000", "profitLoss": "None", "dividendPayout": "509109000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1501627000", "capitalExpenditures": "33762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1402308000", "cashflowFromInvestment": "-144255000", "stockBasedCompensation": "95204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-885266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2856128000, "cost_of_revenue": 514382000, "gross_profit": 2341746000, "research_and_development": 158653000, "selling_general_admin": 182340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1541668000, "depreciation_amortisation": 206275000, "ebitda": 1747943000, "interest_expense": 185500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1356168000, "tax_provision": 247040000, "effective_tax_rate": null, "net_income": 1109128000, "net_income_continuing_ops": 1109128000, "net_income_to_common": 1109128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 405854000, "short_term_investments": null, "net_receivables": 820709000, "inventory": null, "other_current_assets": null, "total_current_assets": 1344021000, "net_ppe": null, "goodwill": 2915167000, "intangible_assets": 907613000, "goodwill_and_intangibles": 3822780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4101418000, "total_assets": 5445439000, "short_term_debt": 24851000, "accounts_payable": 14517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585654000, "long_term_debt": 4510816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4799782000, "total_liabilities": 6385436000, "total_debt": 4535667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4780300000, "total_equity": -939997000, "shares_outstanding": 78960000, "operating_cash_flow": 1501627000, "stock_based_compensation": 95204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144255000, "dividends_paid": 509109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1402308000, "free_cash_flow": 1535389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1541668000", "ebitda": "1747943000", "netIncome": "1109128000", "grossProfit": "2341746000", "depreciation": "None", "totalRevenue": "2856128000", "costOfRevenue": "514382000", "interestIncome": "21277000", "incomeBeforeTax": "1356168000", "interestExpense": "185500000", "operatingIncome": "1528518000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "247040000", "reportedCurrency": "USD", "netInterestIncome": "-164223000", "nonInterestIncome": "None", "operatingExpenses": "813228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158653000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206275000", "sellingGeneralAndAdministrative": "182340000", "netIncomeFromContinuingOperations": "1109128000" }, "balance": { "goodwill": "2915167000", "inventory": "None", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5445439000", "longTermDebt": "4510816000", "shortTermDebt": "24851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "907613000", "reportedCurrency": "USD", "retainedEarnings": "4780300000", "totalLiabilities": "6385436000", "otherCurrentAssets": "117458000", "totalCurrentAssets": "1344021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101418000", "currentAccountsPayable": "14517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656820000", "totalShareholderEquity": "-939997000", "capitalLeaseObligations": "121153000", "otherCurrentLiabilities": "384874000", "totalCurrentLiabilities": "1585654000", "otherNonCurrentLiabilities": "120190000", "totalNonCurrentLiabilities": "4799782000", "cashAndShortTermInvestments": "405854000", "commonStockSharesOutstanding": "78960000", "intangibleAssetsExcludingGoodwill": "907613000", "cashAndCashEquivalentsAtCarryingValue": "405854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1109128000", "profitLoss": "None", "dividendPayout": "509109000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1501627000", "capitalExpenditures": "33762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1402308000", "cashflowFromInvestment": "-144255000", "stockBasedCompensation": "95204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-885266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 2528920000, "cost_of_revenue": 446581000, "gross_profit": 2082339000, "ebit": 1555740000, "ebitda": 1714959000, "pretax_income": 1369061000, "tax_provision": 220469000, "net_income": 1148592000, "net_income_to_common": 1148592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457815000, "total_current_assets": 1418153000, "total_assets": 5518219000, "short_term_debt": 10902000, "long_term_debt": 4496826000, "total_debt": 4507728000, "total_liabilities": 6257983000, "total_equity": -739764000, "shares_outstanding": 79843000, "goodwill_and_intangibles": 3843926000 }, "cash_flow": { "operating_cash_flow": 1236029000, "capital_expenditure": 90851000, "free_cash_flow": 1326880000, "dividends_paid": 440993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298819, "ticker_id": 2729, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1555740000", "ebitda": "1714959000", "netIncome": "1148592000", "grossProfit": "2082339000", "depreciation": "None", "totalRevenue": "2528920000", "costOfRevenue": "446581000", "interestIncome": "37688000", "incomeBeforeTax": "1369061000", "interestExpense": "186679000", "operatingIncome": "1384609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "220469000", "reportedCurrency": "USD", "netInterestIncome": "-147647000", "nonInterestIncome": "None", "operatingExpenses": "697730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132121000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159219000", "sellingGeneralAndAdministrative": "153967000", "netIncomeFromContinuingOperations": "960183000" }, "balance": { "goodwill": "2887692000", "inventory": "62880000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "5518219000", "longTermDebt": "4496826000", "shortTermDebt": "10902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "956234000", "reportedCurrency": "USD", "retainedEarnings": "4179681000", "totalLiabilities": "6257983000", "otherCurrentAssets": "120783000", "totalCurrentAssets": "1418153000", "currentLongTermDebt": "10902000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "839555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100066000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4627862000", "totalShareholderEquity": "-739764000", "capitalLeaseObligations": "120134000", "otherCurrentLiabilities": "387738000", "totalCurrentLiabilities": "1517025000", "otherNonCurrentLiabilities": "96970000", "totalNonCurrentLiabilities": "4740958000", "cashAndShortTermInvestments": "457815000", "commonStockSharesOutstanding": "79843000", "intangibleAssetsExcludingGoodwill": "956234000", "cashAndCashEquivalentsAtCarryingValue": "457815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1148592000", "profitLoss": "None", "dividendPayout": "440993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-40812000", "operatingCashflow": "1236029000", "capitalExpenditures": "90851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-953931000", "cashflowFromInvestment": "-819378000", "stockBasedCompensation": "71653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2528920000, "cost_of_revenue": 446581000, "gross_profit": 2082339000, "research_and_development": 132121000, "selling_general_admin": 153967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1555740000, "depreciation_amortisation": 159219000, "ebitda": 1714959000, "interest_expense": 186679000, "interest_income": null, "other_non_operating": null, "pretax_income": 1369061000, "tax_provision": 220469000, "effective_tax_rate": null, "net_income": 1148592000, "net_income_continuing_ops": 960183000, "net_income_to_common": 1148592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457815000, "short_term_investments": null, "net_receivables": 839555000, "inventory": 62880000, "other_current_assets": null, "total_current_assets": 1418153000, "net_ppe": null, "goodwill": 2887692000, "intangible_assets": 956234000, "goodwill_and_intangibles": 3843926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4100066000, "total_assets": 5518219000, "short_term_debt": 10902000, "accounts_payable": 9812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1517025000, "long_term_debt": 4496826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4740958000, "total_liabilities": 6257983000, "total_debt": 4507728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4179681000, "total_equity": -739764000, "shares_outstanding": 79843000, "operating_cash_flow": 1236029000, "stock_based_compensation": 71653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -819378000, "dividends_paid": 440993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -953931000, "free_cash_flow": 1326880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1555740000", "ebitda": "1714959000", "netIncome": "1148592000", "grossProfit": "2082339000", "depreciation": "None", "totalRevenue": "2528920000", "costOfRevenue": "446581000", "interestIncome": "37688000", "incomeBeforeTax": "1369061000", "interestExpense": "186679000", "operatingIncome": "1384609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "220469000", "reportedCurrency": "USD", "netInterestIncome": "-147647000", "nonInterestIncome": "None", "operatingExpenses": "697730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132121000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159219000", "sellingGeneralAndAdministrative": "153967000", "netIncomeFromContinuingOperations": "960183000" }, "balance": { "goodwill": "2887692000", "inventory": "62880000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "5518219000", "longTermDebt": "4496826000", "shortTermDebt": "10902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "956234000", "reportedCurrency": "USD", "retainedEarnings": "4179681000", "totalLiabilities": "6257983000", "otherCurrentAssets": "120783000", "totalCurrentAssets": "1418153000", "currentLongTermDebt": "10902000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "839555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100066000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4627862000", "totalShareholderEquity": "-739764000", "capitalLeaseObligations": "120134000", "otherCurrentLiabilities": "387738000", "totalCurrentLiabilities": "1517025000", "otherNonCurrentLiabilities": "96970000", "totalNonCurrentLiabilities": "4740958000", "cashAndShortTermInvestments": "457815000", "commonStockSharesOutstanding": "79843000", "intangibleAssetsExcludingGoodwill": "956234000", "cashAndCashEquivalentsAtCarryingValue": "457815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1148592000", "profitLoss": "None", "dividendPayout": "440993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-40812000", "operatingCashflow": "1236029000", "capitalExpenditures": "90851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-953931000", "cashflowFromInvestment": "-819378000", "stockBasedCompensation": "71653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 2248598000, "cost_of_revenue": 404341000, "gross_profit": 1844257000, "ebit": 1215412000, "ebitda": 1357908000, "pretax_income": 1043841000, "tax_provision": 173268000, "net_income": 870573000, "net_income_to_common": 870573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 993196000, "total_current_assets": 1747974000, "total_assets": 4997535000, "short_term_debt": 8713000, "long_term_debt": 4503233000, "total_debt": 4511946000, "total_liabilities": 6005460000, "total_equity": -1007925000, "shares_outstanding": 81215000, "goodwill_and_intangibles": 2788187000 }, "cash_flow": { "operating_cash_flow": 1095369000, "capital_expenditure": 72895000, "free_cash_flow": 1168264000, "dividends_paid": 372915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298824, "ticker_id": 2729, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1215412000", "ebitda": "1357908000", "netIncome": "870573000", "grossProfit": "1844257000", "depreciation": "None", "totalRevenue": "2248598000", "costOfRevenue": "404341000", "interestIncome": "11769000", "incomeBeforeTax": "1043841000", "interestExpense": "171571000", "operatingIncome": "1207640000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "173268000", "reportedCurrency": "USD", "netInterestIncome": "-159802000", "nonInterestIncome": "None", "operatingExpenses": "636617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107205000", "otherNonOperatingIncome": "7772000", "costofGoodsAndServicesSold": "404341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142496000", "sellingGeneralAndAdministrative": "146857000", "netIncomeFromContinuingOperations": "870573000" }, "balance": { "goodwill": "2229670000", "inventory": "36654000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "4997535000", "longTermDebt": "4503233000", "shortTermDebt": "8713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "558517000", "reportedCurrency": "USD", "retainedEarnings": "3473192000", "totalLiabilities": "6005460000", "otherCurrentAssets": "91542000", "totalCurrentAssets": "1747974000", "currentLongTermDebt": "8713000", "longTermInvestments": "214389000", "shortTermInvestments": "None", "currentNetReceivables": "663236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3249561000", "currentAccountsPayable": "15039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53853000", "shortLongTermDebtTotal": "4643521000", "totalShareholderEquity": "-1007925000", "capitalLeaseObligations": "131575000", "otherCurrentLiabilities": "335831000", "totalCurrentLiabilities": "1250527000", "otherNonCurrentLiabilities": "131575000", "totalNonCurrentLiabilities": "4754933000", "cashAndShortTermInvestments": "993196000", "commonStockSharesOutstanding": "81215000", "intangibleAssetsExcludingGoodwill": "558517000", "cashAndCashEquivalentsAtCarryingValue": "993196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "870573000", "profitLoss": "None", "dividendPayout": "372915000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1095369000", "capitalExpenditures": "72895000", "changeInReceivables": "-6624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1425380000", "cashflowFromInvestment": "-79335000", "stockBasedCompensation": "58094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-409346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2248598000, "cost_of_revenue": 404341000, "gross_profit": 1844257000, "research_and_development": 107205000, "selling_general_admin": 146857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1215412000, "depreciation_amortisation": 142496000, "ebitda": 1357908000, "interest_expense": 171571000, "interest_income": null, "other_non_operating": null, "pretax_income": 1043841000, "tax_provision": 173268000, "effective_tax_rate": null, "net_income": 870573000, "net_income_continuing_ops": 870573000, "net_income_to_common": 870573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 993196000, "short_term_investments": null, "net_receivables": 663236000, "inventory": 36654000, "other_current_assets": null, "total_current_assets": 1747974000, "net_ppe": null, "goodwill": 2229670000, "intangible_assets": 558517000, "goodwill_and_intangibles": 2788187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3249561000, "total_assets": 4997535000, "short_term_debt": 8713000, "accounts_payable": 15039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1250527000, "long_term_debt": 4503233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4754933000, "total_liabilities": 6005460000, "total_debt": 4511946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3473192000, "total_equity": -1007925000, "shares_outstanding": 81215000, "operating_cash_flow": 1095369000, "stock_based_compensation": 58094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79335000, "dividends_paid": 372915000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1425380000, "free_cash_flow": 1168264000, "net_change_in_cash": -409346000 }, "raw_data": { "income": { "ebit": "1215412000", "ebitda": "1357908000", "netIncome": "870573000", "grossProfit": "1844257000", "depreciation": "None", "totalRevenue": "2248598000", "costOfRevenue": "404341000", "interestIncome": "11769000", "incomeBeforeTax": "1043841000", "interestExpense": "171571000", "operatingIncome": "1207640000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "173268000", "reportedCurrency": "USD", "netInterestIncome": "-159802000", "nonInterestIncome": "None", "operatingExpenses": "636617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107205000", "otherNonOperatingIncome": "7772000", "costofGoodsAndServicesSold": "404341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142496000", "sellingGeneralAndAdministrative": "146857000", "netIncomeFromContinuingOperations": "870573000" }, "balance": { "goodwill": "2229670000", "inventory": "36654000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "4997535000", "longTermDebt": "4503233000", "shortTermDebt": "8713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "558517000", "reportedCurrency": "USD", "retainedEarnings": "3473192000", "totalLiabilities": "6005460000", "otherCurrentAssets": "91542000", "totalCurrentAssets": "1747974000", "currentLongTermDebt": "8713000", "longTermInvestments": "214389000", "shortTermInvestments": "None", "currentNetReceivables": "663236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3249561000", "currentAccountsPayable": "15039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53853000", "shortLongTermDebtTotal": "4643521000", "totalShareholderEquity": "-1007925000", "capitalLeaseObligations": "131575000", "otherCurrentLiabilities": "335831000", "totalCurrentLiabilities": "1250527000", "otherNonCurrentLiabilities": "131575000", "totalNonCurrentLiabilities": "4754933000", "cashAndShortTermInvestments": "993196000", "commonStockSharesOutstanding": "81215000", "intangibleAssetsExcludingGoodwill": "558517000", "cashAndCashEquivalentsAtCarryingValue": "993196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "870573000", "profitLoss": "None", "dividendPayout": "372915000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1095369000", "capitalExpenditures": "72895000", "changeInReceivables": "-6624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1425380000", "cashflowFromInvestment": "-79335000", "stockBasedCompensation": "58094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372915000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-409346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 2043544000, "cost_of_revenue": 358684000, "gross_profit": 1684860000, "ebit": 1017750000, "ebitda": 1151875000, "pretax_income": 858136000, "tax_provision": 132153000, "net_income": 725983000, "net_income_to_common": 725983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1421449000, "total_current_assets": 2143410000, "total_assets": 5506703000, "short_term_debt": 23324000, "long_term_debt": 4161422000, "total_debt": 4184746000, "total_liabilities": 5670170000, "total_equity": -163467000, "shares_outstanding": 83479000, "goodwill_and_intangibles": 2829727000 }, "cash_flow": { "operating_cash_flow": 936069000, "capital_expenditure": 52794000, "free_cash_flow": 988863000, "dividends_paid": 302449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298829, "ticker_id": 2729, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1017750000", "ebitda": "1151875000", "netIncome": "725983000", "grossProfit": "1684860000", "depreciation": "None", "totalRevenue": "2043544000", "costOfRevenue": "358684000", "interestIncome": "1497000", "incomeBeforeTax": "858136000", "interestExpense": "159614000", "operatingIncome": "1072725000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "132153000", "reportedCurrency": "USD", "netInterestIncome": "-158117000", "nonInterestIncome": "None", "operatingExpenses": "612135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111564000", "otherNonOperatingIncome": "-54975000", "costofGoodsAndServicesSold": "358684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134125000", "sellingGeneralAndAdministrative": "147893000", "netIncomeFromContinuingOperations": "725983000" }, "balance": { "goodwill": "2236386000", "inventory": "5951000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "5506703000", "longTermDebt": "4161422000", "shortTermDebt": "23324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "593341000", "reportedCurrency": "USD", "retainedEarnings": "2976517000", "totalLiabilities": "5670170000", "otherCurrentAssets": "57450000", "totalCurrentAssets": "2143410000", "currentLongTermDebt": "None", "longTermInvestments": "218763000", "shortTermInvestments": "None", "currentNetReceivables": "664511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3363293000", "currentAccountsPayable": "13448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211299000", "shortLongTermDebtTotal": "4334775000", "totalShareholderEquity": "-163467000", "capitalLeaseObligations": "150029000", "otherCurrentLiabilities": "329618000", "totalCurrentLiabilities": "1250937000", "otherNonCurrentLiabilities": "254161000", "totalNonCurrentLiabilities": "4419233000", "cashAndShortTermInvestments": "1421449000", "commonStockSharesOutstanding": "83479000", "intangibleAssetsExcludingGoodwill": "593341000", "cashAndCashEquivalentsAtCarryingValue": "1421449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725983000", "profitLoss": "None", "dividendPayout": "302449000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-309000", "operatingCashflow": "936069000", "capitalExpenditures": "52794000", "changeInReceivables": "-99203000", "changeInExchangeRate": "None", "cashflowFromFinancing": "229505000", "cashflowFromInvestment": "-1035713000", "stockBasedCompensation": "54917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2043544000, "cost_of_revenue": 358684000, "gross_profit": 1684860000, "research_and_development": 111564000, "selling_general_admin": 147893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1017750000, "depreciation_amortisation": 134125000, "ebitda": 1151875000, "interest_expense": 159614000, "interest_income": null, "other_non_operating": null, "pretax_income": 858136000, "tax_provision": 132153000, "effective_tax_rate": null, "net_income": 725983000, "net_income_continuing_ops": 725983000, "net_income_to_common": 725983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1421449000, "short_term_investments": null, "net_receivables": 664511000, "inventory": 5951000, "other_current_assets": null, "total_current_assets": 2143410000, "net_ppe": null, "goodwill": 2236386000, "intangible_assets": 593341000, "goodwill_and_intangibles": 2829727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3363293000, "total_assets": 5506703000, "short_term_debt": 23324000, "accounts_payable": 13448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1250937000, "long_term_debt": 4161422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4419233000, "total_liabilities": 5670170000, "total_debt": 4184746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2976517000, "total_equity": -163467000, "shares_outstanding": 83479000, "operating_cash_flow": 936069000, "stock_based_compensation": 54917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1035713000, "dividends_paid": 302449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 229505000, "free_cash_flow": 988863000, "net_change_in_cash": 129861000 }, "raw_data": { "income": { "ebit": "1017750000", "ebitda": "1151875000", "netIncome": "725983000", "grossProfit": "1684860000", "depreciation": "None", "totalRevenue": "2043544000", "costOfRevenue": "358684000", "interestIncome": "1497000", "incomeBeforeTax": "858136000", "interestExpense": "159614000", "operatingIncome": "1072725000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "132153000", "reportedCurrency": "USD", "netInterestIncome": "-158117000", "nonInterestIncome": "None", "operatingExpenses": "612135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111564000", "otherNonOperatingIncome": "-54975000", "costofGoodsAndServicesSold": "358684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134125000", "sellingGeneralAndAdministrative": "147893000", "netIncomeFromContinuingOperations": "725983000" }, "balance": { "goodwill": "2236386000", "inventory": "5951000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "5506703000", "longTermDebt": "4161422000", "shortTermDebt": "23324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "593341000", "reportedCurrency": "USD", "retainedEarnings": "2976517000", "totalLiabilities": "5670170000", "otherCurrentAssets": "57450000", "totalCurrentAssets": "2143410000", "currentLongTermDebt": "None", "longTermInvestments": "218763000", "shortTermInvestments": "None", "currentNetReceivables": "664511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3363293000", "currentAccountsPayable": "13448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211299000", "shortLongTermDebtTotal": "4334775000", "totalShareholderEquity": "-163467000", "capitalLeaseObligations": "150029000", "otherCurrentLiabilities": "329618000", "totalCurrentLiabilities": "1250937000", "otherNonCurrentLiabilities": "254161000", "totalNonCurrentLiabilities": "4419233000", "cashAndShortTermInvestments": "1421449000", "commonStockSharesOutstanding": "83479000", "intangibleAssetsExcludingGoodwill": "593341000", "cashAndCashEquivalentsAtCarryingValue": "1421449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725983000", "profitLoss": "None", "dividendPayout": "302449000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-309000", "operatingCashflow": "936069000", "capitalExpenditures": "52794000", "changeInReceivables": "-99203000", "changeInExchangeRate": "None", "cashflowFromFinancing": "229505000", "cashflowFromInvestment": "-1035713000", "stockBasedCompensation": "54917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 1695390000, "cost_of_revenue": 291704000, "gross_profit": 1403686000, "ebit": 842549000, "ebitda": 953344000, "pretax_income": 686225000, "tax_provision": 84403000, "net_income": 601822000, "net_income_to_common": 601822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1300521000, "total_current_assets": 1925598000, "total_assets": 4198647000, "short_term_debt": 22689000, "long_term_debt": 3366777000, "total_debt": 3389466000, "total_liabilities": 4641881000, "total_equity": -443234000, "shares_outstanding": 84517000, "goodwill_and_intangibles": 1800770000 }, "cash_flow": { "operating_cash_flow": 811109000, "capital_expenditure": 50975000, "free_cash_flow": 862084000, "dividends_paid": 246444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298834, "ticker_id": 2729, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "842549000", "ebitda": "953344000", "netIncome": "601822000", "grossProfit": "1403686000", "depreciation": "None", "totalRevenue": "1695390000", "costOfRevenue": "291704000", "interestIncome": "5030000", "incomeBeforeTax": "686225000", "interestExpense": "156324000", "operatingIncome": "884764000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84403000", "reportedCurrency": "USD", "netInterestIncome": "-151294000", "nonInterestIncome": "None", "operatingExpenses": "518922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101053000", "otherNonOperatingIncome": "-42215000", "costofGoodsAndServicesSold": "291704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110795000", "sellingGeneralAndAdministrative": "114627000", "netIncomeFromContinuingOperations": "601822000" }, "balance": { "goodwill": "1566022000", "inventory": "20097000", "commonStock": "1328000", "currentDebt": "None", "investments": "None", "totalAssets": "4198647000", "longTermDebt": "3366777000", "shortTermDebt": "22689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "234748000", "reportedCurrency": "USD", "retainedEarnings": "2554295000", "totalLiabilities": "4641881000", "otherCurrentAssets": "66508000", "totalCurrentAssets": "1925598000", "currentLongTermDebt": "None", "longTermInvestments": "190898000", "shortTermInvestments": "190898000", "currentNetReceivables": "558569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273049000", "currentAccountsPayable": "14253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80446000", "shortLongTermDebtTotal": "3519119000", "totalShareholderEquity": "-443234000", "capitalLeaseObligations": "152342000", "otherCurrentLiabilities": "282762000", "totalCurrentLiabilities": "1021769000", "otherNonCurrentLiabilities": "240561000", "totalNonCurrentLiabilities": "3620112000", "cashAndShortTermInvestments": "1300521000", "commonStockSharesOutstanding": "84517000", "intangibleAssetsExcludingGoodwill": "234748000", "cashAndCashEquivalentsAtCarryingValue": "1300521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601822000", "profitLoss": "None", "dividendPayout": "246444000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000", "operatingCashflow": "811109000", "capitalExpenditures": "50975000", "changeInReceivables": "-57606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779038000", "cashflowFromInvestment": "-241791000", "stockBasedCompensation": "51094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209720000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-778519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1695390000, "cost_of_revenue": 291704000, "gross_profit": 1403686000, "research_and_development": 101053000, "selling_general_admin": 114627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 842549000, "depreciation_amortisation": 110795000, "ebitda": 953344000, "interest_expense": 156324000, "interest_income": null, "other_non_operating": null, "pretax_income": 686225000, "tax_provision": 84403000, "effective_tax_rate": null, "net_income": 601822000, "net_income_continuing_ops": 601822000, "net_income_to_common": 601822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1300521000, "short_term_investments": 190898000, "net_receivables": 558569000, "inventory": 20097000, "other_current_assets": null, "total_current_assets": 1925598000, "net_ppe": null, "goodwill": 1566022000, "intangible_assets": 234748000, "goodwill_and_intangibles": 1800770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2273049000, "total_assets": 4198647000, "short_term_debt": 22689000, "accounts_payable": 14253000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1021769000, "long_term_debt": 3366777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3620112000, "total_liabilities": 4641881000, "total_debt": 3389466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2554295000, "total_equity": -443234000, "shares_outstanding": 84517000, "operating_cash_flow": 811109000, "stock_based_compensation": 51094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241791000, "dividends_paid": 246444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -779038000, "free_cash_flow": 862084000, "net_change_in_cash": -209720000 }, "raw_data": { "income": { "ebit": "842549000", "ebitda": "953344000", "netIncome": "601822000", "grossProfit": "1403686000", "depreciation": "None", "totalRevenue": "1695390000", "costOfRevenue": "291704000", "interestIncome": "5030000", "incomeBeforeTax": "686225000", "interestExpense": "156324000", "operatingIncome": "884764000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84403000", "reportedCurrency": "USD", "netInterestIncome": "-151294000", "nonInterestIncome": "None", "operatingExpenses": "518922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101053000", "otherNonOperatingIncome": "-42215000", "costofGoodsAndServicesSold": "291704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110795000", "sellingGeneralAndAdministrative": "114627000", "netIncomeFromContinuingOperations": "601822000" }, "balance": { "goodwill": "1566022000", "inventory": "20097000", "commonStock": "1328000", "currentDebt": "None", "investments": "None", "totalAssets": "4198647000", "longTermDebt": "3366777000", "shortTermDebt": "22689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "234748000", "reportedCurrency": "USD", "retainedEarnings": "2554295000", "totalLiabilities": "4641881000", "otherCurrentAssets": "66508000", "totalCurrentAssets": "1925598000", "currentLongTermDebt": "None", "longTermInvestments": "190898000", "shortTermInvestments": "190898000", "currentNetReceivables": "558569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2273049000", "currentAccountsPayable": "14253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80446000", "shortLongTermDebtTotal": "3519119000", "totalShareholderEquity": "-443234000", "capitalLeaseObligations": "152342000", "otherCurrentLiabilities": "282762000", "totalCurrentLiabilities": "1021769000", "otherNonCurrentLiabilities": "240561000", "totalNonCurrentLiabilities": "3620112000", "cashAndShortTermInvestments": "1300521000", "commonStockSharesOutstanding": "84517000", "intangibleAssetsExcludingGoodwill": "234748000", "cashAndCashEquivalentsAtCarryingValue": "1300521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601822000", "profitLoss": "None", "dividendPayout": "246444000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000", "operatingCashflow": "811109000", "capitalExpenditures": "50975000", "changeInReceivables": "-57606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779038000", "cashflowFromInvestment": "-241791000", "stockBasedCompensation": "51094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209720000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-778519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 1557796000, "cost_of_revenue": 294961000, "gross_profit": 1262835000, "ebit": 751359000, "ebitda": 853257000, "pretax_income": 603318000, "tax_provision": 39670000, "net_income": 563648000, "net_income_to_common": 563648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506567000, "total_current_assets": 2081777000, "total_assets": 4204439000, "short_term_debt": 22144000, "long_term_debt": 3071926000, "total_debt": 3094070000, "total_liabilities": 4281153000, "total_equity": -76714000, "shares_outstanding": 85536000, "goodwill_and_intangibles": 1824355000 }, "cash_flow": { "operating_cash_flow": 709523000, "capital_expenditure": 53770000, "free_cash_flow": 763293000, "dividends_paid": 222922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298839, "ticker_id": 2729, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "751359000", "ebitda": "853257000", "netIncome": "563648000", "grossProfit": "1262835000", "depreciation": "None", "totalRevenue": "1557796000", "costOfRevenue": "294961000", "interestIncome": "16403000", "incomeBeforeTax": "603318000", "interestExpense": "148041000", "operatingIncome": "755701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39670000", "reportedCurrency": "USD", "netInterestIncome": "-131638000", "nonInterestIncome": "None", "operatingExpenses": "507134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98334000", "otherNonOperatingIncome": "-4342000", "costofGoodsAndServicesSold": "294961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101898000", "sellingGeneralAndAdministrative": "110093000", "netIncomeFromContinuingOperations": "563648000" }, "balance": { "goodwill": "1562868000", "inventory": "31590000", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "4204439000", "longTermDebt": "3071926000", "shortTermDebt": "22144000", "treasuryStock": "-3565784000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "261487000", "reportedCurrency": "USD", "retainedEarnings": "2199294000", "totalLiabilities": "4281153000", "otherCurrentAssets": "75942000", "totalCurrentAssets": "2081777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2122662000", "currentAccountsPayable": "6498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90708000", "shortLongTermDebtTotal": "3236070000", "totalShareholderEquity": "-76714000", "capitalLeaseObligations": "164144000", "otherCurrentLiabilities": "305422000", "totalCurrentLiabilities": "900786000", "otherNonCurrentLiabilities": "241802000", "totalNonCurrentLiabilities": "3380367000", "cashAndShortTermInvestments": "1506567000", "commonStockSharesOutstanding": "85536000", "intangibleAssetsExcludingGoodwill": "261487000", "cashAndCashEquivalentsAtCarryingValue": "1506567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "563648000", "profitLoss": "None", "dividendPayout": "222922000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-39718000", "operatingCashflow": "709523000", "capitalExpenditures": "53770000", "changeInReceivables": "-25923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36667000", "cashflowFromInvestment": "-71937000", "stockBasedCompensation": "41199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1557796000, "cost_of_revenue": 294961000, "gross_profit": 1262835000, "research_and_development": 98334000, "selling_general_admin": 110093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 751359000, "depreciation_amortisation": 101898000, "ebitda": 853257000, "interest_expense": 148041000, "interest_income": null, "other_non_operating": null, "pretax_income": 603318000, "tax_provision": 39670000, "effective_tax_rate": null, "net_income": 563648000, "net_income_continuing_ops": 563648000, "net_income_to_common": 563648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1506567000, "short_term_investments": null, "net_receivables": 499268000, "inventory": 31590000, "other_current_assets": null, "total_current_assets": 2081777000, "net_ppe": null, "goodwill": 1562868000, "intangible_assets": 261487000, "goodwill_and_intangibles": 1824355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2122662000, "total_assets": 4204439000, "short_term_debt": 22144000, "accounts_payable": 6498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900786000, "long_term_debt": 3071926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3380367000, "total_liabilities": 4281153000, "total_debt": 3094070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2199294000, "total_equity": -76714000, "shares_outstanding": 85536000, "operating_cash_flow": 709523000, "stock_based_compensation": 41199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71937000, "dividends_paid": 222922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36667000, "free_cash_flow": 763293000, "net_change_in_cash": 600919000 }, "raw_data": { "income": { "ebit": "751359000", "ebitda": "853257000", "netIncome": "563648000", "grossProfit": "1262835000", "depreciation": "None", "totalRevenue": "1557796000", "costOfRevenue": "294961000", "interestIncome": "16403000", "incomeBeforeTax": "603318000", "interestExpense": "148041000", "operatingIncome": "755701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39670000", "reportedCurrency": "USD", "netInterestIncome": "-131638000", "nonInterestIncome": "None", "operatingExpenses": "507134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98334000", "otherNonOperatingIncome": "-4342000", "costofGoodsAndServicesSold": "294961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101898000", "sellingGeneralAndAdministrative": "110093000", "netIncomeFromContinuingOperations": "563648000" }, "balance": { "goodwill": "1562868000", "inventory": "31590000", "commonStock": "1324000", "currentDebt": "None", "investments": "None", "totalAssets": "4204439000", "longTermDebt": "3071926000", "shortTermDebt": "22144000", "treasuryStock": "-3565784000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "261487000", "reportedCurrency": "USD", "retainedEarnings": "2199294000", "totalLiabilities": "4281153000", "otherCurrentAssets": "75942000", "totalCurrentAssets": "2081777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2122662000", "currentAccountsPayable": "6498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90708000", "shortLongTermDebtTotal": "3236070000", "totalShareholderEquity": "-76714000", "capitalLeaseObligations": "164144000", "otherCurrentLiabilities": "305422000", "totalCurrentLiabilities": "900786000", "otherNonCurrentLiabilities": "241802000", "totalNonCurrentLiabilities": "3380367000", "cashAndShortTermInvestments": "1506567000", "commonStockSharesOutstanding": "85536000", "intangibleAssetsExcludingGoodwill": "261487000", "cashAndCashEquivalentsAtCarryingValue": "1506567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "563648000", "profitLoss": "None", "dividendPayout": "222922000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-39718000", "operatingCashflow": "709523000", "capitalExpenditures": "53770000", "changeInReceivables": "-25923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36667000", "cashflowFromInvestment": "-71937000", "stockBasedCompensation": "41199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 1433984000, "cost_of_revenue": 287335000, "gross_profit": 1146649000, "ebit": 763010000, "ebitda": 848545000, "pretax_income": 629896000, "tax_provision": 122011000, "net_income": 507885000, "net_income_to_common": 507885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 904176000, "total_current_assets": 1435089000, "total_assets": 3387952000, "short_term_debt": null, "long_term_debt": 2575502000, "total_debt": 2575502000, "total_liabilities": 3554446000, "total_equity": -166494000, "shares_outstanding": 89701001, "goodwill_and_intangibles": 1826564000 }, "cash_flow": { "operating_cash_flow": 612762000, "capital_expenditure": 48961000, "free_cash_flow": 661723000, "dividends_paid": 170938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298844, "ticker_id": 2729, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "763010000", "ebitda": "848545000", "netIncome": "507885000", "grossProfit": "1146649000", "depreciation": "None", "totalRevenue": "1433984000", "costOfRevenue": "287335000", "interestIncome": "19669000", "incomeBeforeTax": "629896000", "interestExpense": "133114000", "operatingIncome": "686898000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "122011000", "reportedCurrency": "USD", "netInterestIncome": "-113445000", "nonInterestIncome": "None", "operatingExpenses": "459751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81411000", "otherNonOperatingIncome": "76112000", "costofGoodsAndServicesSold": "287335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85535000", "sellingGeneralAndAdministrative": "99882000", "netIncomeFromContinuingOperations": "507885000" }, "balance": { "goodwill": "1545761000", "inventory": "19273000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3387952000", "longTermDebt": "2575502000", "shortTermDebt": "None", "treasuryStock": "-3272774000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280803000", "reportedCurrency": "USD", "retainedEarnings": "1856951000", "totalLiabilities": "3554446000", "otherCurrentAssets": "57480000", "totalCurrentAssets": "1435089000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "473433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952863000", "currentAccountsPayable": "3892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90877000", "shortLongTermDebtTotal": "2575502000", "totalShareholderEquity": "-166494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250886000", "totalCurrentLiabilities": "809008000", "otherNonCurrentLiabilities": "87928000", "totalNonCurrentLiabilities": "2745438000", "cashAndShortTermInvestments": "904176000", "commonStockSharesOutstanding": "89701001", "intangibleAssetsExcludingGoodwill": "280803000", "cashAndCashEquivalentsAtCarryingValue": "904176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507885000", "profitLoss": "None", "dividendPayout": "170938000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20122000", "operatingCashflow": "612762000", "capitalExpenditures": "48961000", "changeInReceivables": "-153942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626483000", "cashflowFromInvestment": "34874000", "stockBasedCompensation": "38897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1433984000, "cost_of_revenue": 287335000, "gross_profit": 1146649000, "research_and_development": 81411000, "selling_general_admin": 99882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 763010000, "depreciation_amortisation": 85535000, "ebitda": 848545000, "interest_expense": 133114000, "interest_income": null, "other_non_operating": null, "pretax_income": 629896000, "tax_provision": 122011000, "effective_tax_rate": null, "net_income": 507885000, "net_income_continuing_ops": 507885000, "net_income_to_common": 507885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 904176000, "short_term_investments": null, "net_receivables": 473433000, "inventory": 19273000, "other_current_assets": null, "total_current_assets": 1435089000, "net_ppe": null, "goodwill": 1545761000, "intangible_assets": 280803000, "goodwill_and_intangibles": 1826564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1952863000, "total_assets": 3387952000, "short_term_debt": null, "accounts_payable": 3892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 809008000, "long_term_debt": 2575502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2745438000, "total_liabilities": 3554446000, "total_debt": 2575502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1856951000, "total_equity": -166494000, "shares_outstanding": 89701001, "operating_cash_flow": 612762000, "stock_based_compensation": 38897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48961000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34874000, "dividends_paid": 170938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -626483000, "free_cash_flow": 661723000, "net_change_in_cash": 21153000 }, "raw_data": { "income": { "ebit": "763010000", "ebitda": "848545000", "netIncome": "507885000", "grossProfit": "1146649000", "depreciation": "None", "totalRevenue": "1433984000", "costOfRevenue": "287335000", "interestIncome": "19669000", "incomeBeforeTax": "629896000", "interestExpense": "133114000", "operatingIncome": "686898000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "122011000", "reportedCurrency": "USD", "netInterestIncome": "-113445000", "nonInterestIncome": "None", "operatingExpenses": "459751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81411000", "otherNonOperatingIncome": "76112000", "costofGoodsAndServicesSold": "287335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85535000", "sellingGeneralAndAdministrative": "99882000", "netIncomeFromContinuingOperations": "507885000" }, "balance": { "goodwill": "1545761000", "inventory": "19273000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3387952000", "longTermDebt": "2575502000", "shortTermDebt": "None", "treasuryStock": "-3272774000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280803000", "reportedCurrency": "USD", "retainedEarnings": "1856951000", "totalLiabilities": "3554446000", "otherCurrentAssets": "57480000", "totalCurrentAssets": "1435089000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "473433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952863000", "currentAccountsPayable": "3892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90877000", "shortLongTermDebtTotal": "2575502000", "totalShareholderEquity": "-166494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250886000", "totalCurrentLiabilities": "809008000", "otherNonCurrentLiabilities": "87928000", "totalNonCurrentLiabilities": "2745438000", "cashAndShortTermInvestments": "904176000", "commonStockSharesOutstanding": "89701001", "intangibleAssetsExcludingGoodwill": "280803000", "cashAndCashEquivalentsAtCarryingValue": "904176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "507885000", "profitLoss": "None", "dividendPayout": "170938000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20122000", "operatingCashflow": "612762000", "capitalExpenditures": "48961000", "changeInReceivables": "-153942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626483000", "cashflowFromInvestment": "34874000", "stockBasedCompensation": "38897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 456900000, "ebitda": 504700000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6428900000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298807, "ticker_id": 2729, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456900000", "ebitda": "504700000", "netIncome": "406000000", "grossProfit": "709000000", "depreciation": "None", "totalRevenue": "850800000", "costOfRevenue": "141800000", "interestIncome": "2800000", "incomeBeforeTax": "389200000", "interestExpense": "69100000", "operatingIncome": "456900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-16800000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "252100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "406000000" }, "balance": { "goodwill": "2962300000", "inventory": "None", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5545300000", "longTermDebt": "6403800000", "shortTermDebt": "25100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "851000000", "reportedCurrency": "USD", "retainedEarnings": "5684700000", "totalLiabilities": "8319400000", "otherCurrentAssets": "125600000", "totalCurrentAssets": "1394100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "883200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4151200000", "currentAccountsPayable": "10300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6547700000", "totalShareholderEquity": "-2774100000", "capitalLeaseObligations": "143900000", "otherCurrentLiabilities": "393800000", "totalCurrentLiabilities": "1613200000", "otherNonCurrentLiabilities": "133900000", "totalNonCurrentLiabilities": "6706200000", "cashAndShortTermInvestments": "385300000", "commonStockSharesOutstanding": "73400000", "intangibleAssetsExcludingGoodwill": "851000000", "cashAndCashEquivalentsAtCarryingValue": "385300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406000000", "profitLoss": "None", "dividendPayout": "150500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306800000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364500000", "cashflowFromInvestment": "-70500000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "research_and_development": 49600000, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456900000, "depreciation_amortisation": 47800000, "ebitda": 504700000, "interest_expense": 69100000, "interest_income": null, "other_non_operating": null, "pretax_income": 389200000, "tax_provision": -16800000, "effective_tax_rate": null, "net_income": 406000000, "net_income_continuing_ops": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385300000, "short_term_investments": null, "net_receivables": 883200000, "inventory": null, "other_current_assets": null, "total_current_assets": 1394100000, "net_ppe": null, "goodwill": 2962300000, "intangible_assets": 851000000, "goodwill_and_intangibles": 3813300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4151200000, "total_assets": 5545300000, "short_term_debt": 25100000, "accounts_payable": 10300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1613200000, "long_term_debt": 6403800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6706200000, "total_liabilities": 8319400000, "total_debt": 6428900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5684700000, "total_equity": -2774100000, "shares_outstanding": 73400000, "operating_cash_flow": 306800000, "stock_based_compensation": 47700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70500000, "dividends_paid": 150500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -364500000, "free_cash_flow": 335600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "456900000", "ebitda": "504700000", "netIncome": "406000000", "grossProfit": "709000000", "depreciation": "None", "totalRevenue": "850800000", "costOfRevenue": "141800000", "interestIncome": "2800000", "incomeBeforeTax": "389200000", "interestExpense": "69100000", "operatingIncome": "456900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-16800000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "252100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "406000000" }, "balance": { "goodwill": "2962300000", "inventory": "None", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "5545300000", "longTermDebt": "6403800000", "shortTermDebt": "25100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "851000000", "reportedCurrency": "USD", "retainedEarnings": "5684700000", "totalLiabilities": "8319400000", "otherCurrentAssets": "125600000", "totalCurrentAssets": "1394100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "883200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4151200000", "currentAccountsPayable": "10300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6547700000", "totalShareholderEquity": "-2774100000", "capitalLeaseObligations": "143900000", "otherCurrentLiabilities": "393800000", "totalCurrentLiabilities": "1613200000", "otherNonCurrentLiabilities": "133900000", "totalNonCurrentLiabilities": "6706200000", "cashAndShortTermInvestments": "385300000", "commonStockSharesOutstanding": "73400000", "intangibleAssetsExcludingGoodwill": "851000000", "cashAndCashEquivalentsAtCarryingValue": "385300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406000000", "profitLoss": "None", "dividendPayout": "150500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306800000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364500000", "cashflowFromInvestment": "-70500000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "ebit": 452431000, "ebitda": 500813000, "pretax_income": 388838000, "tax_provision": 104169000, "net_income": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": null, "long_term_debt": 6202286000, "total_debt": 6202286000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 501130000, "capital_expenditure": 12439000, "free_cash_flow": 513569000, "dividends_paid": 135135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298808, "ticker_id": 2729, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452431000", "ebitda": "500813000", "netIncome": "284669000", "grossProfit": "679147000", "depreciation": "None", "totalRevenue": "822528000", "costOfRevenue": "143381000", "interestIncome": "4098000", "incomeBeforeTax": "388838000", "interestExpense": "63593000", "operatingIncome": "463620000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104169000", "reportedCurrency": "USD", "netInterestIncome": "-59495000", "nonInterestIncome": "None", "operatingExpenses": "215527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41124000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48382000", "sellingGeneralAndAdministrative": "42965000", "netIncomeFromContinuingOperations": "284669000" }, "balance": { "goodwill": "2923362000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5702459000", "longTermDebt": "6202286000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832513000", "reportedCurrency": "USD", "retainedEarnings": "5427600000", "totalLiabilities": "8356999000", "otherCurrentAssets": "146392000", "totalCurrentAssets": "1644769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "986712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057690000", "currentAccountsPayable": "15339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6309817000", "totalShareholderEquity": "-2654540000", "capitalLeaseObligations": "107531000", "otherCurrentLiabilities": "582598000", "totalCurrentLiabilities": "1829713000", "otherNonCurrentLiabilities": "115827000", "totalNonCurrentLiabilities": "6527286000", "cashAndShortTermInvestments": "515332000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "832513000", "cashAndCashEquivalentsAtCarryingValue": "515332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284669000", "profitLoss": "None", "dividendPayout": "135135000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501130000", "capitalExpenditures": "12439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349790000", "cashflowFromInvestment": "-36450000", "stockBasedCompensation": "25571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "research_and_development": 41124000, "selling_general_admin": 42965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452431000, "depreciation_amortisation": 48382000, "ebitda": 500813000, "interest_expense": 63593000, "interest_income": null, "other_non_operating": null, "pretax_income": 388838000, "tax_provision": 104169000, "effective_tax_rate": null, "net_income": 284669000, "net_income_continuing_ops": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515332000, "short_term_investments": null, "net_receivables": 986712000, "inventory": null, "other_current_assets": null, "total_current_assets": 1644769000, "net_ppe": null, "goodwill": 2923362000, "intangible_assets": 832513000, "goodwill_and_intangibles": 3755875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4057690000, "total_assets": 5702459000, "short_term_debt": null, "accounts_payable": 15339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1829713000, "long_term_debt": 6202286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6527286000, "total_liabilities": 8356999000, "total_debt": 6202286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5427600000, "total_equity": -2654540000, "shares_outstanding": 77290000, "operating_cash_flow": 501130000, "stock_based_compensation": 25571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36450000, "dividends_paid": 135135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -349790000, "free_cash_flow": 513569000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "452431000", "ebitda": "500813000", "netIncome": "284669000", "grossProfit": "679147000", "depreciation": "None", "totalRevenue": "822528000", "costOfRevenue": "143381000", "interestIncome": "4098000", "incomeBeforeTax": "388838000", "interestExpense": "63593000", "operatingIncome": "463620000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104169000", "reportedCurrency": "USD", "netInterestIncome": "-59495000", "nonInterestIncome": "None", "operatingExpenses": "215527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41124000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48382000", "sellingGeneralAndAdministrative": "42965000", "netIncomeFromContinuingOperations": "284669000" }, "balance": { "goodwill": "2923362000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5702459000", "longTermDebt": "6202286000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832513000", "reportedCurrency": "USD", "retainedEarnings": "5427600000", "totalLiabilities": "8356999000", "otherCurrentAssets": "146392000", "totalCurrentAssets": "1644769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "986712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4057690000", "currentAccountsPayable": "15339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6309817000", "totalShareholderEquity": "-2654540000", "capitalLeaseObligations": "107531000", "otherCurrentLiabilities": "582598000", "totalCurrentLiabilities": "1829713000", "otherNonCurrentLiabilities": "115827000", "totalNonCurrentLiabilities": "6527286000", "cashAndShortTermInvestments": "515332000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "832513000", "cashAndCashEquivalentsAtCarryingValue": "515332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284669000", "profitLoss": "None", "dividendPayout": "135135000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501130000", "capitalExpenditures": "12439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349790000", "cashflowFromInvestment": "-36450000", "stockBasedCompensation": "25571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 793426000, "cost_of_revenue": 132528000, "gross_profit": 660898000, "ebit": 450128000, "ebitda": 503222000, "pretax_income": 396508000, "tax_provision": 71122000, "net_income": 325386000, "net_income_to_common": 325386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400089000, "total_current_assets": 1308721000, "total_assets": 5389140000, "short_term_debt": 27680000, "long_term_debt": 5507771000, "total_debt": 5535451000, "total_liabilities": 7305115000, "total_equity": -1915975000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3773079000 }, "cash_flow": { "operating_cash_flow": 449441000, "capital_expenditure": 3932000, "free_cash_flow": 453373000, "dividends_paid": 137858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298810, "ticker_id": 2729, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "450128000", "ebitda": "503222000", "netIncome": "325386000", "grossProfit": "660898000", "depreciation": "None", "totalRevenue": "793426000", "costOfRevenue": "132528000", "interestIncome": "5109000", "incomeBeforeTax": "396508000", "interestExpense": "53620000", "operatingIncome": "447690000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "71122000", "reportedCurrency": "USD", "netInterestIncome": "-48511000", "nonInterestIncome": "None", "operatingExpenses": "213208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53094000", "sellingGeneralAndAdministrative": "41805000", "netIncomeFromContinuingOperations": "325386000" }, "balance": { "goodwill": "2923468000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5389140000", "longTermDebt": "5507771000", "shortTermDebt": "27680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "849611000", "reportedCurrency": "USD", "retainedEarnings": "5278392000", "totalLiabilities": "7305115000", "otherCurrentAssets": "166436000", "totalCurrentAssets": "1308721000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4080419000", "currentAccountsPayable": "16048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5619513000", "totalShareholderEquity": "-1915975000", "capitalLeaseObligations": "111742000", "otherCurrentLiabilities": "465847000", "totalCurrentLiabilities": "1484237000", "otherNonCurrentLiabilities": "118593000", "totalNonCurrentLiabilities": "5820878000", "cashAndShortTermInvestments": "400089000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "849611000", "cashAndCashEquivalentsAtCarryingValue": "400089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325386000", "profitLoss": "None", "dividendPayout": "137858000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449441000", "capitalExpenditures": "3932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369376000", "cashflowFromInvestment": "-26147000", "stockBasedCompensation": "22587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1225899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 793426000, "cost_of_revenue": 132528000, "gross_profit": 660898000, "research_and_development": 44807000, "selling_general_admin": 41805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 450128000, "depreciation_amortisation": 53094000, "ebitda": 503222000, "interest_expense": 53620000, "interest_income": null, "other_non_operating": null, "pretax_income": 396508000, "tax_provision": 71122000, "effective_tax_rate": null, "net_income": 325386000, "net_income_continuing_ops": 325386000, "net_income_to_common": 325386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400089000, "short_term_investments": null, "net_receivables": 745852000, "inventory": null, "other_current_assets": null, "total_current_assets": 1308721000, "net_ppe": null, "goodwill": 2923468000, "intangible_assets": 849611000, "goodwill_and_intangibles": 3773079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4080419000, "total_assets": 5389140000, "short_term_debt": 27680000, "accounts_payable": 16048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1484237000, "long_term_debt": 5507771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5820878000, "total_liabilities": 7305115000, "total_debt": 5535451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5278392000, "total_equity": -1915975000, "shares_outstanding": 77290000, "operating_cash_flow": 449441000, "stock_based_compensation": 22587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26147000, "dividends_paid": 137858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369376000, "free_cash_flow": 453373000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "450128000", "ebitda": "503222000", "netIncome": "325386000", "grossProfit": "660898000", "depreciation": "None", "totalRevenue": "793426000", "costOfRevenue": "132528000", "interestIncome": "5109000", "incomeBeforeTax": "396508000", "interestExpense": "53620000", "operatingIncome": "447690000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "71122000", "reportedCurrency": "USD", "netInterestIncome": "-48511000", "nonInterestIncome": "None", "operatingExpenses": "213208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53094000", "sellingGeneralAndAdministrative": "41805000", "netIncomeFromContinuingOperations": "325386000" }, "balance": { "goodwill": "2923468000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5389140000", "longTermDebt": "5507771000", "shortTermDebt": "27680000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "849611000", "reportedCurrency": "USD", "retainedEarnings": "5278392000", "totalLiabilities": "7305115000", "otherCurrentAssets": "166436000", "totalCurrentAssets": "1308721000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4080419000", "currentAccountsPayable": "16048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5619513000", "totalShareholderEquity": "-1915975000", "capitalLeaseObligations": "111742000", "otherCurrentLiabilities": "465847000", "totalCurrentLiabilities": "1484237000", "otherNonCurrentLiabilities": "118593000", "totalNonCurrentLiabilities": "5820878000", "cashAndShortTermInvestments": "400089000", "commonStockSharesOutstanding": "77290000", "intangibleAssetsExcludingGoodwill": "849611000", "cashAndCashEquivalentsAtCarryingValue": "400089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325386000", "profitLoss": "None", "dividendPayout": "137858000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449441000", "capitalExpenditures": "3932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369376000", "cashflowFromInvestment": "-26147000", "stockBasedCompensation": "22587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1225899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 772679000, "cost_of_revenue": 137667000, "gross_profit": 635012000, "ebit": 424024000, "ebitda": 479352000, "pretax_income": 377840000, "tax_provision": 74190000, "net_income": 303650000, "net_income_to_common": 303650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343683000, "total_current_assets": 1271208000, "total_assets": 5373676000, "short_term_debt": 27080000, "long_term_debt": 4513028000, "total_debt": 4540108000, "total_liabilities": 6259884000, "total_equity": -886208000, "shares_outstanding": 77496000, "goodwill_and_intangibles": 3794790000 }, "cash_flow": { "operating_cash_flow": 336138000, "capital_expenditure": 11448000, "free_cash_flow": 347586000, "dividends_paid": 139744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298811, "ticker_id": 2729, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "424024000", "ebitda": "479352000", "netIncome": "303650000", "grossProfit": "635012000", "depreciation": "None", "totalRevenue": "772679000", "costOfRevenue": "137667000", "interestIncome": "2929000", "incomeBeforeTax": "377840000", "interestExpense": "46184000", "operatingIncome": "425234000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74190000", "reportedCurrency": "USD", "netInterestIncome": "-43255000", "nonInterestIncome": "None", "operatingExpenses": "209778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44074000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55328000", "sellingGeneralAndAdministrative": "38349000", "netIncomeFromContinuingOperations": "303650000" }, "balance": { "goodwill": "2925600000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5373676000", "longTermDebt": "4513028000", "shortTermDebt": "27080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "869190000", "reportedCurrency": "USD", "retainedEarnings": "5091154000", "totalLiabilities": "6259884000", "otherCurrentAssets": "136949000", "totalCurrentAssets": "1271208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4102468000", "currentAccountsPayable": "11761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4655509000", "totalShareholderEquity": "-886208000", "capitalLeaseObligations": "115401000", "otherCurrentLiabilities": "371007000", "totalCurrentLiabilities": "1470183000", "otherNonCurrentLiabilities": "108885000", "totalNonCurrentLiabilities": "4789701000", "cashAndShortTermInvestments": "343683000", "commonStockSharesOutstanding": "77496000", "intangibleAssetsExcludingGoodwill": "869190000", "cashAndCashEquivalentsAtCarryingValue": "343683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303650000", "profitLoss": "None", "dividendPayout": "139744000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336138000", "capitalExpenditures": "11448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321102000", "cashflowFromInvestment": "-34563000", "stockBasedCompensation": "23181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 772679000, "cost_of_revenue": 137667000, "gross_profit": 635012000, "research_and_development": 44074000, "selling_general_admin": 38349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 424024000, "depreciation_amortisation": 55328000, "ebitda": 479352000, "interest_expense": 46184000, "interest_income": null, "other_non_operating": null, "pretax_income": 377840000, "tax_provision": 74190000, "effective_tax_rate": null, "net_income": 303650000, "net_income_continuing_ops": 303650000, "net_income_to_common": 303650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343683000, "short_term_investments": null, "net_receivables": 790576000, "inventory": null, "other_current_assets": null, "total_current_assets": 1271208000, "net_ppe": null, "goodwill": 2925600000, "intangible_assets": 869190000, "goodwill_and_intangibles": 3794790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4102468000, "total_assets": 5373676000, "short_term_debt": 27080000, "accounts_payable": 11761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1470183000, "long_term_debt": 4513028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4789701000, "total_liabilities": 6259884000, "total_debt": 4540108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5091154000, "total_equity": -886208000, "shares_outstanding": 77496000, "operating_cash_flow": 336138000, "stock_based_compensation": 23181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34563000, "dividends_paid": 139744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321102000, "free_cash_flow": 347586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "424024000", "ebitda": "479352000", "netIncome": "303650000", "grossProfit": "635012000", "depreciation": "None", "totalRevenue": "772679000", "costOfRevenue": "137667000", "interestIncome": "2929000", "incomeBeforeTax": "377840000", "interestExpense": "46184000", "operatingIncome": "425234000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74190000", "reportedCurrency": "USD", "netInterestIncome": "-43255000", "nonInterestIncome": "None", "operatingExpenses": "209778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44074000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55328000", "sellingGeneralAndAdministrative": "38349000", "netIncomeFromContinuingOperations": "303650000" }, "balance": { "goodwill": "2925600000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5373676000", "longTermDebt": "4513028000", "shortTermDebt": "27080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "869190000", "reportedCurrency": "USD", "retainedEarnings": "5091154000", "totalLiabilities": "6259884000", "otherCurrentAssets": "136949000", "totalCurrentAssets": "1271208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4102468000", "currentAccountsPayable": "11761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4655509000", "totalShareholderEquity": "-886208000", "capitalLeaseObligations": "115401000", "otherCurrentLiabilities": "371007000", "totalCurrentLiabilities": "1470183000", "otherNonCurrentLiabilities": "108885000", "totalNonCurrentLiabilities": "4789701000", "cashAndShortTermInvestments": "343683000", "commonStockSharesOutstanding": "77496000", "intangibleAssetsExcludingGoodwill": "869190000", "cashAndCashEquivalentsAtCarryingValue": "343683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303650000", "profitLoss": "None", "dividendPayout": "139744000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336138000", "capitalExpenditures": "11448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321102000", "cashflowFromInvestment": "-34563000", "stockBasedCompensation": "23181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 745826000, "cost_of_revenue": 136790000, "gross_profit": 609036000, "ebit": 377562000, "ebitda": 432111000, "pretax_income": 331070000, "tax_provision": 42470000, "net_income": 288600000, "net_income_to_common": 288600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357106000, "total_current_assets": 1235535000, "total_assets": 5344374000, "short_term_debt": 26044000, "long_term_debt": 4546859000, "total_debt": 4572903000, "total_liabilities": 6302944000, "total_equity": -958570000, "shares_outstanding": 77807000, "goodwill_and_intangibles": 3805309000 }, "cash_flow": { "operating_cash_flow": 301737000, "capital_expenditure": 11500000, "free_cash_flow": 313237000, "dividends_paid": 143784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298812, "ticker_id": 2729, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377562000", "ebitda": "432111000", "netIncome": "288600000", "grossProfit": "609036000", "depreciation": "None", "totalRevenue": "745826000", "costOfRevenue": "136790000", "interestIncome": "3876000", "incomeBeforeTax": "331070000", "interestExpense": "46492000", "operatingIncome": "377023000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42470000", "reportedCurrency": "USD", "netInterestIncome": "-42616000", "nonInterestIncome": "None", "operatingExpenses": "232013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47591000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54549000", "sellingGeneralAndAdministrative": "57097000", "netIncomeFromContinuingOperations": "288600000" }, "balance": { "goodwill": "2918559000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5344374000", "longTermDebt": "4546859000", "shortTermDebt": "26044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "886750000", "reportedCurrency": "USD", "retainedEarnings": "4927508000", "totalLiabilities": "6302944000", "otherCurrentAssets": "129182000", "totalCurrentAssets": "1235535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108839000", "currentAccountsPayable": "10656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4691349000", "totalShareholderEquity": "-958570000", "capitalLeaseObligations": "118446000", "otherCurrentLiabilities": "294630000", "totalCurrentLiabilities": "1466328000", "otherNonCurrentLiabilities": "119433000", "totalNonCurrentLiabilities": "4836616000", "cashAndShortTermInvestments": "357106000", "commonStockSharesOutstanding": "77807000", "intangibleAssetsExcludingGoodwill": "886750000", "cashAndCashEquivalentsAtCarryingValue": "357106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288600000", "profitLoss": "None", "dividendPayout": "143784000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "301737000", "capitalExpenditures": "11500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321722000", "cashflowFromInvestment": "-32904000", "stockBasedCompensation": "40004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 745826000, "cost_of_revenue": 136790000, "gross_profit": 609036000, "research_and_development": 47591000, "selling_general_admin": 57097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377562000, "depreciation_amortisation": 54549000, "ebitda": 432111000, "interest_expense": 46492000, "interest_income": null, "other_non_operating": null, "pretax_income": 331070000, "tax_provision": 42470000, "effective_tax_rate": null, "net_income": 288600000, "net_income_continuing_ops": 288600000, "net_income_to_common": 288600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357106000, "short_term_investments": null, "net_receivables": 749247000, "inventory": null, "other_current_assets": null, "total_current_assets": 1235535000, "net_ppe": null, "goodwill": 2918559000, "intangible_assets": 886750000, "goodwill_and_intangibles": 3805309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4108839000, "total_assets": 5344374000, "short_term_debt": 26044000, "accounts_payable": 10656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466328000, "long_term_debt": 4546859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4836616000, "total_liabilities": 6302944000, "total_debt": 4572903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4927508000, "total_equity": -958570000, "shares_outstanding": 77807000, "operating_cash_flow": 301737000, "stock_based_compensation": 40004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32904000, "dividends_paid": 143784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321722000, "free_cash_flow": 313237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377562000", "ebitda": "432111000", "netIncome": "288600000", "grossProfit": "609036000", "depreciation": "None", "totalRevenue": "745826000", "costOfRevenue": "136790000", "interestIncome": "3876000", "incomeBeforeTax": "331070000", "interestExpense": "46492000", "operatingIncome": "377023000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42470000", "reportedCurrency": "USD", "netInterestIncome": "-42616000", "nonInterestIncome": "None", "operatingExpenses": "232013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47591000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54549000", "sellingGeneralAndAdministrative": "57097000", "netIncomeFromContinuingOperations": "288600000" }, "balance": { "goodwill": "2918559000", "inventory": "None", "commonStock": "1343000", "currentDebt": "None", "investments": "None", "totalAssets": "5344374000", "longTermDebt": "4546859000", "shortTermDebt": "26044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "886750000", "reportedCurrency": "USD", "retainedEarnings": "4927508000", "totalLiabilities": "6302944000", "otherCurrentAssets": "129182000", "totalCurrentAssets": "1235535000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108839000", "currentAccountsPayable": "10656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4691349000", "totalShareholderEquity": "-958570000", "capitalLeaseObligations": "118446000", "otherCurrentLiabilities": "294630000", "totalCurrentLiabilities": "1466328000", "otherNonCurrentLiabilities": "119433000", "totalNonCurrentLiabilities": "4836616000", "cashAndShortTermInvestments": "357106000", "commonStockSharesOutstanding": "77807000", "intangibleAssetsExcludingGoodwill": "886750000", "cashAndCashEquivalentsAtCarryingValue": "357106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "288600000", "profitLoss": "None", "dividendPayout": "143784000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "301737000", "capitalExpenditures": "11500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321722000", "cashflowFromInvestment": "-32904000", "stockBasedCompensation": "40004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 743509000, "cost_of_revenue": 131567000, "gross_profit": 611942000, "ebit": 408850000, "ebitda": 461588000, "pretax_income": 363345000, "tax_provision": 57830000, "net_income": 305515000, "net_income_to_common": 305515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405854000, "total_current_assets": 1344021000, "total_assets": 5445439000, "short_term_debt": 24851000, "long_term_debt": 4510816000, "total_debt": 4535667000, "total_liabilities": 6385436000, "total_equity": -939997000, "shares_outstanding": 78365000, "goodwill_and_intangibles": 3822780000 }, "cash_flow": { "operating_cash_flow": 430633000, "capital_expenditure": 14247000, "free_cash_flow": 444880000, "dividends_paid": 125129000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298813, "ticker_id": 2729, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408850000", "ebitda": "461588000", "netIncome": "305515000", "grossProfit": "611942000", "depreciation": "None", "totalRevenue": "743509000", "costOfRevenue": "131567000", "interestIncome": "3902000", "incomeBeforeTax": "363345000", "interestExpense": "45505000", "operatingIncome": "405194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57830000", "reportedCurrency": "USD", "netInterestIncome": "-41603000", "nonInterestIncome": "None", "operatingExpenses": "206748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38471000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52738000", "sellingGeneralAndAdministrative": "44382000", "netIncomeFromContinuingOperations": "305515000" }, "balance": { "goodwill": "2915167000", "inventory": "None", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5445439000", "longTermDebt": "4510816000", "shortTermDebt": "24851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "907613000", "reportedCurrency": "USD", "retainedEarnings": "4780300000", "totalLiabilities": "6385436000", "otherCurrentAssets": "117458000", "totalCurrentAssets": "1344021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101418000", "currentAccountsPayable": "14517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656820000", "totalShareholderEquity": "-939997000", "capitalLeaseObligations": "121153000", "otherCurrentLiabilities": "422863000", "totalCurrentLiabilities": "1585654000", "otherNonCurrentLiabilities": "120190000", "totalNonCurrentLiabilities": "4799782000", "cashAndShortTermInvestments": "405854000", "commonStockSharesOutstanding": "78365000", "intangibleAssetsExcludingGoodwill": "907613000", "cashAndCashEquivalentsAtCarryingValue": "405854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305515000", "profitLoss": "None", "dividendPayout": "125129000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430633000", "capitalExpenditures": "14247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476183000", "cashflowFromInvestment": "-36733000", "stockBasedCompensation": "22969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125129000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743509000, "cost_of_revenue": 131567000, "gross_profit": 611942000, "research_and_development": 38471000, "selling_general_admin": 44382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408850000, "depreciation_amortisation": 52738000, "ebitda": 461588000, "interest_expense": 45505000, "interest_income": null, "other_non_operating": null, "pretax_income": 363345000, "tax_provision": 57830000, "effective_tax_rate": null, "net_income": 305515000, "net_income_continuing_ops": 305515000, "net_income_to_common": 305515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 405854000, "short_term_investments": null, "net_receivables": 820709000, "inventory": null, "other_current_assets": null, "total_current_assets": 1344021000, "net_ppe": null, "goodwill": 2915167000, "intangible_assets": 907613000, "goodwill_and_intangibles": 3822780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4101418000, "total_assets": 5445439000, "short_term_debt": 24851000, "accounts_payable": 14517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585654000, "long_term_debt": 4510816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4799782000, "total_liabilities": 6385436000, "total_debt": 4535667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4780300000, "total_equity": -939997000, "shares_outstanding": 78365000, "operating_cash_flow": 430633000, "stock_based_compensation": 22969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36733000, "dividends_paid": 125129000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476183000, "free_cash_flow": 444880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "408850000", "ebitda": "461588000", "netIncome": "305515000", "grossProfit": "611942000", "depreciation": "None", "totalRevenue": "743509000", "costOfRevenue": "131567000", "interestIncome": "3902000", "incomeBeforeTax": "363345000", "interestExpense": "45505000", "operatingIncome": "405194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57830000", "reportedCurrency": "USD", "netInterestIncome": "-41603000", "nonInterestIncome": "None", "operatingExpenses": "206748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38471000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52738000", "sellingGeneralAndAdministrative": "44382000", "netIncomeFromContinuingOperations": "305515000" }, "balance": { "goodwill": "2915167000", "inventory": "None", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5445439000", "longTermDebt": "4510816000", "shortTermDebt": "24851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "907613000", "reportedCurrency": "USD", "retainedEarnings": "4780300000", "totalLiabilities": "6385436000", "otherCurrentAssets": "117458000", "totalCurrentAssets": "1344021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101418000", "currentAccountsPayable": "14517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4656820000", "totalShareholderEquity": "-939997000", "capitalLeaseObligations": "121153000", "otherCurrentLiabilities": "422863000", "totalCurrentLiabilities": "1585654000", "otherNonCurrentLiabilities": "120190000", "totalNonCurrentLiabilities": "4799782000", "cashAndShortTermInvestments": "405854000", "commonStockSharesOutstanding": "78365000", "intangibleAssetsExcludingGoodwill": "907613000", "cashAndCashEquivalentsAtCarryingValue": "405854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305515000", "profitLoss": "None", "dividendPayout": "125129000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430633000", "capitalExpenditures": "14247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476183000", "cashflowFromInvestment": "-36733000", "stockBasedCompensation": "22969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125129000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 724705000, "cost_of_revenue": 126192000, "gross_profit": 598513000, "ebit": 403624000, "ebitda": 457640000, "pretax_income": 356936000, "tax_provision": 76035000, "net_income": 280901000, "net_income_to_common": 280901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497070000, "total_current_assets": 1285796000, "total_assets": 5408949000, "short_term_debt": 25465000, "long_term_debt": 4484773000, "total_debt": 4510238000, "total_liabilities": 6159947000, "total_equity": -750998000, "shares_outstanding": 78729000, "goodwill_and_intangibles": 3847530000 }, "cash_flow": { "operating_cash_flow": 421609000, "capital_expenditure": 6626000, "free_cash_flow": 428235000, "dividends_paid": 125757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298815, "ticker_id": 2729, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "403624000", "ebitda": "457640000", "netIncome": "280901000", "grossProfit": "598513000", "depreciation": "None", "totalRevenue": "724705000", "costOfRevenue": "126192000", "interestIncome": "5217000", "incomeBeforeTax": "356936000", "interestExpense": "46688000", "operatingIncome": "401334000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "76035000", "reportedCurrency": "USD", "netInterestIncome": "-41471000", "nonInterestIncome": "None", "operatingExpenses": "197179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38584000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54016000", "sellingGeneralAndAdministrative": "41561000", "netIncomeFromContinuingOperations": "280901000" }, "balance": { "goodwill": "2916102000", "inventory": "1000000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5408949000", "longTermDebt": "4484773000", "shortTermDebt": "25465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "931428000", "reportedCurrency": "USD", "retainedEarnings": "4600360000", "totalLiabilities": "6159947000", "otherCurrentAssets": "144919000", "totalCurrentAssets": "1285796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4123153000", "currentAccountsPayable": "8748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4634177000", "totalShareholderEquity": "-750998000", "capitalLeaseObligations": "123939000", "otherCurrentLiabilities": "323369000", "totalCurrentLiabilities": "1377915000", "otherNonCurrentLiabilities": "112039000", "totalNonCurrentLiabilities": "4782032000", "cashAndShortTermInvestments": "497070000", "commonStockSharesOutstanding": "78729000", "intangibleAssetsExcludingGoodwill": "931428000", "cashAndCashEquivalentsAtCarryingValue": "497070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280901000", "profitLoss": "None", "dividendPayout": "125757000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421609000", "capitalExpenditures": "6626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350266000", "cashflowFromInvestment": "-28064000", "stockBasedCompensation": "18503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724705000, "cost_of_revenue": 126192000, "gross_profit": 598513000, "research_and_development": 38584000, "selling_general_admin": 41561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 403624000, "depreciation_amortisation": 54016000, "ebitda": 457640000, "interest_expense": 46688000, "interest_income": null, "other_non_operating": null, "pretax_income": 356936000, "tax_provision": 76035000, "effective_tax_rate": null, "net_income": 280901000, "net_income_continuing_ops": 280901000, "net_income_to_common": 280901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497070000, "short_term_investments": null, "net_receivables": 643807000, "inventory": 1000000, "other_current_assets": null, "total_current_assets": 1285796000, "net_ppe": null, "goodwill": 2916102000, "intangible_assets": 931428000, "goodwill_and_intangibles": 3847530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4123153000, "total_assets": 5408949000, "short_term_debt": 25465000, "accounts_payable": 8748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1377915000, "long_term_debt": 4484773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4782032000, "total_liabilities": 6159947000, "total_debt": 4510238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4600360000, "total_equity": -750998000, "shares_outstanding": 78729000, "operating_cash_flow": 421609000, "stock_based_compensation": 18503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28064000, "dividends_paid": 125757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350266000, "free_cash_flow": 428235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "403624000", "ebitda": "457640000", "netIncome": "280901000", "grossProfit": "598513000", "depreciation": "None", "totalRevenue": "724705000", "costOfRevenue": "126192000", "interestIncome": "5217000", "incomeBeforeTax": "356936000", "interestExpense": "46688000", "operatingIncome": "401334000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "76035000", "reportedCurrency": "USD", "netInterestIncome": "-41471000", "nonInterestIncome": "None", "operatingExpenses": "197179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38584000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54016000", "sellingGeneralAndAdministrative": "41561000", "netIncomeFromContinuingOperations": "280901000" }, "balance": { "goodwill": "2916102000", "inventory": "1000000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5408949000", "longTermDebt": "4484773000", "shortTermDebt": "25465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "931428000", "reportedCurrency": "USD", "retainedEarnings": "4600360000", "totalLiabilities": "6159947000", "otherCurrentAssets": "144919000", "totalCurrentAssets": "1285796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4123153000", "currentAccountsPayable": "8748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4634177000", "totalShareholderEquity": "-750998000", "capitalLeaseObligations": "123939000", "otherCurrentLiabilities": "323369000", "totalCurrentLiabilities": "1377915000", "otherNonCurrentLiabilities": "112039000", "totalNonCurrentLiabilities": "4782032000", "cashAndShortTermInvestments": "497070000", "commonStockSharesOutstanding": "78729000", "intangibleAssetsExcludingGoodwill": "931428000", "cashAndCashEquivalentsAtCarryingValue": "497070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280901000", "profitLoss": "None", "dividendPayout": "125757000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421609000", "capitalExpenditures": "6626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350266000", "cashflowFromInvestment": "-28064000", "stockBasedCompensation": "18503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 707949000, "cost_of_revenue": 128109000, "gross_profit": 579840000, "ebit": 386627000, "ebitda": 437650000, "pretax_income": 339994000, "tax_provision": 73236000, "net_income": 266758000, "net_income_to_common": 266758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447518000, "total_current_assets": 1315052000, "total_assets": 5456833000, "short_term_debt": 25191000, "long_term_debt": 4508730000, "total_debt": 4533921000, "total_liabilities": 6191316000, "total_equity": -734483000, "shares_outstanding": 79245000, "goodwill_and_intangibles": 3858581000 }, "cash_flow": { "operating_cash_flow": 349248000, "capital_expenditure": 27325000, "free_cash_flow": 376573000, "dividends_paid": 126918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298816, "ticker_id": 2729, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386627000", "ebitda": "437650000", "netIncome": "266758000", "grossProfit": "579840000", "depreciation": "None", "totalRevenue": "707949000", "costOfRevenue": "128109000", "interestIncome": "6110000", "incomeBeforeTax": "339994000", "interestExpense": "46633000", "operatingIncome": "382608000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73236000", "reportedCurrency": "USD", "netInterestIncome": "-40523000", "nonInterestIncome": "None", "operatingExpenses": "197232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41073000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51023000", "sellingGeneralAndAdministrative": "39706000", "netIncomeFromContinuingOperations": "266758000" }, "balance": { "goodwill": "2909415000", "inventory": "1", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5456833000", "longTermDebt": "4508730000", "shortTermDebt": "25191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "949166000", "reportedCurrency": "USD", "retainedEarnings": "4445645000", "totalLiabilities": "6191316000", "otherCurrentAssets": "158047000", "totalCurrentAssets": "1315052000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4141781000", "currentAccountsPayable": "12922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4664480000", "totalShareholderEquity": "-734483000", "capitalLeaseObligations": "130559000", "otherCurrentLiabilities": "295413000", "totalCurrentLiabilities": "1376442000", "otherNonCurrentLiabilities": "105901000", "totalNonCurrentLiabilities": "4814874000", "cashAndShortTermInvestments": "447518000", "commonStockSharesOutstanding": "79245000", "intangibleAssetsExcludingGoodwill": "949166000", "cashAndCashEquivalentsAtCarryingValue": "447518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266758000", "profitLoss": "None", "dividendPayout": "126918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349248000", "capitalExpenditures": "27325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368636000", "cashflowFromInvestment": "-47125000", "stockBasedCompensation": "19396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707949000, "cost_of_revenue": 128109000, "gross_profit": 579840000, "research_and_development": 41073000, "selling_general_admin": 39706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386627000, "depreciation_amortisation": 51023000, "ebitda": 437650000, "interest_expense": 46633000, "interest_income": null, "other_non_operating": null, "pretax_income": 339994000, "tax_provision": 73236000, "effective_tax_rate": null, "net_income": 266758000, "net_income_continuing_ops": 266758000, "net_income_to_common": 266758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447518000, "short_term_investments": null, "net_receivables": 709487000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1315052000, "net_ppe": null, "goodwill": 2909415000, "intangible_assets": 949166000, "goodwill_and_intangibles": 3858581000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4141781000, "total_assets": 5456833000, "short_term_debt": 25191000, "accounts_payable": 12922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1376442000, "long_term_debt": 4508730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4814874000, "total_liabilities": 6191316000, "total_debt": 4533921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4445645000, "total_equity": -734483000, "shares_outstanding": 79245000, "operating_cash_flow": 349248000, "stock_based_compensation": 19396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47125000, "dividends_paid": 126918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -368636000, "free_cash_flow": 376573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386627000", "ebitda": "437650000", "netIncome": "266758000", "grossProfit": "579840000", "depreciation": "None", "totalRevenue": "707949000", "costOfRevenue": "128109000", "interestIncome": "6110000", "incomeBeforeTax": "339994000", "interestExpense": "46633000", "operatingIncome": "382608000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73236000", "reportedCurrency": "USD", "netInterestIncome": "-40523000", "nonInterestIncome": "None", "operatingExpenses": "197232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41073000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51023000", "sellingGeneralAndAdministrative": "39706000", "netIncomeFromContinuingOperations": "266758000" }, "balance": { "goodwill": "2909415000", "inventory": "1", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5456833000", "longTermDebt": "4508730000", "shortTermDebt": "25191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "949166000", "reportedCurrency": "USD", "retainedEarnings": "4445645000", "totalLiabilities": "6191316000", "otherCurrentAssets": "158047000", "totalCurrentAssets": "1315052000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4141781000", "currentAccountsPayable": "12922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4664480000", "totalShareholderEquity": "-734483000", "capitalLeaseObligations": "130559000", "otherCurrentLiabilities": "295413000", "totalCurrentLiabilities": "1376442000", "otherNonCurrentLiabilities": "105901000", "totalNonCurrentLiabilities": "4814874000", "cashAndShortTermInvestments": "447518000", "commonStockSharesOutstanding": "79245000", "intangibleAssetsExcludingGoodwill": "949166000", "cashAndCashEquivalentsAtCarryingValue": "447518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266758000", "profitLoss": "None", "dividendPayout": "126918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349248000", "capitalExpenditures": "27325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368636000", "cashflowFromInvestment": "-47125000", "stockBasedCompensation": "19396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 679965000, "cost_of_revenue": 128514000, "gross_profit": 551451000, "ebit": 340888000, "ebitda": 389386000, "pretax_income": 295893000, "tax_provision": 39939000, "net_income": 255954000, "net_income_to_common": 255954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515473000, "total_current_assets": 1364917000, "total_assets": 5478589000, "short_term_debt": 23746000, "long_term_debt": 4507686000, "total_debt": 4531432000, "total_liabilities": 6129106000, "total_equity": -650517000, "shares_outstanding": 79508000, "goodwill_and_intangibles": 3838998000 }, "cash_flow": { "operating_cash_flow": 300137000, "capital_expenditure": 24237000, "free_cash_flow": 324374000, "dividends_paid": 131305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298817, "ticker_id": 2729, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340888000", "ebitda": "389386000", "netIncome": "255954000", "grossProfit": "551451000", "depreciation": "None", "totalRevenue": "679965000", "costOfRevenue": "128514000", "interestIncome": "6048000", "incomeBeforeTax": "295893000", "interestExpense": "46674000", "operatingIncome": "339382000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "39939000", "reportedCurrency": "USD", "netInterestIncome": "-40626000", "nonInterestIncome": "None", "operatingExpenses": "212069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40525000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48498000", "sellingGeneralAndAdministrative": "56691000", "netIncomeFromContinuingOperations": "255954000" }, "balance": { "goodwill": "2890519000", "inventory": "2", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5478589000", "longTermDebt": "4507686000", "shortTermDebt": "23746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "948479000", "reportedCurrency": "USD", "retainedEarnings": "4306191000", "totalLiabilities": "6129106000", "otherCurrentAssets": "103833000", "totalCurrentAssets": "1364917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4113672000", "currentAccountsPayable": "12048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4666475000", "totalShareholderEquity": "-650517000", "capitalLeaseObligations": "135043000", "otherCurrentLiabilities": "234464000", "totalCurrentLiabilities": "1368952000", "otherNonCurrentLiabilities": "99688000", "totalNonCurrentLiabilities": "4760154000", "cashAndShortTermInvestments": "515473000", "commonStockSharesOutstanding": "79508000", "intangibleAssetsExcludingGoodwill": "948479000", "cashAndCashEquivalentsAtCarryingValue": "515473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255954000", "profitLoss": "None", "dividendPayout": "131305000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300137000", "capitalExpenditures": "24237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207223000", "cashflowFromInvestment": "-32333000", "stockBasedCompensation": "34336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 679965000, "cost_of_revenue": 128514000, "gross_profit": 551451000, "research_and_development": 40525000, "selling_general_admin": 56691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340888000, "depreciation_amortisation": 48498000, "ebitda": 389386000, "interest_expense": 46674000, "interest_income": null, "other_non_operating": null, "pretax_income": 295893000, "tax_provision": 39939000, "effective_tax_rate": null, "net_income": 255954000, "net_income_continuing_ops": 255954000, "net_income_to_common": 255954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515473000, "short_term_investments": null, "net_receivables": 745611000, "inventory": 2, "other_current_assets": null, "total_current_assets": 1364917000, "net_ppe": null, "goodwill": 2890519000, "intangible_assets": 948479000, "goodwill_and_intangibles": 3838998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4113672000, "total_assets": 5478589000, "short_term_debt": 23746000, "accounts_payable": 12048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1368952000, "long_term_debt": 4507686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4760154000, "total_liabilities": 6129106000, "total_debt": 4531432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4306191000, "total_equity": -650517000, "shares_outstanding": 79508000, "operating_cash_flow": 300137000, "stock_based_compensation": 34336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32333000, "dividends_paid": 131305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207223000, "free_cash_flow": 324374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340888000", "ebitda": "389386000", "netIncome": "255954000", "grossProfit": "551451000", "depreciation": "None", "totalRevenue": "679965000", "costOfRevenue": "128514000", "interestIncome": "6048000", "incomeBeforeTax": "295893000", "interestExpense": "46674000", "operatingIncome": "339382000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "39939000", "reportedCurrency": "USD", "netInterestIncome": "-40626000", "nonInterestIncome": "None", "operatingExpenses": "212069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40525000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48498000", "sellingGeneralAndAdministrative": "56691000", "netIncomeFromContinuingOperations": "255954000" }, "balance": { "goodwill": "2890519000", "inventory": "2", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "5478589000", "longTermDebt": "4507686000", "shortTermDebt": "23746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "948479000", "reportedCurrency": "USD", "retainedEarnings": "4306191000", "totalLiabilities": "6129106000", "otherCurrentAssets": "103833000", "totalCurrentAssets": "1364917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "745611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4113672000", "currentAccountsPayable": "12048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4666475000", "totalShareholderEquity": "-650517000", "capitalLeaseObligations": "135043000", "otherCurrentLiabilities": "234464000", "totalCurrentLiabilities": "1368952000", "otherNonCurrentLiabilities": "99688000", "totalNonCurrentLiabilities": "4760154000", "cashAndShortTermInvestments": "515473000", "commonStockSharesOutstanding": "79508000", "intangibleAssetsExcludingGoodwill": "948479000", "cashAndCashEquivalentsAtCarryingValue": "515473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255954000", "profitLoss": "None", "dividendPayout": "131305000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300137000", "capitalExpenditures": "24237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207223000", "cashflowFromInvestment": "-32333000", "stockBasedCompensation": "34336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 690106000, "cost_of_revenue": 122557000, "gross_profit": 567549000, "ebit": 514829000, "ebitda": 563110000, "pretax_income": 467875000, "tax_provision": 64495000, "net_income": 403380000, "net_income_to_common": 403380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457815000, "total_current_assets": 1418153000, "total_assets": 5518219000, "short_term_debt": 10902000, "long_term_debt": 4496826000, "total_debt": 4507728000, "total_liabilities": 6257983000, "total_equity": -739764000, "shares_outstanding": 79499000, "goodwill_and_intangibles": 3843926000 }, "cash_flow": { "operating_cash_flow": 388953000, "capital_expenditure": 3815000, "free_cash_flow": 392768000, "dividends_paid": 109353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298818, "ticker_id": 2729, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "514829000", "ebitda": "563110000", "netIncome": "403380000", "grossProfit": "567549000", "depreciation": "None", "totalRevenue": "690106000", "costOfRevenue": "122557000", "interestIncome": "3400000", "incomeBeforeTax": "467875000", "interestExpense": "46954000", "operatingIncome": "370745000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "64495000", "reportedCurrency": "USD", "netInterestIncome": "-43554000", "nonInterestIncome": "None", "operatingExpenses": "196804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39220000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48281000", "sellingGeneralAndAdministrative": "40440000", "netIncomeFromContinuingOperations": "403380000" }, "balance": { "goodwill": "2887692000", "inventory": "62880000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "5518219000", "longTermDebt": "4496826000", "shortTermDebt": "10902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "956234000", "reportedCurrency": "USD", "retainedEarnings": "4179681000", "totalLiabilities": "6257983000", "otherCurrentAssets": "120783000", "totalCurrentAssets": "1418153000", "currentLongTermDebt": "10902000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "839555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100066000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4627862000", "totalShareholderEquity": "-739764000", "capitalLeaseObligations": "120134000", "otherCurrentLiabilities": "387738000", "totalCurrentLiabilities": "1517025000", "otherNonCurrentLiabilities": "96970000", "totalNonCurrentLiabilities": "4740958000", "cashAndShortTermInvestments": "457815000", "commonStockSharesOutstanding": "79499000", "intangibleAssetsExcludingGoodwill": "956234000", "cashAndCashEquivalentsAtCarryingValue": "457815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403380000", "profitLoss": "None", "dividendPayout": "109353000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19329000", "operatingCashflow": "388953000", "capitalExpenditures": "3815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111567000", "cashflowFromInvestment": "-749967000", "stockBasedCompensation": "16278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 690106000, "cost_of_revenue": 122557000, "gross_profit": 567549000, "research_and_development": 39220000, "selling_general_admin": 40440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514829000, "depreciation_amortisation": 48281000, "ebitda": 563110000, "interest_expense": 46954000, "interest_income": null, "other_non_operating": null, "pretax_income": 467875000, "tax_provision": 64495000, "effective_tax_rate": null, "net_income": 403380000, "net_income_continuing_ops": 403380000, "net_income_to_common": 403380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457815000, "short_term_investments": null, "net_receivables": 839555000, "inventory": 62880000, "other_current_assets": null, "total_current_assets": 1418153000, "net_ppe": null, "goodwill": 2887692000, "intangible_assets": 956234000, "goodwill_and_intangibles": 3843926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4100066000, "total_assets": 5518219000, "short_term_debt": 10902000, "accounts_payable": 9812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1517025000, "long_term_debt": 4496826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4740958000, "total_liabilities": 6257983000, "total_debt": 4507728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4179681000, "total_equity": -739764000, "shares_outstanding": 79499000, "operating_cash_flow": 388953000, "stock_based_compensation": 16278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -749967000, "dividends_paid": 109353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111567000, "free_cash_flow": 392768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "514829000", "ebitda": "563110000", "netIncome": "403380000", "grossProfit": "567549000", "depreciation": "None", "totalRevenue": "690106000", "costOfRevenue": "122557000", "interestIncome": "3400000", "incomeBeforeTax": "467875000", "interestExpense": "46954000", "operatingIncome": "370745000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "64495000", "reportedCurrency": "USD", "netInterestIncome": "-43554000", "nonInterestIncome": "None", "operatingExpenses": "196804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39220000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48281000", "sellingGeneralAndAdministrative": "40440000", "netIncomeFromContinuingOperations": "403380000" }, "balance": { "goodwill": "2887692000", "inventory": "62880000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "5518219000", "longTermDebt": "4496826000", "shortTermDebt": "10902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "956234000", "reportedCurrency": "USD", "retainedEarnings": "4179681000", "totalLiabilities": "6257983000", "otherCurrentAssets": "120783000", "totalCurrentAssets": "1418153000", "currentLongTermDebt": "10902000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "839555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100066000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4627862000", "totalShareholderEquity": "-739764000", "capitalLeaseObligations": "120134000", "otherCurrentLiabilities": "387738000", "totalCurrentLiabilities": "1517025000", "otherNonCurrentLiabilities": "96970000", "totalNonCurrentLiabilities": "4740958000", "cashAndShortTermInvestments": "457815000", "commonStockSharesOutstanding": "79499000", "intangibleAssetsExcludingGoodwill": "956234000", "cashAndCashEquivalentsAtCarryingValue": "457815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403380000", "profitLoss": "None", "dividendPayout": "109353000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19329000", "operatingCashflow": "388953000", "capitalExpenditures": "3815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111567000", "cashflowFromInvestment": "-749967000", "stockBasedCompensation": "16278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 625439000, "cost_of_revenue": 105311000, "gross_profit": 520128000, "ebit": 364558000, "ebitda": 402430000, "pretax_income": 317656000, "tax_provision": 57997000, "net_income": 259659000, "net_income_to_common": 259659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924713000, "total_current_assets": 1639329000, "total_assets": 4865494000, "short_term_debt": 8719000, "long_term_debt": 4500063000, "total_debt": 4508782000, "total_liabilities": 5914590000, "total_equity": -1049096000, "shares_outstanding": 79500000, "goodwill_and_intangibles": 2766518000 }, "cash_flow": { "operating_cash_flow": 291131000, "capital_expenditure": 20981000, "free_cash_flow": 312112000, "dividends_paid": 109380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298820, "ticker_id": 2729, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "364558000", "ebitda": "402430000", "netIncome": "259659000", "grossProfit": "520128000", "depreciation": "None", "totalRevenue": "625439000", "costOfRevenue": "105311000", "interestIncome": "10314000", "incomeBeforeTax": "317656000", "interestExpense": "46902000", "operatingIncome": "353309000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57997000", "reportedCurrency": "USD", "netInterestIncome": "-36588000", "nonInterestIncome": "None", "operatingExpenses": "166819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37872000", "sellingGeneralAndAdministrative": "36826000", "netIncomeFromContinuingOperations": "259659000" }, "balance": { "goodwill": "2230389000", "inventory": "-103711000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "4865494000", "longTermDebt": "4500063000", "shortTermDebt": "8719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "536129000", "reportedCurrency": "USD", "retainedEarnings": "3886188000", "totalLiabilities": "5914590000", "otherCurrentAssets": "111350000", "totalCurrentAssets": "1639329000", "currentLongTermDebt": "8719000", "longTermInvestments": "210657000", "shortTermInvestments": "None", "currentNetReceivables": "603266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3226165000", "currentAccountsPayable": "10224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175569000", "shortLongTermDebtTotal": "4630723000", "totalShareholderEquity": "-1049096000", "capitalLeaseObligations": "121941000", "otherCurrentLiabilities": "293677000", "totalCurrentLiabilities": "1204643000", "otherNonCurrentLiabilities": "83723000", "totalNonCurrentLiabilities": "4709947000", "cashAndShortTermInvestments": "924713000", "commonStockSharesOutstanding": "79500000", "intangibleAssetsExcludingGoodwill": "536129000", "cashAndCashEquivalentsAtCarryingValue": "924713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259659000", "profitLoss": "None", "dividendPayout": "109380000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16014000", "operatingCashflow": "291131000", "capitalExpenditures": "20981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130312000", "cashflowFromInvestment": "-20981000", "stockBasedCompensation": "18144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625439000, "cost_of_revenue": 105311000, "gross_profit": 520128000, "research_and_development": 31438000, "selling_general_admin": 36826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 364558000, "depreciation_amortisation": 37872000, "ebitda": 402430000, "interest_expense": 46902000, "interest_income": null, "other_non_operating": null, "pretax_income": 317656000, "tax_provision": 57997000, "effective_tax_rate": null, "net_income": 259659000, "net_income_continuing_ops": 259659000, "net_income_to_common": 259659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924713000, "short_term_investments": null, "net_receivables": 603266000, "inventory": -103711000, "other_current_assets": null, "total_current_assets": 1639329000, "net_ppe": null, "goodwill": 2230389000, "intangible_assets": 536129000, "goodwill_and_intangibles": 2766518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3226165000, "total_assets": 4865494000, "short_term_debt": 8719000, "accounts_payable": 10224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1204643000, "long_term_debt": 4500063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4709947000, "total_liabilities": 5914590000, "total_debt": 4508782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3886188000, "total_equity": -1049096000, "shares_outstanding": 79500000, "operating_cash_flow": 291131000, "stock_based_compensation": 18144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20981000, "dividends_paid": 109380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130312000, "free_cash_flow": 312112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "364558000", "ebitda": "402430000", "netIncome": "259659000", "grossProfit": "520128000", "depreciation": "None", "totalRevenue": "625439000", "costOfRevenue": "105311000", "interestIncome": "10314000", "incomeBeforeTax": "317656000", "interestExpense": "46902000", "operatingIncome": "353309000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "57997000", "reportedCurrency": "USD", "netInterestIncome": "-36588000", "nonInterestIncome": "None", "operatingExpenses": "166819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37872000", "sellingGeneralAndAdministrative": "36826000", "netIncomeFromContinuingOperations": "259659000" }, "balance": { "goodwill": "2230389000", "inventory": "-103711000", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "4865494000", "longTermDebt": "4500063000", "shortTermDebt": "8719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "536129000", "reportedCurrency": "USD", "retainedEarnings": "3886188000", "totalLiabilities": "5914590000", "otherCurrentAssets": "111350000", "totalCurrentAssets": "1639329000", "currentLongTermDebt": "8719000", "longTermInvestments": "210657000", "shortTermInvestments": "None", "currentNetReceivables": "603266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3226165000", "currentAccountsPayable": "10224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175569000", "shortLongTermDebtTotal": "4630723000", "totalShareholderEquity": "-1049096000", "capitalLeaseObligations": "121941000", "otherCurrentLiabilities": "293677000", "totalCurrentLiabilities": "1204643000", "otherNonCurrentLiabilities": "83723000", "totalNonCurrentLiabilities": "4709947000", "cashAndShortTermInvestments": "924713000", "commonStockSharesOutstanding": "79500000", "intangibleAssetsExcludingGoodwill": "536129000", "cashAndCashEquivalentsAtCarryingValue": "924713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259659000", "profitLoss": "None", "dividendPayout": "109380000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16014000", "operatingCashflow": "291131000", "capitalExpenditures": "20981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130312000", "cashflowFromInvestment": "-20981000", "stockBasedCompensation": "18144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "income_statement": { "revenue": 621157000, "cost_of_revenue": 110066000, "gross_profit": 511091000, "ebit": 353775000, "ebitda": 390932000, "pretax_income": 307158000, "tax_provision": 60333000, "net_income": 246825000, "net_income_to_common": 246825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788444000, "total_current_assets": 1524185000, "total_assets": 4762828000, "short_term_debt": 8717000, "long_term_debt": 4501119000, "total_debt": 4509836000, "total_liabilities": 5956496000, "total_equity": -1193668000, "shares_outstanding": 79905000, "goodwill_and_intangibles": 2778884000 }, "cash_flow": { "operating_cash_flow": 291804000, "capital_expenditure": 26465000, "free_cash_flow": 318269000, "dividends_paid": 110115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298821, "ticker_id": 2729, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:39.253247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353775000", "ebitda": "390932000", "netIncome": "246825000", "grossProfit": "511091000", "depreciation": "None", "totalRevenue": "621157000", "costOfRevenue": "110066000", "interestIncome": "10403000", "incomeBeforeTax": "307158000", "interestExpense": "46617000", "operatingIncome": "345953000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "60333000", "reportedCurrency": "USD", "netInterestIncome": "-36214000", "nonInterestIncome": "None", "operatingExpenses": "165138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30140000", "otherNonOperatingIncome": "7822000", "costofGoodsAndServicesSold": "110066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37157000", "sellingGeneralAndAdministrative": "35657000", "netIncomeFromContinuingOperations": "246825000" }, "balance": { "goodwill": "2232459000", "inventory": "None", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "4762828000", "longTermDebt": "4501119000", "shortTermDebt": "8717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "546425000", "reportedCurrency": "USD", "retainedEarnings": "3736376000", "totalLiabilities": "5956496000", "otherCurrentAssets": "122856000", "totalCurrentAssets": "1524185000", "currentLongTermDebt": "8717000", "longTermInvestments": "210496000", "shortTermInvestments": "None", "currentNetReceivables": "612885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238643000", "currentAccountsPayable": "7277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60966000", "shortLongTermDebtTotal": "4637061000", "totalShareholderEquity": "-1193668000", "capitalLeaseObligations": "127225000", "otherCurrentLiabilities": "222771000", "totalCurrentLiabilities": "1218125000", "otherNonCurrentLiabilities": "219591000", "totalNonCurrentLiabilities": "4738371000", "cashAndShortTermInvestments": "788444000", "commonStockSharesOutstanding": "79905000", "intangibleAssetsExcludingGoodwill": "546425000", "cashAndCashEquivalentsAtCarryingValue": "788444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246825000", "profitLoss": "None", "dividendPayout": "110115000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-60744000", "operatingCashflow": "291804000", "capitalExpenditures": "26465000", "changeInReceivables": "28496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-553759000", "cashflowFromInvestment": "-26668000", "stockBasedCompensation": "154242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-288623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621157000, "cost_of_revenue": 110066000, "gross_profit": 511091000, "research_and_development": 30140000, "selling_general_admin": 35657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353775000, "depreciation_amortisation": 37157000, "ebitda": 390932000, "interest_expense": 46617000, "interest_income": null, "other_non_operating": null, "pretax_income": 307158000, "tax_provision": 60333000, "effective_tax_rate": null, "net_income": 246825000, "net_income_continuing_ops": 246825000, "net_income_to_common": 246825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788444000, "short_term_investments": null, "net_receivables": 612885000, "inventory": null, "other_current_assets": null, "total_current_assets": 1524185000, "net_ppe": null, "goodwill": 2232459000, "intangible_assets": 546425000, "goodwill_and_intangibles": 2778884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3238643000, "total_assets": 4762828000, "short_term_debt": 8717000, "accounts_payable": 7277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218125000, "long_term_debt": 4501119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4738371000, "total_liabilities": 5956496000, "total_debt": 4509836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3736376000, "total_equity": -1193668000, "shares_outstanding": 79905000, "operating_cash_flow": 291804000, "stock_based_compensation": 154242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26668000, "dividends_paid": 110115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -553759000, "free_cash_flow": 318269000, "net_change_in_cash": -288623000 }, "raw_data": { "income": { "ebit": "353775000", "ebitda": "390932000", "netIncome": "246825000", "grossProfit": "511091000", "depreciation": "None", "totalRevenue": "621157000", "costOfRevenue": "110066000", "interestIncome": "10403000", "incomeBeforeTax": "307158000", "interestExpense": "46617000", "operatingIncome": "345953000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "60333000", "reportedCurrency": "USD", "netInterestIncome": "-36214000", "nonInterestIncome": "None", "operatingExpenses": "165138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30140000", "otherNonOperatingIncome": "7822000", "costofGoodsAndServicesSold": "110066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37157000", "sellingGeneralAndAdministrative": "35657000", "netIncomeFromContinuingOperations": "246825000" }, "balance": { "goodwill": "2232459000", "inventory": "None", "commonStock": "1338000", "currentDebt": "None", "investments": "None", "totalAssets": "4762828000", "longTermDebt": "4501119000", "shortTermDebt": "8717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "546425000", "reportedCurrency": "USD", "retainedEarnings": "3736376000", "totalLiabilities": "5956496000", "otherCurrentAssets": "122856000", "totalCurrentAssets": "1524185000", "currentLongTermDebt": "8717000", "longTermInvestments": "210496000", "shortTermInvestments": "None", "currentNetReceivables": "612885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238643000", "currentAccountsPayable": "7277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60966000", "shortLongTermDebtTotal": "4637061000", "totalShareholderEquity": "-1193668000", "capitalLeaseObligations": "127225000", "otherCurrentLiabilities": "222771000", "totalCurrentLiabilities": "1218125000", "otherNonCurrentLiabilities": "219591000", "totalNonCurrentLiabilities": "4738371000", "cashAndShortTermInvestments": "788444000", "commonStockSharesOutstanding": "79905000", "intangibleAssetsExcludingGoodwill": "546425000", "cashAndCashEquivalentsAtCarryingValue": "788444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246825000", "profitLoss": "None", "dividendPayout": "110115000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-60744000", "operatingCashflow": "291804000", "capitalExpenditures": "26465000", "changeInReceivables": "28496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-553759000", "cashflowFromInvestment": "-26668000", "stockBasedCompensation": "154242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-288623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-441457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26154000", "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" } ], "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" ] } } }