{ "ticker": { "uuid": "44103f26-25ca-4120-acc8-10ffb627ffc1", "symbol": "WES", "name": "Western Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/44103f26-25ca-4120-acc8-10ffb627ffc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/44103f26-25ca-4120-acc8-10ffb627ffc1/" }, "ticker_metadata": { "id": 4341, "uuid": "44103f26-25ca-4120-acc8-10ffb627ffc1", "symbol": "WES", "name": "Western Midstream Partners LP", "asset_type": "equity", "market_cap": 17527208000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Western Midstream Partners, LP, acquires, owns, develops and operates midstream assets primarily in the United States.", "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": "44103f26-25ca-4120-acc8-10ffb627ffc1", "symbol": "WES", "name": "Western Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/44103f26-25ca-4120-acc8-10ffb627ffc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/44103f26-25ca-4120-acc8-10ffb627ffc1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.29, "quality": 0.93, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 44.37, "market_cap": 17773246530, "pe_ratio": 14.7743, "earnings_yield": 0.0677, "ebitda_to_ev": 0.0922, "shareholder_yield": 0.0827, "roe": 0.3574, "piotroski_f_score": 4, "momentum_12_1": 0.2477, "volatility_252d": 0.1789 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:11.384677+00:00", "batch_id": "" }, "size": { "price_close": 44.37, "market_cap": 17773246530, "market_cap_usd": 17773246530, "enterprise_value": 25822054530, "shares_outstanding": 400569000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.7743, "pb_ratio": 5.2806, "ptbv_ratio": 8.3985, "ps_ratio": 4.3886, "pcf_ratio": 8.1082, "pfcf_ratio": 5.8982, "ev_ebitda": 10.8481, "ev_ebit": 15.7491, "ev_sales": 6.376, "ev_fcf": 8.5693, "earnings_yield": 0.0677, "fcf_yield": 0.1167, "price_to_sales": 4.3886, "price_to_book": 5.2806, "price_to_cashflow": 8.1082, "ebitda_to_ev": 0.0922, "sales_yield": 0.1568 }, "yield": { "dividend_yield": 0.0827, "buyback_yield": 0, "shareholder_yield": 0.0827, "debt_paydown_yield": null, "total_yield": 0.0827 }, "quality": { "gross_margin": 0.6878, "operating_margin": 0.4048, "net_margin": 0.297, "ebitda_margin": 0.5878, "fcf_margin": 0.7441, "roe": 0.3574, "roa": 0.0806, "roic": 0.1419, "roc_greenblatt": null, "asset_turnover": 0.2714, "cash_conversion": 2.5049, "accruals_ratio": -0.0663, "sbc_to_revenue": 0.0132, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.1833, "revenue_stability_5y": 0.1336, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1866, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.3922, "net_debt_to_ebitda": 3.3814, "debt_to_assets": 0.5827, "interest_coverage": 4.0011, "current_ratio": 1.094, "quick_ratio": 1.0835, "net_debt": 8048808000, "local_beta": 0.0002, "volatility_252d": 0.1789, "volatility_60d": 0.4287, "max_drawdown_12m": -0.0687, "risk_adjusted_momentum": 1.3843 }, "growth": { "revenue_growth_1y": 0.1143, "revenue_growth_3y_cagr": 0.0573, "revenue_growth_5y_cagr": 0.0675, "eps_growth_1y": -0.0815, "eps_growth_3y_cagr": -0.0132, "eps_growth_5y_cagr": 0.1729, "fcf_growth_1y": -0.0085, "book_value_growth_1y": 0.181, "revenue_growth": 0.1143, "earnings_growth": -0.0815 }, "momentum": { "price_return_1m": 0.0202, "price_return_3m": 0.0872, "price_return_6m": 0.1597, "price_return_9m": 0.2488, "price_return_12m": 0.273, "price_return_12m_ex1m": 0.2477, "momentum_6m": 0.1597, "momentum_12m": 0.273, "momentum_12_1": 0.2477, "distance_from_52w_high": -0.0361, "distance_from_52w_low": 0.2749, "relative_strength": 0.173 }, "raw_ttm": { "revenue_ttm": 4049866000, "gross_profit_ttm": 2785391000, "ebit_ttm": 1639588000, "ebitda_ttm": 2380332000, "net_income_ttm": 1202981000, "eps_diluted_ttm": 3.0032, "operating_cash_flow_ttm": 2192008000, "capital_expenditure_ttm": 821315000, "fcf_ttm": 3013323000, "dividends_paid_ttm": 1469703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409788000, "cash_and_equivalents": 647495000, "total_current_assets": 1539407000, "total_current_liabilities": 1407157000, "net_ppe": null, "total_assets": 14924502000, "total_debt": 8696303000, "total_equity": 3365791000, "net_working_capital": -1967000, "book_value_per_share": 8.4025, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2116243000, "tangible_book_per_share": 5.2831 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 79, "rank_ptbv": 79, "rank_ps": 76, "rank_pcf": 33, "rank_ev_ebitda": 43, "rank_ev_ebit": 59, "rank_earnings_yield": 38, "rank_fcf_yield": 34, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 8, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 23, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36 }, "composites": { "value_composite": 71, "quality_composite": 7, "momentum_composite": 26, "growth_composite": 30, "yield_composite": 6, "svqf_composite": 19, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.5193, "os_score": 0.65, "value_percentile": 0.29, "quality_percentile": 0.93, "momentum_percentile": 0.74, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 37, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5258, "ticker_id": 4341, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:11.384677+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.37, "market_cap": 17773246530, "market_cap_usd": 17773246530, "enterprise_value": 25822054530, "shares_outstanding": 400569000, "fx_rate_to_usd": null, "pe_ratio": 14.77433686, "pb_ratio": 5.2805556, "ptbv_ratio": 8.3984904, "ps_ratio": 4.38860114, "pcf_ratio": 8.10820331, "pfcf_ratio": 5.89822151, "ev_ebitda": 10.84808948, "ev_ebit": 15.74911169, "ev_sales": 6.37602689, "ev_fcf": 8.56929527, "earnings_yield": 0.06768493, "fcf_yield": 0.11669571, "dividend_yield": 0.08269187, "buyback_yield": 0, "shareholder_yield": 0.08269187, "debt_paydown_yield": null, "total_yield": 0.08269187, "gross_margin": 0.68777362, "operating_margin": 0.40484994, "net_margin": 0.29704217, "ebitda_margin": 0.58775574, "fcf_margin": 0.74405499, "roe": 0.35741405, "roa": 0.08060443, "roic": 0.14192596, "roc_greenblatt": null, "asset_turnover": 0.27135686, "cash_conversion": 2.50487996, "accruals_ratio": -0.06626868, "sbc_to_revenue": 0.01321352, "debt_to_equity": 3.39222251, "net_debt_to_ebitda": 3.38138041, "debt_to_assets": 0.58268631, "interest_coverage": 4.00106396, "current_ratio": 1.09398383, "quick_ratio": 1.08346474, "net_debt": 8048808000, "revenue_growth_1y": 0.1142505, "revenue_growth_3y_cagr": 0.05730645, "revenue_growth_5y_cagr": 0.06749535, "eps_growth_1y": -0.08151721, "eps_growth_3y_cagr": -0.01318344, "eps_growth_5y_cagr": 0.17285203, "fcf_growth_1y": -0.00851539, "book_value_growth_1y": 0.18101855, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.183329, "revenue_stability_5y": 0.133568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02023454, "price_return_3m": 0.08723885, "price_return_6m": 0.15972409, "price_return_9m": 0.24878274, "price_return_12m": 0.27295522, "price_return_12m_ex1m": 0.24770842, "distance_from_52w_high": -0.03606344, "distance_from_52w_low": 0.27492306, "relative_strength": 0.17299164, "local_beta": 0.0002, "volatility_252d": 0.178944, "volatility_60d": 0.428719, "max_drawdown_12m": -0.06865088, "revenue_ttm": 4049866000, "gross_profit_ttm": 2785391000, "ebit_ttm": 1639588000, "ebitda_ttm": 2380332000, "net_income_ttm": 1202981000, "eps_diluted_ttm": 3.00318048, "operating_cash_flow_ttm": 2192008000, "capital_expenditure_ttm": 821315000, "fcf_ttm": 3013323000, "dividends_paid_ttm": 1469703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409788000, "cash_and_equivalents": 647495000, "total_current_assets": 1539407000, "total_current_liabilities": 1407157000, "net_ppe": null, "total_assets": 14924502000, "total_debt": 8696303000, "total_equity": 3365791000, "net_working_capital": -1967000, "book_value_per_share": 8.40252491, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2116243000, "tangible_book_per_share": 5.2830923, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 39, "rank_pb": 79, "rank_ptbv": 79, "rank_ps": 76, "rank_pcf": 33, "rank_ev_ebitda": 43, "rank_ev_ebit": 59, "rank_earnings_yield": 38, "rank_fcf_yield": 34, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 8, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 23, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36, "value_composite": 71, "quality_composite": 7, "momentum_composite": 26, "growth_composite": 30, "yield_composite": 6, "svqf_composite": 19, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 37, "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": 44.37, "os": 0.65, "value": 0.29, "quality": 0.93, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.7743, "earnings_yield": 0.0677, "shareholder_yield": 0.0827, "roe": 0.3574, "momentum_12_1": 0.2477, "complete_fields": { "id": 5258, "ticker_id": 4341, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:11.384677+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.37, "market_cap": 17773246530, "market_cap_usd": 17773246530, "enterprise_value": 25822054530, "shares_outstanding": 400569000, "fx_rate_to_usd": null, "pe_ratio": 14.77433686, "pb_ratio": 5.2805556, "ptbv_ratio": 8.3984904, "ps_ratio": 4.38860114, "pcf_ratio": 8.10820331, "pfcf_ratio": 5.89822151, "ev_ebitda": 10.84808948, "ev_ebit": 15.74911169, "ev_sales": 6.37602689, "ev_fcf": 8.56929527, "earnings_yield": 0.06768493, "fcf_yield": 0.11669571, "dividend_yield": 0.08269187, "buyback_yield": 0, "shareholder_yield": 0.08269187, "debt_paydown_yield": null, "total_yield": 0.08269187, "gross_margin": 0.68777362, "operating_margin": 0.40484994, "net_margin": 0.29704217, "ebitda_margin": 0.58775574, "fcf_margin": 0.74405499, "roe": 0.35741405, "roa": 0.08060443, "roic": 0.14192596, "roc_greenblatt": null, "asset_turnover": 0.27135686, "cash_conversion": 2.50487996, "accruals_ratio": -0.06626868, "sbc_to_revenue": 0.01321352, "debt_to_equity": 3.39222251, "net_debt_to_ebitda": 3.38138041, "debt_to_assets": 0.58268631, "interest_coverage": 4.00106396, "current_ratio": 1.09398383, "quick_ratio": 1.08346474, "net_debt": 8048808000, "revenue_growth_1y": 0.1142505, "revenue_growth_3y_cagr": 0.05730645, "revenue_growth_5y_cagr": 0.06749535, "eps_growth_1y": -0.08151721, "eps_growth_3y_cagr": -0.01318344, "eps_growth_5y_cagr": 0.17285203, "fcf_growth_1y": -0.00851539, "book_value_growth_1y": 0.18101855, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.183329, "revenue_stability_5y": 0.133568, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02023454, "price_return_3m": 0.08723885, "price_return_6m": 0.15972409, "price_return_9m": 0.24878274, "price_return_12m": 0.27295522, "price_return_12m_ex1m": 0.24770842, "distance_from_52w_high": -0.03606344, "distance_from_52w_low": 0.27492306, "relative_strength": 0.17299164, "local_beta": 0.0002, "volatility_252d": 0.178944, "volatility_60d": 0.428719, "max_drawdown_12m": -0.06865088, "revenue_ttm": 4049866000, "gross_profit_ttm": 2785391000, "ebit_ttm": 1639588000, "ebitda_ttm": 2380332000, "net_income_ttm": 1202981000, "eps_diluted_ttm": 3.00318048, "operating_cash_flow_ttm": 2192008000, "capital_expenditure_ttm": 821315000, "fcf_ttm": 3013323000, "dividends_paid_ttm": 1469703000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 409788000, "cash_and_equivalents": 647495000, "total_current_assets": 1539407000, "total_current_liabilities": 1407157000, "net_ppe": null, "total_assets": 14924502000, "total_debt": 8696303000, "total_equity": 3365791000, "net_working_capital": -1967000, "book_value_per_share": 8.40252491, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2116243000, "tangible_book_per_share": 5.2830923, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 39, "rank_pb": 79, "rank_ptbv": 79, "rank_ps": 76, "rank_pcf": 33, "rank_ev_ebitda": 43, "rank_ev_ebit": 59, "rank_earnings_yield": 38, "rank_fcf_yield": 34, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 8, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 23, "rank_fcf_margin": 8, "rank_piotroski": 83, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36, "value_composite": 71, "quality_composite": 7, "momentum_composite": 26, "growth_composite": 30, "yield_composite": 6, "svqf_composite": 19, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 37, "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": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 3843403000, "cost_of_revenue": 1212186000, "gross_profit": 2631217000, "ebit": 1592275000, "ebitda": 2303053000, "pretax_income": 1227541000, "tax_provision": 15086000, "net_income": 1169598000, "net_income_to_common": 1169598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 819491000, "total_current_assets": 1656941000, "total_assets": 14998420000, "short_term_debt": 514120000, "long_term_debt": 8182745000, "total_debt": 8696865000, "total_liabilities": 10835298000, "total_equity": 4021230000, "shares_outstanding": 402464000, "goodwill_and_intangibles": 1267015000 }, "cash_flow": { "operating_cash_flow": 2192722000, "capital_expenditure": 727991000, "free_cash_flow": 2920713000, "dividends_paid": 1431024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353325, "ticker_id": 4341, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1592275000", "ebitda": "2303053000", "netIncome": "1169598000", "grossProfit": "2631217000", "depreciation": "None", "totalRevenue": "3843403000", "costOfRevenue": "1212186000", "interestIncome": "390490000", "incomeBeforeTax": "1227541000", "interestExpense": "390490000", "operatingIncome": "1585598000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15086000", "reportedCurrency": "USD", "netInterestIncome": "-390490000", "nonInterestIncome": "None", "operatingExpenses": "1045619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710778000", "sellingGeneralAndAdministrative": "398922000", "netIncomeFromContinuingOperations": "1212455000" }, "balance": { "goodwill": "353257000", "inventory": "12836000", "commonStock": "4021230000", "currentDebt": "None", "investments": "None", "totalAssets": "14998420000", "longTermDebt": "8182745000", "shortTermDebt": "514120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "913758000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10835298000", "otherCurrentAssets": "35811000", "totalCurrentAssets": "1656941000", "currentLongTermDebt": "440205000", "longTermInvestments": "504859000", "shortTermInvestments": "None", "currentNetReceivables": "788803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13341479000", "currentAccountsPayable": "319170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11408824000", "shortLongTermDebtTotal": "8929541999", "totalShareholderEquity": "4021230000", "capitalLeaseObligations": "86340000", "otherCurrentLiabilities": "380311000", "totalCurrentLiabilities": "1236484000", "otherNonCurrentLiabilities": "864509000", "totalNonCurrentLiabilities": "9598814000", "cashAndShortTermInvestments": "819491000", "commonStockSharesOutstanding": "402464000", "intangibleAssetsExcludingGoodwill": "913758000", "cashAndCashEquivalentsAtCarryingValue": "819491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215550000", "profitLoss": "None", "dividendPayout": "1431024000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20130000", "operatingCashflow": "2192722000", "capitalExpenditures": "727991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1383590000", "cashflowFromInvestment": "-1085206000", "stockBasedCompensation": "50195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1431024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3843403000, "cost_of_revenue": 1212186000, "gross_profit": 2631217000, "research_and_development": null, "selling_general_admin": 398922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1592275000, "depreciation_amortisation": 710778000, "ebitda": 2303053000, "interest_expense": 390490000, "interest_income": null, "other_non_operating": null, "pretax_income": 1227541000, "tax_provision": 15086000, "effective_tax_rate": null, "net_income": 1169598000, "net_income_continuing_ops": 1212455000, "net_income_to_common": 1169598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 819491000, "short_term_investments": null, "net_receivables": 788803000, "inventory": 12836000, "other_current_assets": null, "total_current_assets": 1656941000, "net_ppe": null, "goodwill": 353257000, "intangible_assets": 913758000, "goodwill_and_intangibles": 1267015000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13341479000, "total_assets": 14998420000, "short_term_debt": 514120000, "accounts_payable": 319170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1236484000, "long_term_debt": 8182745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9598814000, "total_liabilities": 10835298000, "total_debt": 8696865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4021230000, "shares_outstanding": 402464000, "operating_cash_flow": 2192722000, "stock_based_compensation": 50195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 727991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1085206000, "dividends_paid": 1431024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1383590000, "free_cash_flow": 2920713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1592275000", "ebitda": "2303053000", "netIncome": "1169598000", "grossProfit": "2631217000", "depreciation": "None", "totalRevenue": "3843403000", "costOfRevenue": "1212186000", "interestIncome": "390490000", "incomeBeforeTax": "1227541000", "interestExpense": "390490000", "operatingIncome": "1585598000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15086000", "reportedCurrency": "USD", "netInterestIncome": "-390490000", "nonInterestIncome": "None", "operatingExpenses": "1045619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "710778000", "sellingGeneralAndAdministrative": "398922000", "netIncomeFromContinuingOperations": "1212455000" }, "balance": { "goodwill": "353257000", "inventory": "12836000", "commonStock": "4021230000", "currentDebt": "None", "investments": "None", "totalAssets": "14998420000", "longTermDebt": "8182745000", "shortTermDebt": "514120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "913758000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10835298000", "otherCurrentAssets": "35811000", "totalCurrentAssets": "1656941000", "currentLongTermDebt": "440205000", "longTermInvestments": "504859000", "shortTermInvestments": "None", "currentNetReceivables": "788803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13341479000", "currentAccountsPayable": "319170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11408824000", "shortLongTermDebtTotal": "8929541999", "totalShareholderEquity": "4021230000", "capitalLeaseObligations": "86340000", "otherCurrentLiabilities": "380311000", "totalCurrentLiabilities": "1236484000", "otherNonCurrentLiabilities": "864509000", "totalNonCurrentLiabilities": "9598814000", "cashAndShortTermInvestments": "819491000", "commonStockSharesOutstanding": "402464000", "intangibleAssetsExcludingGoodwill": "913758000", "cashAndCashEquivalentsAtCarryingValue": "819491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215550000", "profitLoss": "None", "dividendPayout": "1431024000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20130000", "operatingCashflow": "2192722000", "capitalExpenditures": "727991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1383590000", "cashflowFromInvestment": "-1085206000", "stockBasedCompensation": "50195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1431024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 3605223000, "cost_of_revenue": 822679000, "gross_profit": 2782544000, "ebit": 1994571000, "ebitda": 2644999000, "pretax_income": 1629363000, "tax_provision": 18111000, "net_income": 1573571000, "net_income_to_common": 1573571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1090464000, "total_current_assets": 1847190000, "total_assets": 13144785000, "short_term_debt": 1069929000, "long_term_debt": 6903318000, "total_debt": 7973247000, "total_liabilities": 9769615000, "total_equity": 3235605000, "shares_outstanding": 382455000, "goodwill_and_intangibles": 654523000 }, "cash_flow": { "operating_cash_flow": 2108712000, "capital_expenditure": 833856000, "free_cash_flow": 2942568000, "dividends_paid": 1272152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353330, "ticker_id": 4341, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1994571000", "ebitda": "2644999000", "netIncome": "1573571000", "grossProfit": "2782544000", "depreciation": "None", "totalRevenue": "3605223000", "costOfRevenue": "822679000", "interestIncome": "378513000", "incomeBeforeTax": "1629363000", "interestExpense": "365208000", "operatingIncome": "1970732000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18111000", "reportedCurrency": "USD", "netInterestIncome": "-378513000", "nonInterestIncome": "None", "operatingExpenses": "811812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "822679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "650428000", "sellingGeneralAndAdministrative": "271526000", "netIncomeFromContinuingOperations": "1611252000" }, "balance": { "goodwill": "4783000", "inventory": "2514000", "commonStock": "3235605000", "currentDebt": "None", "investments": "None", "totalAssets": "13144785000", "longTermDebt": "6903318000", "shortTermDebt": "1069929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649740000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9769615000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1847190000", "currentLongTermDebt": "1000076000", "longTermInvestments": "541435000", "shortTermInvestments": "None", "currentNetReceivables": "721449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11297595000", "currentAccountsPayable": "312945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9934109000", "shortLongTermDebtTotal": "8140377000", "totalShareholderEquity": "3235605000", "capitalLeaseObligations": "93182000", "otherCurrentLiabilities": "254860999", "totalCurrentLiabilities": "1691694000", "otherNonCurrentLiabilities": "751400000", "totalNonCurrentLiabilities": "8077921000", "cashAndShortTermInvestments": "1090464000", "commonStockSharesOutstanding": "382455000", "intangibleAssetsExcludingGoodwill": "649740000", "cashAndCashEquivalentsAtCarryingValue": "1090464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1612883000", "profitLoss": "None", "dividendPayout": "1272152000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18284000", "operatingCashflow": "2108712000", "capitalExpenditures": "833856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1253282000", "cashflowFromInvestment": "-39168000", "stockBasedCompensation": "37413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1272152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3605223000, "cost_of_revenue": 822679000, "gross_profit": 2782544000, "research_and_development": null, "selling_general_admin": 271526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1994571000, "depreciation_amortisation": 650428000, "ebitda": 2644999000, "interest_expense": 365208000, "interest_income": null, "other_non_operating": null, "pretax_income": 1629363000, "tax_provision": 18111000, "effective_tax_rate": null, "net_income": 1573571000, "net_income_continuing_ops": 1611252000, "net_income_to_common": 1573571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1090464000, "short_term_investments": null, "net_receivables": 721449000, "inventory": 2514000, "other_current_assets": null, "total_current_assets": 1847190000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 649740000, "goodwill_and_intangibles": 654523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11297595000, "total_assets": 13144785000, "short_term_debt": 1069929000, "accounts_payable": 312945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1691694000, "long_term_debt": 6903318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8077921000, "total_liabilities": 9769615000, "total_debt": 7973247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3235605000, "shares_outstanding": 382455000, "operating_cash_flow": 2108712000, "stock_based_compensation": 37413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 833856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39168000, "dividends_paid": 1272152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1253282000, "free_cash_flow": 2942568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1994571000", "ebitda": "2644999000", "netIncome": "1573571000", "grossProfit": "2782544000", "depreciation": "None", "totalRevenue": "3605223000", "costOfRevenue": "822679000", "interestIncome": "378513000", "incomeBeforeTax": "1629363000", "interestExpense": "365208000", "operatingIncome": "1970732000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18111000", "reportedCurrency": "USD", "netInterestIncome": "-378513000", "nonInterestIncome": "None", "operatingExpenses": "811812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "822679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "650428000", "sellingGeneralAndAdministrative": "271526000", "netIncomeFromContinuingOperations": "1611252000" }, "balance": { "goodwill": "4783000", "inventory": "2514000", "commonStock": "3235605000", "currentDebt": "None", "investments": "None", "totalAssets": "13144785000", "longTermDebt": "6903318000", "shortTermDebt": "1069929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649740000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9769615000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1847190000", "currentLongTermDebt": "1000076000", "longTermInvestments": "541435000", "shortTermInvestments": "None", "currentNetReceivables": "721449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11297595000", "currentAccountsPayable": "312945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9934109000", "shortLongTermDebtTotal": "8140377000", "totalShareholderEquity": "3235605000", "capitalLeaseObligations": "93182000", "otherCurrentLiabilities": "254860999", "totalCurrentLiabilities": "1691694000", "otherNonCurrentLiabilities": "751400000", "totalNonCurrentLiabilities": "8077921000", "cashAndShortTermInvestments": "1090464000", "commonStockSharesOutstanding": "382455000", "intangibleAssetsExcludingGoodwill": "649740000", "cashAndCashEquivalentsAtCarryingValue": "1090464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1612883000", "profitLoss": "None", "dividendPayout": "1272152000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18284000", "operatingCashflow": "2108712000", "capitalExpenditures": "833856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1253282000", "cashflowFromInvestment": "-39168000", "stockBasedCompensation": "37413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1272152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 3106476000, "cost_of_revenue": 765266000, "gross_profit": 2341210000, "ebit": 1388225000, "ebitda": 1988893000, "pretax_income": 1052392000, "tax_provision": 4385000, "net_income": 1022216000, "net_income_to_common": 1022216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272787000, "total_current_assets": 992410000, "total_assets": 12471607000, "short_term_debt": 629007000, "long_term_debt": 7254888000, "total_debt": 7883895000, "total_liabilities": 9442477000, "total_equity": 2897424000, "shares_outstanding": 384408000, "goodwill_and_intangibles": 686191000 }, "cash_flow": { "operating_cash_flow": 1648201000, "capital_expenditure": 735080000, "free_cash_flow": 2383281000, "dividends_paid": 1142217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353335, "ticker_id": 4341, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1388225000", "ebitda": "1988893000", "netIncome": "1022216000", "grossProfit": "2341210000", "depreciation": "None", "totalRevenue": "3106476000", "costOfRevenue": "765266000", "interestIncome": "348228000", "incomeBeforeTax": "1052392000", "interestExpense": "335833000", "operatingIncome": "1379563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4385000", "reportedCurrency": "USD", "netInterestIncome": "-348228000", "nonInterestIncome": "None", "operatingExpenses": "961647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600668000", "sellingGeneralAndAdministrative": "232632000", "netIncomeFromContinuingOperations": "1048007000" }, "balance": { "goodwill": "4783000", "inventory": "2557000", "commonStock": "2897424000", "currentDebt": "None", "investments": "None", "totalAssets": "12471607000", "longTermDebt": "7254888000", "shortTermDebt": "629007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "681408000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9442477000", "otherCurrentAssets": "35778000", "totalCurrentAssets": "992410000", "currentLongTermDebt": "610312000", "longTermInvestments": "904535000", "shortTermInvestments": "None", "currentNetReceivables": "681288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11479197000", "currentAccountsPayable": "362451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9739295000", "shortLongTermDebtTotal": "7961022000", "totalShareholderEquity": "2897424000", "capitalLeaseObligations": "36104000", "otherCurrentLiabilities": "292824000", "totalCurrentLiabilities": "1304056000", "otherNonCurrentLiabilities": "480212000", "totalNonCurrentLiabilities": "8138421000", "cashAndShortTermInvestments": "272787000", "commonStockSharesOutstanding": "384408000", "intangibleAssetsExcludingGoodwill": "681408000", "cashAndCashEquivalentsAtCarryingValue": "272787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1050681000", "profitLoss": "None", "dividendPayout": "1142217000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-32329000", "operatingCashflow": "1648201000", "capitalExpenditures": "735080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58827000", "cashflowFromInvestment": "-1607291000", "stockBasedCompensation": "31424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1142217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3106476000, "cost_of_revenue": 765266000, "gross_profit": 2341210000, "research_and_development": null, "selling_general_admin": 232632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1388225000, "depreciation_amortisation": 600668000, "ebitda": 1988893000, "interest_expense": 335833000, "interest_income": null, "other_non_operating": null, "pretax_income": 1052392000, "tax_provision": 4385000, "effective_tax_rate": null, "net_income": 1022216000, "net_income_continuing_ops": 1048007000, "net_income_to_common": 1022216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272787000, "short_term_investments": null, "net_receivables": 681288000, "inventory": 2557000, "other_current_assets": null, "total_current_assets": 992410000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 681408000, "goodwill_and_intangibles": 686191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11479197000, "total_assets": 12471607000, "short_term_debt": 629007000, "accounts_payable": 362451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1304056000, "long_term_debt": 7254888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8138421000, "total_liabilities": 9442477000, "total_debt": 7883895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2897424000, "shares_outstanding": 384408000, "operating_cash_flow": 1648201000, "stock_based_compensation": 31424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 735080000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1607291000, "dividends_paid": 1142217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58827000, "free_cash_flow": 2383281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1388225000", "ebitda": "1988893000", "netIncome": "1022216000", "grossProfit": "2341210000", "depreciation": "None", "totalRevenue": "3106476000", "costOfRevenue": "765266000", "interestIncome": "348228000", "incomeBeforeTax": "1052392000", "interestExpense": "335833000", "operatingIncome": "1379563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4385000", "reportedCurrency": "USD", "netInterestIncome": "-348228000", "nonInterestIncome": "None", "operatingExpenses": "961647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600668000", "sellingGeneralAndAdministrative": "232632000", "netIncomeFromContinuingOperations": "1048007000" }, "balance": { "goodwill": "4783000", "inventory": "2557000", "commonStock": "2897424000", "currentDebt": "None", "investments": "None", "totalAssets": "12471607000", "longTermDebt": "7254888000", "shortTermDebt": "629007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "681408000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9442477000", "otherCurrentAssets": "35778000", "totalCurrentAssets": "992410000", "currentLongTermDebt": "610312000", "longTermInvestments": "904535000", "shortTermInvestments": "None", "currentNetReceivables": "681288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11479197000", "currentAccountsPayable": "362451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9739295000", "shortLongTermDebtTotal": "7961022000", "totalShareholderEquity": "2897424000", "capitalLeaseObligations": "36104000", "otherCurrentLiabilities": "292824000", "totalCurrentLiabilities": "1304056000", "otherNonCurrentLiabilities": "480212000", "totalNonCurrentLiabilities": "8138421000", "cashAndShortTermInvestments": "272787000", "commonStockSharesOutstanding": "384408000", "intangibleAssetsExcludingGoodwill": "681408000", "cashAndCashEquivalentsAtCarryingValue": "272787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1050681000", "profitLoss": "None", "dividendPayout": "1142217000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-32329000", "operatingCashflow": "1648201000", "capitalExpenditures": "735080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58827000", "cashflowFromInvestment": "-1607291000", "stockBasedCompensation": "31424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1142217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 3251721000, "cost_of_revenue": 1003265000, "gross_profit": 2248456000, "ebit": 1577370000, "ebitda": 2159735000, "pretax_income": 1255643000, "tax_provision": 4187000, "net_income": 1217103000, "net_income_to_common": 1217103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286656000, "total_current_assets": 900425000, "total_assets": 11271628000, "short_term_debt": 226122000, "long_term_debt": 6565422000, "total_debt": 6791544000, "total_liabilities": 8163513000, "total_equity": 2971709000, "shares_outstanding": 396236000, "goodwill_and_intangibles": 717858000 }, "cash_flow": { "operating_cash_flow": 1701426000, "capital_expenditure": 487228000, "free_cash_flow": 2188654000, "dividends_paid": 735755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353340, "ticker_id": 4341, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1577370000", "ebitda": "2159735000", "netIncome": "1217103000", "grossProfit": "2248456000", "depreciation": "None", "totalRevenue": "3251721000", "costOfRevenue": "1003265000", "interestIncome": "333939000", "incomeBeforeTax": "1255643000", "interestExpense": "321727000", "operatingIncome": "1587888000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4187000", "reportedCurrency": "USD", "netInterestIncome": "-333939000", "nonInterestIncome": "None", "operatingExpenses": "660568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1694000", "costofGoodsAndServicesSold": "1003265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582365000", "sellingGeneralAndAdministrative": "194017000", "netIncomeFromContinuingOperations": "1251456000" }, "balance": { "goodwill": "4783000", "inventory": "3797000", "commonStock": "2971709000", "currentDebt": "None", "investments": "None", "totalAssets": "11271628000", "longTermDebt": "6565422000", "shortTermDebt": "226122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "713075000", "reportedCurrency": "USD", "retainedEarnings": "1217103000", "totalLiabilities": "8163513000", "otherCurrentAssets": "19670000", "totalCurrentAssets": "900425000", "currentLongTermDebt": "213121000", "longTermInvestments": "944696000", "shortTermInvestments": "None", "currentNetReceivables": "590302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10371203000", "currentAccountsPayable": "360562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8541600000", "shortLongTermDebtTotal": "6829022000", "totalShareholderEquity": "2971709000", "capitalLeaseObligations": "6819000", "otherCurrentLiabilities": "220967000", "totalCurrentLiabilities": "903857000", "otherNonCurrentLiabilities": "675650000", "totalNonCurrentLiabilities": "7259656000", "cashAndShortTermInvestments": "286656000", "commonStockSharesOutstanding": "396236000", "intangibleAssetsExcludingGoodwill": "713075000", "cashAndCashEquivalentsAtCarryingValue": "286656000", "accumulatedDepreciationAmortizationPPE": "-4823993000" }, "cashflow": { "netIncome": "1251456000", "profitLoss": "None", "dividendPayout": "735755000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9468000", "operatingCashflow": "1701426000", "capitalExpenditures": "487228000", "changeInReceivables": "-116296000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1398532000", "cashflowFromInvestment": "-218237000", "stockBasedCompensation": "27783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "735755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "84657000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-487590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3251721000, "cost_of_revenue": 1003265000, "gross_profit": 2248456000, "research_and_development": null, "selling_general_admin": 194017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1577370000, "depreciation_amortisation": 582365000, "ebitda": 2159735000, "interest_expense": 321727000, "interest_income": null, "other_non_operating": null, "pretax_income": 1255643000, "tax_provision": 4187000, "effective_tax_rate": null, "net_income": 1217103000, "net_income_continuing_ops": 1251456000, "net_income_to_common": 1217103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286656000, "short_term_investments": null, "net_receivables": 590302000, "inventory": 3797000, "other_current_assets": null, "total_current_assets": 900425000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 713075000, "goodwill_and_intangibles": 717858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10371203000, "total_assets": 11271628000, "short_term_debt": 226122000, "accounts_payable": 360562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 903857000, "long_term_debt": 6565422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7259656000, "total_liabilities": 8163513000, "total_debt": 6791544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1217103000, "total_equity": 2971709000, "shares_outstanding": 396236000, "operating_cash_flow": 1701426000, "stock_based_compensation": 27783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218237000, "dividends_paid": 735755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1398532000, "free_cash_flow": 2188654000, "net_change_in_cash": 84657000 }, "raw_data": { "income": { "ebit": "1577370000", "ebitda": "2159735000", "netIncome": "1217103000", "grossProfit": "2248456000", "depreciation": "None", "totalRevenue": "3251721000", "costOfRevenue": "1003265000", "interestIncome": "333939000", "incomeBeforeTax": "1255643000", "interestExpense": "321727000", "operatingIncome": "1587888000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4187000", "reportedCurrency": "USD", "netInterestIncome": "-333939000", "nonInterestIncome": "None", "operatingExpenses": "660568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1694000", "costofGoodsAndServicesSold": "1003265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "582365000", "sellingGeneralAndAdministrative": "194017000", "netIncomeFromContinuingOperations": "1251456000" }, "balance": { "goodwill": "4783000", "inventory": "3797000", "commonStock": "2971709000", "currentDebt": "None", "investments": "None", "totalAssets": "11271628000", "longTermDebt": "6565422000", "shortTermDebt": "226122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "713075000", "reportedCurrency": "USD", "retainedEarnings": "1217103000", "totalLiabilities": "8163513000", "otherCurrentAssets": "19670000", "totalCurrentAssets": "900425000", "currentLongTermDebt": "213121000", "longTermInvestments": "944696000", "shortTermInvestments": "None", "currentNetReceivables": "590302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10371203000", "currentAccountsPayable": "360562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8541600000", "shortLongTermDebtTotal": "6829022000", "totalShareholderEquity": "2971709000", "capitalLeaseObligations": "6819000", "otherCurrentLiabilities": "220967000", "totalCurrentLiabilities": "903857000", "otherNonCurrentLiabilities": "675650000", "totalNonCurrentLiabilities": "7259656000", "cashAndShortTermInvestments": "286656000", "commonStockSharesOutstanding": "396236000", "intangibleAssetsExcludingGoodwill": "713075000", "cashAndCashEquivalentsAtCarryingValue": "286656000", "accumulatedDepreciationAmortizationPPE": "-4823993000" }, "cashflow": { "netIncome": "1251456000", "profitLoss": "None", "dividendPayout": "735755000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9468000", "operatingCashflow": "1701426000", "capitalExpenditures": "487228000", "changeInReceivables": "-116296000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1398532000", "cashflowFromInvestment": "-218237000", "stockBasedCompensation": "27783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "735755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "84657000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-487590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "582365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 2877155000, "cost_of_revenue": 873914000, "gross_profit": 2003241000, "ebit": 1297999000, "ebitda": 1849628000, "pretax_income": 934192000, "tax_provision": -9807000, "net_income": 916292000, "net_income_to_common": 916292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201999000, "total_current_assets": 684764000, "total_assets": 11273079000, "short_term_debt": 505932000, "long_term_debt": 6399083000, "total_debt": 6905015000, "total_liabilities": 8177319000, "total_equity": 3095760000, "shares_outstanding": 411309000, "goodwill_and_intangibles": 749525000 }, "cash_flow": { "operating_cash_flow": 1766852000, "capital_expenditure": 313674000, "free_cash_flow": 2080526000, "dividends_paid": 533758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353345, "ticker_id": 4341, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1297999000", "ebitda": "1849628000", "netIncome": "916292000", "grossProfit": "2003241000", "depreciation": "None", "totalRevenue": "2877155000", "costOfRevenue": "873914000", "interestIncome": "376512000", "incomeBeforeTax": "934192000", "interestExpense": "363807000", "operatingIncome": "1336271000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9807000", "reportedCurrency": "USD", "netInterestIncome": "-376512000", "nonInterestIncome": "None", "operatingExpenses": "666970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-25567000", "costofGoodsAndServicesSold": "873914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551629000", "sellingGeneralAndAdministrative": "195549000", "netIncomeFromContinuingOperations": "943999000" }, "balance": { "goodwill": "4783000", "inventory": "3370000", "commonStock": "2958073000", "currentDebt": "None", "investments": "None", "totalAssets": "11273079000", "longTermDebt": "6399083000", "shortTermDebt": "505932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "744742000", "reportedCurrency": "USD", "retainedEarnings": "1665310000", "totalLiabilities": "8177319000", "otherCurrentAssets": "1897000", "totalCurrentAssets": "684764000", "currentLongTermDebt": "502138000", "longTermInvestments": "1167187000", "shortTermInvestments": "None", "currentNetReceivables": "467129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10588315000", "currentAccountsPayable": "326061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8512907000", "shortLongTermDebtTotal": "6906548000", "totalShareholderEquity": "3095760000", "capitalLeaseObligations": "5327000", "otherCurrentLiabilities": "280441000", "totalCurrentLiabilities": "1140197000", "otherNonCurrentLiabilities": "325806000", "totalNonCurrentLiabilities": "7037122000", "cashAndShortTermInvestments": "201999000", "commonStockSharesOutstanding": "411309000", "intangibleAssetsExcludingGoodwill": "744742000", "cashAndCashEquivalentsAtCarryingValue": "201999000", "accumulatedDepreciationAmortizationPPE": "-4333171000" }, "cashflow": { "netIncome": "943999000", "profitLoss": "None", "dividendPayout": "533758000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-57757000", "operatingCashflow": "1766852000", "capitalExpenditures": "313674000", "changeInReceivables": "16366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1752237000", "cashflowFromInvestment": "-257538000", "stockBasedCompensation": "34588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "533758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-242923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2877155000, "cost_of_revenue": 873914000, "gross_profit": 2003241000, "research_and_development": null, "selling_general_admin": 195549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1297999000, "depreciation_amortisation": 551629000, "ebitda": 1849628000, "interest_expense": 363807000, "interest_income": null, "other_non_operating": null, "pretax_income": 934192000, "tax_provision": -9807000, "effective_tax_rate": null, "net_income": 916292000, "net_income_continuing_ops": 943999000, "net_income_to_common": 916292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201999000, "short_term_investments": null, "net_receivables": 467129000, "inventory": 3370000, "other_current_assets": null, "total_current_assets": 684764000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 744742000, "goodwill_and_intangibles": 749525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10588315000, "total_assets": 11273079000, "short_term_debt": 505932000, "accounts_payable": 326061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1140197000, "long_term_debt": 6399083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7037122000, "total_liabilities": 8177319000, "total_debt": 6905015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1665310000, "total_equity": 3095760000, "shares_outstanding": 411309000, "operating_cash_flow": 1766852000, "stock_based_compensation": 34588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257538000, "dividends_paid": 533758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1752237000, "free_cash_flow": 2080526000, "net_change_in_cash": -242923000 }, "raw_data": { "income": { "ebit": "1297999000", "ebitda": "1849628000", "netIncome": "916292000", "grossProfit": "2003241000", "depreciation": "None", "totalRevenue": "2877155000", "costOfRevenue": "873914000", "interestIncome": "376512000", "incomeBeforeTax": "934192000", "interestExpense": "363807000", "operatingIncome": "1336271000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9807000", "reportedCurrency": "USD", "netInterestIncome": "-376512000", "nonInterestIncome": "None", "operatingExpenses": "666970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-25567000", "costofGoodsAndServicesSold": "873914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551629000", "sellingGeneralAndAdministrative": "195549000", "netIncomeFromContinuingOperations": "943999000" }, "balance": { "goodwill": "4783000", "inventory": "3370000", "commonStock": "2958073000", "currentDebt": "None", "investments": "None", "totalAssets": "11273079000", "longTermDebt": "6399083000", "shortTermDebt": "505932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "744742000", "reportedCurrency": "USD", "retainedEarnings": "1665310000", "totalLiabilities": "8177319000", "otherCurrentAssets": "1897000", "totalCurrentAssets": "684764000", "currentLongTermDebt": "502138000", "longTermInvestments": "1167187000", "shortTermInvestments": "None", "currentNetReceivables": "467129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10588315000", "currentAccountsPayable": "326061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8512907000", "shortLongTermDebtTotal": "6906548000", "totalShareholderEquity": "3095760000", "capitalLeaseObligations": "5327000", "otherCurrentLiabilities": "280441000", "totalCurrentLiabilities": "1140197000", "otherNonCurrentLiabilities": "325806000", "totalNonCurrentLiabilities": "7037122000", "cashAndShortTermInvestments": "201999000", "commonStockSharesOutstanding": "411309000", "intangibleAssetsExcludingGoodwill": "744742000", "cashAndCashEquivalentsAtCarryingValue": "201999000", "accumulatedDepreciationAmortizationPPE": "-4333171000" }, "cashflow": { "netIncome": "943999000", "profitLoss": "None", "dividendPayout": "533758000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-57757000", "operatingCashflow": "1766852000", "capitalExpenditures": "313674000", "changeInReceivables": "16366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1752237000", "cashflowFromInvestment": "-257538000", "stockBasedCompensation": "34588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "533758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-242923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 2772592000, "cost_of_revenue": 679174000, "gross_profit": 2093418000, "ebit": 889407000, "ebitda": 1380493000, "pretax_income": 522850000, "tax_provision": 5998000, "net_income": 527012000, "net_income_to_common": 527012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444922000, "total_current_assets": 943064000, "total_assets": 11830027000, "short_term_debt": 438870000, "long_term_debt": 7415832000, "total_debt": 7854702000, "total_liabilities": 8934815000, "total_equity": 2895212000, "shares_outstanding": 435554000, "goodwill_and_intangibles": 781192000 }, "cash_flow": { "operating_cash_flow": 1637418000, "capital_expenditure": 423091000, "free_cash_flow": 2060509000, "dividends_paid": 695834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353350, "ticker_id": 4341, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "889407000", "ebitda": "1380493000", "netIncome": "527012000", "grossProfit": "2093418000", "depreciation": "None", "totalRevenue": "2772592000", "costOfRevenue": "679174000", "interestIncome": "11736000", "incomeBeforeTax": "522850000", "interestExpense": "380058000", "operatingIncome": "878913000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5998000", "reportedCurrency": "USD", "netInterestIncome": "-368322000", "nonInterestIncome": "None", "operatingExpenses": "1214505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23995000", "costofGoodsAndServicesSold": "679174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491086000", "sellingGeneralAndAdministrative": "155769000", "netIncomeFromContinuingOperations": "516852000" }, "balance": { "goodwill": "4783000", "inventory": "882000", "commonStock": "2761131000", "currentDebt": "None", "investments": "None", "totalAssets": "11830027000", "longTermDebt": "7415832000", "shortTermDebt": "438870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "776409000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8934815000", "otherCurrentAssets": "17935000", "totalCurrentAssets": "943064000", "currentLongTermDebt": "430606000", "longTermInvestments": "1224813000", "shortTermInvestments": "1224813000", "currentNetReceivables": "471194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10886963000", "currentAccountsPayable": "210691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8709945000", "shortLongTermDebtTotal": "7854702000", "totalShareholderEquity": "2895212000", "capitalLeaseObligations": "31908000", "otherCurrentLiabilities": "279897000", "totalCurrentLiabilities": "960935000", "otherNonCurrentLiabilities": "535853000", "totalNonCurrentLiabilities": "7973880000", "cashAndShortTermInvestments": "444922000", "commonStockSharesOutstanding": "435554000", "intangibleAssetsExcludingGoodwill": "776409000", "cashAndCashEquivalentsAtCarryingValue": "444922000", "accumulatedDepreciationAmortizationPPE": "-3931800000" }, "cashflow": { "netIncome": "516852000", "profitLoss": "None", "dividendPayout": "695834000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-57757000", "operatingCashflow": "1637418000", "capitalExpenditures": "423091000", "changeInReceivables": "-193688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-844204000", "cashflowFromInvestment": "-448254000", "stockBasedCompensation": "14604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "695834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "344960000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2772592000, "cost_of_revenue": 679174000, "gross_profit": 2093418000, "research_and_development": null, "selling_general_admin": 155769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 889407000, "depreciation_amortisation": 491086000, "ebitda": 1380493000, "interest_expense": 380058000, "interest_income": null, "other_non_operating": null, "pretax_income": 522850000, "tax_provision": 5998000, "effective_tax_rate": null, "net_income": 527012000, "net_income_continuing_ops": 516852000, "net_income_to_common": 527012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444922000, "short_term_investments": 1224813000, "net_receivables": 471194000, "inventory": 882000, "other_current_assets": null, "total_current_assets": 943064000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 776409000, "goodwill_and_intangibles": 781192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10886963000, "total_assets": 11830027000, "short_term_debt": 438870000, "accounts_payable": 210691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 960935000, "long_term_debt": 7415832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7973880000, "total_liabilities": 8934815000, "total_debt": 7854702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2895212000, "shares_outstanding": 435554000, "operating_cash_flow": 1637418000, "stock_based_compensation": 14604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448254000, "dividends_paid": 695834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -844204000, "free_cash_flow": 2060509000, "net_change_in_cash": 344960000 }, "raw_data": { "income": { "ebit": "889407000", "ebitda": "1380493000", "netIncome": "527012000", "grossProfit": "2093418000", "depreciation": "None", "totalRevenue": "2772592000", "costOfRevenue": "679174000", "interestIncome": "11736000", "incomeBeforeTax": "522850000", "interestExpense": "380058000", "operatingIncome": "878913000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5998000", "reportedCurrency": "USD", "netInterestIncome": "-368322000", "nonInterestIncome": "None", "operatingExpenses": "1214505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23995000", "costofGoodsAndServicesSold": "679174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491086000", "sellingGeneralAndAdministrative": "155769000", "netIncomeFromContinuingOperations": "516852000" }, "balance": { "goodwill": "4783000", "inventory": "882000", "commonStock": "2761131000", "currentDebt": "None", "investments": "None", "totalAssets": "11830027000", "longTermDebt": "7415832000", "shortTermDebt": "438870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "776409000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8934815000", "otherCurrentAssets": "17935000", "totalCurrentAssets": "943064000", "currentLongTermDebt": "430606000", "longTermInvestments": "1224813000", "shortTermInvestments": "1224813000", "currentNetReceivables": "471194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10886963000", "currentAccountsPayable": "210691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8709945000", "shortLongTermDebtTotal": "7854702000", "totalShareholderEquity": "2895212000", "capitalLeaseObligations": "31908000", "otherCurrentLiabilities": "279897000", "totalCurrentLiabilities": "960935000", "otherNonCurrentLiabilities": "535853000", "totalNonCurrentLiabilities": "7973880000", "cashAndShortTermInvestments": "444922000", "commonStockSharesOutstanding": "435554000", "intangibleAssetsExcludingGoodwill": "776409000", "cashAndCashEquivalentsAtCarryingValue": "444922000", "accumulatedDepreciationAmortizationPPE": "-3931800000" }, "cashflow": { "netIncome": "516852000", "profitLoss": "None", "dividendPayout": "695834000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-57757000", "operatingCashflow": "1637418000", "capitalExpenditures": "423091000", "changeInReceivables": "-193688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-844204000", "cashflowFromInvestment": "-448254000", "stockBasedCompensation": "14604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "695834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "344960000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 2746174000, "cost_of_revenue": 927502000, "gross_profit": 1818672000, "ebit": 1112034000, "ebitda": 1595289000, "pretax_income": 821172000, "tax_provision": 13472000, "net_income": 697241000, "net_income_to_common": 697241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99962000, "total_current_assets": 402412000, "total_assets": 12346453000, "short_term_debt": 7873000, "long_term_debt": 7951565000, "total_debt": 7959438000, "total_liabilities": 9001160000, "total_equity": 3345293000, "shares_outstanding": 415794000, "goodwill_and_intangibles": 1255191000 }, "cash_flow": { "operating_cash_flow": 1324100000, "capital_expenditure": 1188829000, "free_cash_flow": 2512929000, "dividends_paid": 969073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353355, "ticker_id": 4341, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1112034000", "ebitda": "1595289000", "netIncome": "697241000", "grossProfit": "1818672000", "depreciation": "None", "totalRevenue": "2746174000", "costOfRevenue": "927502000", "interestIncome": "16900000", "incomeBeforeTax": "821172000", "interestExpense": "303286000", "operatingIncome": "1231343000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13472000", "reportedCurrency": "USD", "netInterestIncome": "-286386000", "nonInterestIncome": "None", "operatingExpenses": "587329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106885000", "costofGoodsAndServicesSold": "927502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483255000", "sellingGeneralAndAdministrative": "114591000", "netIncomeFromContinuingOperations": "807700000" }, "balance": { "goodwill": "445800000", "inventory": "24350000", "commonStock": "3195723000", "currentDebt": "None", "investments": "None", "totalAssets": "12346453000", "longTermDebt": "7951565000", "shortTermDebt": "7873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "809391000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9001160000", "otherCurrentAssets": "93000", "totalCurrentAssets": "402412000", "currentLongTermDebt": "None", "longTermInvestments": "1545717000", "shortTermInvestments": "1285717000", "currentNetReceivables": "272331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11944041000", "currentAccountsPayable": "293128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9064931000", "shortLongTermDebtTotal": "7959438000", "totalShareholderEquity": "3345293000", "capitalLeaseObligations": "7873000", "otherCurrentLiabilities": "165294000", "totalCurrentLiabilities": "485954000", "otherNonCurrentLiabilities": "544742000", "totalNonCurrentLiabilities": "8515206000", "cashAndShortTermInvestments": "99962000", "commonStockSharesOutstanding": "415794000", "intangibleAssetsExcludingGoodwill": "809391000", "cashAndCashEquivalentsAtCarryingValue": "99962000", "accumulatedDepreciationAmortizationPPE": "-3290740000" }, "cashflow": { "netIncome": "807700000", "profitLoss": "None", "dividendPayout": "969073000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "236000", "operatingCashflow": "1324100000", "capitalExpenditures": "1188829000", "changeInReceivables": "-45033000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2071573000", "cashflowFromInvestment": "-3387853000", "stockBasedCompensation": "15494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "969073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2746174000, "cost_of_revenue": 927502000, "gross_profit": 1818672000, "research_and_development": null, "selling_general_admin": 114591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1112034000, "depreciation_amortisation": 483255000, "ebitda": 1595289000, "interest_expense": 303286000, "interest_income": null, "other_non_operating": null, "pretax_income": 821172000, "tax_provision": 13472000, "effective_tax_rate": null, "net_income": 697241000, "net_income_continuing_ops": 807700000, "net_income_to_common": 697241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99962000, "short_term_investments": 1285717000, "net_receivables": 272331000, "inventory": 24350000, "other_current_assets": null, "total_current_assets": 402412000, "net_ppe": null, "goodwill": 445800000, "intangible_assets": 809391000, "goodwill_and_intangibles": 1255191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11944041000, "total_assets": 12346453000, "short_term_debt": 7873000, "accounts_payable": 293128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 485954000, "long_term_debt": 7951565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8515206000, "total_liabilities": 9001160000, "total_debt": 7959438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3345293000, "shares_outstanding": 415794000, "operating_cash_flow": 1324100000, "stock_based_compensation": 15494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1188829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3387853000, "dividends_paid": 969073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2071573000, "free_cash_flow": 2512929000, "net_change_in_cash": 7820000 }, "raw_data": { "income": { "ebit": "1112034000", "ebitda": "1595289000", "netIncome": "697241000", "grossProfit": "1818672000", "depreciation": "None", "totalRevenue": "2746174000", "costOfRevenue": "927502000", "interestIncome": "16900000", "incomeBeforeTax": "821172000", "interestExpense": "303286000", "operatingIncome": "1231343000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13472000", "reportedCurrency": "USD", "netInterestIncome": "-286386000", "nonInterestIncome": "None", "operatingExpenses": "587329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-106885000", "costofGoodsAndServicesSold": "927502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483255000", "sellingGeneralAndAdministrative": "114591000", "netIncomeFromContinuingOperations": "807700000" }, "balance": { "goodwill": "445800000", "inventory": "24350000", "commonStock": "3195723000", "currentDebt": "None", "investments": "None", "totalAssets": "12346453000", "longTermDebt": "7951565000", "shortTermDebt": "7873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "809391000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9001160000", "otherCurrentAssets": "93000", "totalCurrentAssets": "402412000", "currentLongTermDebt": "None", "longTermInvestments": "1545717000", "shortTermInvestments": "1285717000", "currentNetReceivables": "272331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11944041000", "currentAccountsPayable": "293128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9064931000", "shortLongTermDebtTotal": "7959438000", "totalShareholderEquity": "3345293000", "capitalLeaseObligations": "7873000", "otherCurrentLiabilities": "165294000", "totalCurrentLiabilities": "485954000", "otherNonCurrentLiabilities": "544742000", "totalNonCurrentLiabilities": "8515206000", "cashAndShortTermInvestments": "99962000", "commonStockSharesOutstanding": "415794000", "intangibleAssetsExcludingGoodwill": "809391000", "cashAndCashEquivalentsAtCarryingValue": "99962000", "accumulatedDepreciationAmortizationPPE": "-3290740000" }, "cashflow": { "netIncome": "807700000", "profitLoss": "None", "dividendPayout": "969073000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "236000", "operatingCashflow": "1324100000", "capitalExpenditures": "1188829000", "changeInReceivables": "-45033000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2071573000", "cashflowFromInvestment": "-3387853000", "stockBasedCompensation": "15494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "969073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 1990276000, "cost_of_revenue": 769457000, "gross_profit": 1220819000, "ebit": 895797000, "ebitda": 1284961000, "pretax_income": 451458000, "tax_provision": 2946000, "net_income": 369429000, "net_income_to_common": 369429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92142000, "total_current_assets": 335824000, "total_assets": 9238643000, "short_term_debt": 28000000, "long_term_debt": 4787381000, "total_debt": 4815381000, "total_liabilities": 5733978000, "total_equity": 3504665000, "shares_outstanding": 218936000, "goodwill_and_intangibles": 1162964000 }, "cash_flow": { "operating_cash_flow": 1016695000, "capital_expenditure": 1193896000, "free_cash_flow": 2210591000, "dividends_paid": 502457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353360, "ticker_id": 4341, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "895797000", "ebitda": "1284961000", "netIncome": "369429000", "grossProfit": "1220819000", "depreciation": "None", "totalRevenue": "1990276000", "costOfRevenue": "769457000", "interestIncome": "16900000", "incomeBeforeTax": "451458000", "interestExpense": "183831000", "operatingIncome": "625364000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2946000", "reportedCurrency": "USD", "netInterestIncome": "-169143000", "nonInterestIncome": "None", "operatingExpenses": "521453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "12137000", "costofGoodsAndServicesSold": "769457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389164000", "sellingGeneralAndAdministrative": "63735000", "netIncomeFromContinuingOperations": "448512000" }, "balance": { "goodwill": "416160000", "inventory": "6370000", "commonStock": "2339906000", "currentDebt": "None", "investments": "None", "totalAssets": "9238643000", "longTermDebt": "4787381000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "746804000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5733978000", "otherCurrentAssets": "4184000", "totalCurrentAssets": "335824000", "currentLongTermDebt": "28000000", "longTermInvestments": "1105279000", "shortTermInvestments": "845279000", "currentNetReceivables": "231155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8902819000", "currentAccountsPayable": "350325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6612073000", "shortLongTermDebtTotal": "4815381000", "totalShareholderEquity": "3504665000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142129000", "totalCurrentLiabilities": "536857000", "otherNonCurrentLiabilities": "400043000", "totalNonCurrentLiabilities": "5197121000", "cashAndShortTermInvestments": "92142000", "commonStockSharesOutstanding": "218936000", "intangibleAssetsExcludingGoodwill": "746804000", "cashAndCashEquivalentsAtCarryingValue": "92142000", "accumulatedDepreciationAmortizationPPE": "-2638155000" }, "cashflow": { "netIncome": "448512000", "profitLoss": "None", "dividendPayout": "502457000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "752000", "operatingCashflow": "1016695000", "capitalExpenditures": "1193896000", "changeInReceivables": "-56707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "455657000", "cashflowFromInvestment": "-1459798000", "stockBasedCompensation": "6431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1990276000, "cost_of_revenue": 769457000, "gross_profit": 1220819000, "research_and_development": 0, "selling_general_admin": 63735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 895797000, "depreciation_amortisation": 389164000, "ebitda": 1284961000, "interest_expense": 183831000, "interest_income": null, "other_non_operating": null, "pretax_income": 451458000, "tax_provision": 2946000, "effective_tax_rate": null, "net_income": 369429000, "net_income_continuing_ops": 448512000, "net_income_to_common": 369429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92142000, "short_term_investments": 845279000, "net_receivables": 231155000, "inventory": 6370000, "other_current_assets": null, "total_current_assets": 335824000, "net_ppe": null, "goodwill": 416160000, "intangible_assets": 746804000, "goodwill_and_intangibles": 1162964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8902819000, "total_assets": 9238643000, "short_term_debt": 28000000, "accounts_payable": 350325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536857000, "long_term_debt": 4787381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5197121000, "total_liabilities": 5733978000, "total_debt": 4815381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3504665000, "shares_outstanding": 218936000, "operating_cash_flow": 1016695000, "stock_based_compensation": 6431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1193896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1459798000, "dividends_paid": 502457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 455657000, "free_cash_flow": 2210591000, "net_change_in_cash": 12554000 }, "raw_data": { "income": { "ebit": "895797000", "ebitda": "1284961000", "netIncome": "369429000", "grossProfit": "1220819000", "depreciation": "None", "totalRevenue": "1990276000", "costOfRevenue": "769457000", "interestIncome": "16900000", "incomeBeforeTax": "451458000", "interestExpense": "183831000", "operatingIncome": "625364000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2946000", "reportedCurrency": "USD", "netInterestIncome": "-169143000", "nonInterestIncome": "None", "operatingExpenses": "521453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "12137000", "costofGoodsAndServicesSold": "769457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389164000", "sellingGeneralAndAdministrative": "63735000", "netIncomeFromContinuingOperations": "448512000" }, "balance": { "goodwill": "416160000", "inventory": "6370000", "commonStock": "2339906000", "currentDebt": "None", "investments": "None", "totalAssets": "9238643000", "longTermDebt": "4787381000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "746804000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5733978000", "otherCurrentAssets": "4184000", "totalCurrentAssets": "335824000", "currentLongTermDebt": "28000000", "longTermInvestments": "1105279000", "shortTermInvestments": "845279000", "currentNetReceivables": "231155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8902819000", "currentAccountsPayable": "350325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6612073000", "shortLongTermDebtTotal": "4815381000", "totalShareholderEquity": "3504665000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142129000", "totalCurrentLiabilities": "536857000", "otherNonCurrentLiabilities": "400043000", "totalNonCurrentLiabilities": "5197121000", "cashAndShortTermInvestments": "92142000", "commonStockSharesOutstanding": "218936000", "intangibleAssetsExcludingGoodwill": "746804000", "cashAndCashEquivalentsAtCarryingValue": "92142000", "accumulatedDepreciationAmortizationPPE": "-2638155000" }, "cashflow": { "netIncome": "448512000", "profitLoss": "None", "dividendPayout": "502457000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "752000", "operatingCashflow": "1016695000", "capitalExpenditures": "1193896000", "changeInReceivables": "-56707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "455657000", "cashflowFromInvestment": "-1459798000", "stockBasedCompensation": "6431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "502457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 1123579000, "cost_of_revenue": 264241000, "gross_profit": 859338000, "ebit": 461392000, "ebitda": 661818000, "pretax_income": 362533000, "tax_provision": 3501000, "net_income": 342390000, "net_income_to_common": 342390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647495000, "total_current_assets": 1539407000, "total_assets": 14924502000, "short_term_debt": 513278000, "long_term_debt": 8183025000, "total_debt": 8696303000, "total_liabilities": 11417512000, "total_equity": 3365791000, "shares_outstanding": 400569000, "goodwill_and_intangibles": 1249548000 }, "cash_flow": { "operating_cash_flow": 479792000, "capital_expenditure": 235726000, "free_cash_flow": 715518000, "dividends_paid": 379675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353323, "ticker_id": 4341, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "461392000", "ebitda": "661818000", "netIncome": "342390000", "grossProfit": "859338000", "depreciation": "None", "totalRevenue": "1123579000", "costOfRevenue": "264241000", "interestIncome": "None", "incomeBeforeTax": "362533000", "interestExpense": "113390000", "operatingIncome": "461392000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3501000", "reportedCurrency": "USD", "netInterestIncome": "-113390000", "nonInterestIncome": "None", "operatingExpenses": "398554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200426000", "sellingGeneralAndAdministrative": "75150000", "netIncomeFromContinuingOperations": "359032000" }, "balance": { "goodwill": "347643000", "inventory": "14802000", "commonStock": "3365791000", "currentDebt": "None", "investments": "None", "totalAssets": "14924502000", "longTermDebt": "8183025000", "shortTermDebt": "513278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "901905000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "11417512000", "otherCurrentAssets": "28524000", "totalCurrentAssets": "1539407000", "currentLongTermDebt": "440356000", "longTermInvestments": "495751000", "shortTermInvestments": "None", "currentNetReceivables": "848586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13385095000", "currentAccountsPayable": "413812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8707449000", "totalShareholderEquity": "3365791000", "capitalLeaseObligations": "84068000", "otherCurrentLiabilities": "294125000", "totalCurrentLiabilities": "1407157000", "otherNonCurrentLiabilities": "1261134000", "totalNonCurrentLiabilities": "10010355000", "cashAndShortTermInvestments": "647495000", "commonStockSharesOutstanding": "400569000", "intangibleAssetsExcludingGoodwill": "901905000", "cashAndCashEquivalentsAtCarryingValue": "647495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342390000", "profitLoss": "None", "dividendPayout": "379675000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7272000", "operatingCashflow": "479792000", "capitalExpenditures": "235726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407022000", "cashflowFromInvestment": "-244766000", "stockBasedCompensation": "10854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1123579000, "cost_of_revenue": 264241000, "gross_profit": 859338000, "research_and_development": null, "selling_general_admin": 75150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461392000, "depreciation_amortisation": 200426000, "ebitda": 661818000, "interest_expense": 113390000, "interest_income": null, "other_non_operating": null, "pretax_income": 362533000, "tax_provision": 3501000, "effective_tax_rate": null, "net_income": 342390000, "net_income_continuing_ops": 359032000, "net_income_to_common": 342390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647495000, "short_term_investments": null, "net_receivables": 848586000, "inventory": 14802000, "other_current_assets": null, "total_current_assets": 1539407000, "net_ppe": null, "goodwill": 347643000, "intangible_assets": 901905000, "goodwill_and_intangibles": 1249548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13385095000, "total_assets": 14924502000, "short_term_debt": 513278000, "accounts_payable": 413812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1407157000, "long_term_debt": 8183025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10010355000, "total_liabilities": 11417512000, "total_debt": 8696303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3365791000, "shares_outstanding": 400569000, "operating_cash_flow": 479792000, "stock_based_compensation": 10854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244766000, "dividends_paid": 379675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -407022000, "free_cash_flow": 715518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "461392000", "ebitda": "661818000", "netIncome": "342390000", "grossProfit": "859338000", "depreciation": "None", "totalRevenue": "1123579000", "costOfRevenue": "264241000", "interestIncome": "None", "incomeBeforeTax": "362533000", "interestExpense": "113390000", "operatingIncome": "461392000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3501000", "reportedCurrency": "USD", "netInterestIncome": "-113390000", "nonInterestIncome": "None", "operatingExpenses": "398554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200426000", "sellingGeneralAndAdministrative": "75150000", "netIncomeFromContinuingOperations": "359032000" }, "balance": { "goodwill": "347643000", "inventory": "14802000", "commonStock": "3365791000", "currentDebt": "None", "investments": "None", "totalAssets": "14924502000", "longTermDebt": "8183025000", "shortTermDebt": "513278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "901905000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "11417512000", "otherCurrentAssets": "28524000", "totalCurrentAssets": "1539407000", "currentLongTermDebt": "440356000", "longTermInvestments": "495751000", "shortTermInvestments": "None", "currentNetReceivables": "848586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13385095000", "currentAccountsPayable": "413812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8707449000", "totalShareholderEquity": "3365791000", "capitalLeaseObligations": "84068000", "otherCurrentLiabilities": "294125000", "totalCurrentLiabilities": "1407157000", "otherNonCurrentLiabilities": "1261134000", "totalNonCurrentLiabilities": "10010355000", "cashAndShortTermInvestments": "647495000", "commonStockSharesOutstanding": "400569000", "intangibleAssetsExcludingGoodwill": "901905000", "cashAndCashEquivalentsAtCarryingValue": "647495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342390000", "profitLoss": "None", "dividendPayout": "379675000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7272000", "operatingCashflow": "479792000", "capitalExpenditures": "235726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407022000", "cashflowFromInvestment": "-244766000", "stockBasedCompensation": "10854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 1031481000, "cost_of_revenue": 521868000, "gross_profit": 509613000, "ebit": 289756000, "ebitda": 487638000, "pretax_income": 203592000, "tax_provision": 7323000, "net_income": 187181000, "net_income_to_common": 187181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 819491000, "total_current_assets": 1656941000, "total_assets": 14998420000, "short_term_debt": 514120000, "long_term_debt": 8182745000, "total_debt": 8696865000, "total_liabilities": 10835298000, "total_equity": 4021230000, "shares_outstanding": 402464000, "goodwill_and_intangibles": 1267015000 }, "cash_flow": { "operating_cash_flow": 563036000, "capital_expenditure": 222208000, "free_cash_flow": 785244000, "dividends_paid": 379521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353324, "ticker_id": 4341, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289756000", "ebitda": "487638000", "netIncome": "187181000", "grossProfit": "509613000", "depreciation": "None", "totalRevenue": "1031481000", "costOfRevenue": "521868000", "interestIncome": "105674000", "incomeBeforeTax": "203592000", "interestExpense": "111920000", "operatingIncome": "289756000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7323000", "reportedCurrency": "USD", "netInterestIncome": "-105674000", "nonInterestIncome": "None", "operatingExpenses": "219857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197882000", "sellingGeneralAndAdministrative": "201871000", "netIncomeFromContinuingOperations": "196269000" }, "balance": { "goodwill": "353257000", "inventory": "12836000", "commonStock": "4021230000", "currentDebt": "None", "investments": "None", "totalAssets": "14998420000", "longTermDebt": "8182745000", "shortTermDebt": "514120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "913758000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10835298000", "otherCurrentAssets": "35811000", "totalCurrentAssets": "1656941000", "currentLongTermDebt": "440205000", "longTermInvestments": "504859000", "shortTermInvestments": "None", "currentNetReceivables": "788803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13341479000", "currentAccountsPayable": "319170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11408824000", "shortLongTermDebtTotal": "8929541999", "totalShareholderEquity": "4021230000", "capitalLeaseObligations": "86340000", "otherCurrentLiabilities": "380311000", "totalCurrentLiabilities": "1236484000", "otherNonCurrentLiabilities": "864509000", "totalNonCurrentLiabilities": "9598814000", "cashAndShortTermInvestments": "819491000", "commonStockSharesOutstanding": "402464000", "intangibleAssetsExcludingGoodwill": "913758000", "cashAndCashEquivalentsAtCarryingValue": "819491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215550000", "profitLoss": "None", "dividendPayout": "379521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563036000", "capitalExpenditures": "222208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "693472000", "cashflowFromInvestment": "-614305000", "stockBasedCompensation": "21386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1031481000, "cost_of_revenue": 521868000, "gross_profit": 509613000, "research_and_development": null, "selling_general_admin": 201871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289756000, "depreciation_amortisation": 197882000, "ebitda": 487638000, "interest_expense": 111920000, "interest_income": null, "other_non_operating": null, "pretax_income": 203592000, "tax_provision": 7323000, "effective_tax_rate": null, "net_income": 187181000, "net_income_continuing_ops": 196269000, "net_income_to_common": 187181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 819491000, "short_term_investments": null, "net_receivables": 788803000, "inventory": 12836000, "other_current_assets": null, "total_current_assets": 1656941000, "net_ppe": null, "goodwill": 353257000, "intangible_assets": 913758000, "goodwill_and_intangibles": 1267015000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13341479000, "total_assets": 14998420000, "short_term_debt": 514120000, "accounts_payable": 319170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1236484000, "long_term_debt": 8182745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9598814000, "total_liabilities": 10835298000, "total_debt": 8696865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4021230000, "shares_outstanding": 402464000, "operating_cash_flow": 563036000, "stock_based_compensation": 21386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -614305000, "dividends_paid": 379521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 693472000, "free_cash_flow": 785244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289756000", "ebitda": "487638000", "netIncome": "187181000", "grossProfit": "509613000", "depreciation": "None", "totalRevenue": "1031481000", "costOfRevenue": "521868000", "interestIncome": "105674000", "incomeBeforeTax": "203592000", "interestExpense": "111920000", "operatingIncome": "289756000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7323000", "reportedCurrency": "USD", "netInterestIncome": "-105674000", "nonInterestIncome": "None", "operatingExpenses": "219857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197882000", "sellingGeneralAndAdministrative": "201871000", "netIncomeFromContinuingOperations": "196269000" }, "balance": { "goodwill": "353257000", "inventory": "12836000", "commonStock": "4021230000", "currentDebt": "None", "investments": "None", "totalAssets": "14998420000", "longTermDebt": "8182745000", "shortTermDebt": "514120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "913758000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10835298000", "otherCurrentAssets": "35811000", "totalCurrentAssets": "1656941000", "currentLongTermDebt": "440205000", "longTermInvestments": "504859000", "shortTermInvestments": "None", "currentNetReceivables": "788803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13341479000", "currentAccountsPayable": "319170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11408824000", "shortLongTermDebtTotal": "8929541999", "totalShareholderEquity": "4021230000", "capitalLeaseObligations": "86340000", "otherCurrentLiabilities": "380311000", "totalCurrentLiabilities": "1236484000", "otherNonCurrentLiabilities": "864509000", "totalNonCurrentLiabilities": "9598814000", "cashAndShortTermInvestments": "819491000", "commonStockSharesOutstanding": "402464000", "intangibleAssetsExcludingGoodwill": "913758000", "cashAndCashEquivalentsAtCarryingValue": "819491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1215550000", "profitLoss": "None", "dividendPayout": "379521000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "563036000", "capitalExpenditures": "222208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "693472000", "cashflowFromInvestment": "-614305000", "stockBasedCompensation": "21386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "710778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 952484000, "cost_of_revenue": 263572000, "gross_profit": 688912000, "ebit": 443314000, "ebitda": 613637000, "pretax_income": 350961000, "tax_provision": 2089000, "net_income": 331730000, "net_income_to_common": 331730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177288000, "total_current_assets": 917051000, "total_assets": 12125352000, "short_term_debt": 75689000, "long_term_debt": 6907951000, "total_debt": 6983640000, "total_liabilities": 8796716000, "total_equity": 3182172000, "shares_outstanding": 382788000, "goodwill_and_intangibles": 630773000 }, "cash_flow": { "operating_cash_flow": 582163000, "capital_expenditure": 184758000, "free_cash_flow": 766921000, "dividends_paid": 355254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353326, "ticker_id": 4341, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "443314000", "ebitda": "613637000", "netIncome": "331730000", "grossProfit": "688912000", "depreciation": "None", "totalRevenue": "952484000", "costOfRevenue": "263572000", "interestIncome": "92353000", "incomeBeforeTax": "350961000", "interestExpense": "92353000", "operatingIncome": "441560000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2089000", "reportedCurrency": "USD", "netInterestIncome": "-92353000", "nonInterestIncome": "None", "operatingExpenses": "247352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170323000", "sellingGeneralAndAdministrative": "64119000", "netIncomeFromContinuingOperations": "348872000" }, "balance": { "goodwill": "4783000", "inventory": "12916000", "commonStock": "3182172000", "currentDebt": "None", "investments": "None", "totalAssets": "12125352000", "longTermDebt": "6907951000", "shortTermDebt": "75689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "625990000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8796716000", "otherCurrentAssets": "20345000", "totalCurrentAssets": "917051000", "currentLongTermDebt": "None", "longTermInvestments": "510628000", "shortTermInvestments": "None", "currentNetReceivables": "706502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208301000", "currentAccountsPayable": "297029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9726347000", "shortLongTermDebtTotal": "6999980000", "totalShareholderEquity": "3182172000", "capitalLeaseObligations": "92029000", "otherCurrentLiabilities": "256825000", "totalCurrentLiabilities": "640472000", "otherNonCurrentLiabilities": "810209000", "totalNonCurrentLiabilities": "8156244000", "cashAndShortTermInvestments": "177288000", "commonStockSharesOutstanding": "382788000", "intangibleAssetsExcludingGoodwill": "625990000", "cashAndCashEquivalentsAtCarryingValue": "177288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331730000", "profitLoss": "None", "dividendPayout": "355254000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "582163000", "capitalExpenditures": "184758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361126000", "cashflowFromInvestment": "-173481000", "stockBasedCompensation": "10456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 952484000, "cost_of_revenue": 263572000, "gross_profit": 688912000, "research_and_development": null, "selling_general_admin": 64119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 443314000, "depreciation_amortisation": 170323000, "ebitda": 613637000, "interest_expense": 92353000, "interest_income": null, "other_non_operating": null, "pretax_income": 350961000, "tax_provision": 2089000, "effective_tax_rate": null, "net_income": 331730000, "net_income_continuing_ops": 348872000, "net_income_to_common": 331730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177288000, "short_term_investments": null, "net_receivables": 706502000, "inventory": 12916000, "other_current_assets": null, "total_current_assets": 917051000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 625990000, "goodwill_and_intangibles": 630773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11208301000, "total_assets": 12125352000, "short_term_debt": 75689000, "accounts_payable": 297029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640472000, "long_term_debt": 6907951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8156244000, "total_liabilities": 8796716000, "total_debt": 6983640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3182172000, "shares_outstanding": 382788000, "operating_cash_flow": 582163000, "stock_based_compensation": 10456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173481000, "dividends_paid": 355254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361126000, "free_cash_flow": 766921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "443314000", "ebitda": "613637000", "netIncome": "331730000", "grossProfit": "688912000", "depreciation": "None", "totalRevenue": "952484000", "costOfRevenue": "263572000", "interestIncome": "92353000", "incomeBeforeTax": "350961000", "interestExpense": "92353000", "operatingIncome": "441560000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2089000", "reportedCurrency": "USD", "netInterestIncome": "-92353000", "nonInterestIncome": "None", "operatingExpenses": "247352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170323000", "sellingGeneralAndAdministrative": "64119000", "netIncomeFromContinuingOperations": "348872000" }, "balance": { "goodwill": "4783000", "inventory": "12916000", "commonStock": "3182172000", "currentDebt": "None", "investments": "None", "totalAssets": "12125352000", "longTermDebt": "6907951000", "shortTermDebt": "75689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "625990000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8796716000", "otherCurrentAssets": "20345000", "totalCurrentAssets": "917051000", "currentLongTermDebt": "None", "longTermInvestments": "510628000", "shortTermInvestments": "None", "currentNetReceivables": "706502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208301000", "currentAccountsPayable": "297029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9726347000", "shortLongTermDebtTotal": "6999980000", "totalShareholderEquity": "3182172000", "capitalLeaseObligations": "92029000", "otherCurrentLiabilities": "256825000", "totalCurrentLiabilities": "640472000", "otherNonCurrentLiabilities": "810209000", "totalNonCurrentLiabilities": "8156244000", "cashAndShortTermInvestments": "177288000", "commonStockSharesOutstanding": "382788000", "intangibleAssetsExcludingGoodwill": "625990000", "cashAndCashEquivalentsAtCarryingValue": "177288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331730000", "profitLoss": "None", "dividendPayout": "355254000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "582163000", "capitalExpenditures": "184758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361126000", "cashflowFromInvestment": "-173481000", "stockBasedCompensation": "10456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 942322000, "cost_of_revenue": 214794000, "gross_profit": 727528000, "ebit": 445126000, "ebitda": 617239000, "pretax_income": 353001000, "tax_provision": 2239000, "net_income": 341680000, "net_income_to_common": 341680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129732000, "total_current_assets": 905007000, "total_assets": 12159529000, "short_term_debt": 74556000, "long_term_debt": 6906384000, "total_debt": 6980940000, "total_liabilities": 8826092000, "total_equity": 3188962000, "shares_outstanding": 382326000, "goodwill_and_intangibles": 638690000 }, "cash_flow": { "operating_cash_flow": 567017000, "capital_expenditure": 178623000, "free_cash_flow": 745640000, "dividends_paid": 355253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353327, "ticker_id": 4341, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445126000", "ebitda": "617239000", "netIncome": "341680000", "grossProfit": "727528000", "depreciation": "None", "totalRevenue": "942322000", "costOfRevenue": "214794000", "interestIncome": "95170000", "incomeBeforeTax": "353001000", "interestExpense": "92125000", "operatingIncome": "444479000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2239000", "reportedCurrency": "USD", "netInterestIncome": "-95170000", "nonInterestIncome": "None", "operatingExpenses": "283049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172113000", "sellingGeneralAndAdministrative": "66146000", "netIncomeFromContinuingOperations": "350762000" }, "balance": { "goodwill": "4783000", "inventory": "11976000", "commonStock": "3188962000", "currentDebt": "None", "investments": "None", "totalAssets": "12159529000", "longTermDebt": "6906384000", "shortTermDebt": "74556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "633907000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8826092000", "otherCurrentAssets": "34503000", "totalCurrentAssets": "905007000", "currentLongTermDebt": "None", "longTermInvestments": "523532000", "shortTermInvestments": "None", "currentNetReceivables": "728796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11254522000", "currentAccountsPayable": "357037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9740204000", "shortLongTermDebtTotal": "6998664000", "totalShareholderEquity": "3188962000", "capitalLeaseObligations": "92280000", "otherCurrentLiabilities": "210953000", "totalCurrentLiabilities": "694799000", "otherNonCurrentLiabilities": "790270000", "totalNonCurrentLiabilities": "8131293000", "cashAndShortTermInvestments": "129732000", "commonStockSharesOutstanding": "382326000", "intangibleAssetsExcludingGoodwill": "633907000", "cashAndCashEquivalentsAtCarryingValue": "129732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333750000", "profitLoss": "None", "dividendPayout": "355253000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "567017000", "capitalExpenditures": "178623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-708718000", "cashflowFromInvestment": "-177014000", "stockBasedCompensation": "10817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942322000, "cost_of_revenue": 214794000, "gross_profit": 727528000, "research_and_development": null, "selling_general_admin": 66146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445126000, "depreciation_amortisation": 172113000, "ebitda": 617239000, "interest_expense": 92125000, "interest_income": null, "other_non_operating": null, "pretax_income": 353001000, "tax_provision": 2239000, "effective_tax_rate": null, "net_income": 341680000, "net_income_continuing_ops": 350762000, "net_income_to_common": 341680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129732000, "short_term_investments": null, "net_receivables": 728796000, "inventory": 11976000, "other_current_assets": null, "total_current_assets": 905007000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 633907000, "goodwill_and_intangibles": 638690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11254522000, "total_assets": 12159529000, "short_term_debt": 74556000, "accounts_payable": 357037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 694799000, "long_term_debt": 6906384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8131293000, "total_liabilities": 8826092000, "total_debt": 6980940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3188962000, "shares_outstanding": 382326000, "operating_cash_flow": 567017000, "stock_based_compensation": 10817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177014000, "dividends_paid": 355253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -708718000, "free_cash_flow": 745640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445126000", "ebitda": "617239000", "netIncome": "341680000", "grossProfit": "727528000", "depreciation": "None", "totalRevenue": "942322000", "costOfRevenue": "214794000", "interestIncome": "95170000", "incomeBeforeTax": "353001000", "interestExpense": "92125000", "operatingIncome": "444479000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2239000", "reportedCurrency": "USD", "netInterestIncome": "-95170000", "nonInterestIncome": "None", "operatingExpenses": "283049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172113000", "sellingGeneralAndAdministrative": "66146000", "netIncomeFromContinuingOperations": "350762000" }, "balance": { "goodwill": "4783000", "inventory": "11976000", "commonStock": "3188962000", "currentDebt": "None", "investments": "None", "totalAssets": "12159529000", "longTermDebt": "6906384000", "shortTermDebt": "74556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "633907000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8826092000", "otherCurrentAssets": "34503000", "totalCurrentAssets": "905007000", "currentLongTermDebt": "None", "longTermInvestments": "523532000", "shortTermInvestments": "None", "currentNetReceivables": "728796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11254522000", "currentAccountsPayable": "357037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9740204000", "shortLongTermDebtTotal": "6998664000", "totalShareholderEquity": "3188962000", "capitalLeaseObligations": "92280000", "otherCurrentLiabilities": "210953000", "totalCurrentLiabilities": "694799000", "otherNonCurrentLiabilities": "790270000", "totalNonCurrentLiabilities": "8131293000", "cashAndShortTermInvestments": "129732000", "commonStockSharesOutstanding": "382326000", "intangibleAssetsExcludingGoodwill": "633907000", "cashAndCashEquivalentsAtCarryingValue": "129732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333750000", "profitLoss": "None", "dividendPayout": "355253000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "567017000", "capitalExpenditures": "178623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-708718000", "cashflowFromInvestment": "-177014000", "stockBasedCompensation": "10817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 917116000, "cost_of_revenue": 211952000, "gross_profit": 705164000, "ebit": 414079000, "ebitda": 584539000, "pretax_income": 319987000, "tax_provision": 3435000, "net_income": 309007000, "net_income_to_common": 309007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 448447000, "total_current_assets": 1189894000, "total_assets": 12456877000, "short_term_debt": 409948000, "long_term_debt": 6904841000, "total_debt": 7314789000, "total_liabilities": 9123306000, "total_equity": 3193410000, "shares_outstanding": 382494000, "goodwill_and_intangibles": 646607000 }, "cash_flow": { "operating_cash_flow": 511465000, "capital_expenditure": 142402000, "free_cash_flow": 653867000, "dividends_paid": 347356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353328, "ticker_id": 4341, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414079000", "ebitda": "584539000", "netIncome": "309007000", "grossProfit": "705164000", "depreciation": "None", "totalRevenue": "917116000", "costOfRevenue": "211952000", "interestIncome": "97293000", "incomeBeforeTax": "319987000", "interestExpense": "94092000", "operatingIncome": "409803000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3435000", "reportedCurrency": "USD", "netInterestIncome": "-97293000", "nonInterestIncome": "None", "operatingExpenses": "295361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170460000", "sellingGeneralAndAdministrative": "66786000", "netIncomeFromContinuingOperations": "316552000" }, "balance": { "goodwill": "4783000", "inventory": "11320000", "commonStock": "3193410000", "currentDebt": "None", "investments": "None", "totalAssets": "12456877000", "longTermDebt": "6904841000", "shortTermDebt": "409948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "641824000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9123306000", "otherCurrentAssets": "35430000", "totalCurrentAssets": "1189894000", "currentLongTermDebt": "336594000", "longTermInvestments": "527526000", "shortTermInvestments": "None", "currentNetReceivables": "694697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11266983000", "currentAccountsPayable": "357278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9727094000", "shortLongTermDebtTotal": "7334981000", "totalShareholderEquity": "3193410000", "capitalLeaseObligations": "93546000", "otherCurrentLiabilities": "180502000", "totalCurrentLiabilities": "1010929000", "otherNonCurrentLiabilities": "777063000", "totalNonCurrentLiabilities": "8112377000", "cashAndShortTermInvestments": "448447000", "commonStockSharesOutstanding": "382494000", "intangibleAssetsExcludingGoodwill": "641824000", "cashAndCashEquivalentsAtCarryingValue": "448447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316318000", "profitLoss": "None", "dividendPayout": "347356000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "511465000", "capitalExpenditures": "142402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1012982000", "cashflowFromInvestment": "-140790000", "stockBasedCompensation": "8144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917116000, "cost_of_revenue": 211952000, "gross_profit": 705164000, "research_and_development": null, "selling_general_admin": 66786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414079000, "depreciation_amortisation": 170460000, "ebitda": 584539000, "interest_expense": 94092000, "interest_income": null, "other_non_operating": null, "pretax_income": 319987000, "tax_provision": 3435000, "effective_tax_rate": null, "net_income": 309007000, "net_income_continuing_ops": 316552000, "net_income_to_common": 309007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 448447000, "short_term_investments": null, "net_receivables": 694697000, "inventory": 11320000, "other_current_assets": null, "total_current_assets": 1189894000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 641824000, "goodwill_and_intangibles": 646607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11266983000, "total_assets": 12456877000, "short_term_debt": 409948000, "accounts_payable": 357278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1010929000, "long_term_debt": 6904841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8112377000, "total_liabilities": 9123306000, "total_debt": 7314789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3193410000, "shares_outstanding": 382494000, "operating_cash_flow": 511465000, "stock_based_compensation": 8144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140790000, "dividends_paid": 347356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1012982000, "free_cash_flow": 653867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414079000", "ebitda": "584539000", "netIncome": "309007000", "grossProfit": "705164000", "depreciation": "None", "totalRevenue": "917116000", "costOfRevenue": "211952000", "interestIncome": "97293000", "incomeBeforeTax": "319987000", "interestExpense": "94092000", "operatingIncome": "409803000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3435000", "reportedCurrency": "USD", "netInterestIncome": "-97293000", "nonInterestIncome": "None", "operatingExpenses": "295361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170460000", "sellingGeneralAndAdministrative": "66786000", "netIncomeFromContinuingOperations": "316552000" }, "balance": { "goodwill": "4783000", "inventory": "11320000", "commonStock": "3193410000", "currentDebt": "None", "investments": "None", "totalAssets": "12456877000", "longTermDebt": "6904841000", "shortTermDebt": "409948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "641824000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9123306000", "otherCurrentAssets": "35430000", "totalCurrentAssets": "1189894000", "currentLongTermDebt": "336594000", "longTermInvestments": "527526000", "shortTermInvestments": "None", "currentNetReceivables": "694697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11266983000", "currentAccountsPayable": "357278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9727094000", "shortLongTermDebtTotal": "7334981000", "totalShareholderEquity": "3193410000", "capitalLeaseObligations": "93546000", "otherCurrentLiabilities": "180502000", "totalCurrentLiabilities": "1010929000", "otherNonCurrentLiabilities": "777063000", "totalNonCurrentLiabilities": "8112377000", "cashAndShortTermInvestments": "448447000", "commonStockSharesOutstanding": "382494000", "intangibleAssetsExcludingGoodwill": "641824000", "cashAndCashEquivalentsAtCarryingValue": "448447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316318000", "profitLoss": "None", "dividendPayout": "347356000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "511465000", "capitalExpenditures": "142402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1012982000", "cashflowFromInvestment": "-140790000", "stockBasedCompensation": "8144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 928503000, "cost_of_revenue": 202305000, "gross_profit": 726198000, "ebit": 437984000, "ebitda": 600974000, "pretax_income": 342024000, "tax_provision": 444000, "net_income": 333613000, "net_income_to_common": 333613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1090464000, "total_current_assets": 1847190000, "total_assets": 13144785000, "short_term_debt": 1069929000, "long_term_debt": 6903318000, "total_debt": 7973247000, "total_liabilities": 9769615000, "total_equity": 3235605000, "shares_outstanding": 382918000, "goodwill_and_intangibles": 654523000 }, "cash_flow": { "operating_cash_flow": 557736000, "capital_expenditure": 238326000, "free_cash_flow": 796062000, "dividends_paid": 340914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353329, "ticker_id": 4341, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437984000", "ebitda": "600974000", "netIncome": "333613000", "grossProfit": "726198000", "depreciation": "None", "totalRevenue": "928503000", "costOfRevenue": "202305000", "interestIncome": "99336000", "incomeBeforeTax": "342024000", "interestExpense": "95960000", "operatingIncome": "425743000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "444000", "reportedCurrency": "USD", "netInterestIncome": "-99336000", "nonInterestIncome": "None", "operatingExpenses": "300455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162990000", "sellingGeneralAndAdministrative": "76028000", "netIncomeFromContinuingOperations": "341580000" }, "balance": { "goodwill": "4783000", "inventory": "2514000", "commonStock": "3235605000", "currentDebt": "None", "investments": "None", "totalAssets": "13144785000", "longTermDebt": "6903318000", "shortTermDebt": "1069929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649740000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9769615000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1847190000", "currentLongTermDebt": "1000076000", "longTermInvestments": "541435000", "shortTermInvestments": "None", "currentNetReceivables": "721449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11297595000", "currentAccountsPayable": "312945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9934109000", "shortLongTermDebtTotal": "8140377000", "totalShareholderEquity": "3235605000", "capitalLeaseObligations": "93182000", "otherCurrentLiabilities": "254860999", "totalCurrentLiabilities": "1691694000", "otherNonCurrentLiabilities": "751400000", "totalNonCurrentLiabilities": "8077921000", "cashAndShortTermInvestments": "1090464000", "commonStockSharesOutstanding": "382918000", "intangibleAssetsExcludingGoodwill": "649740000", "cashAndCashEquivalentsAtCarryingValue": "1090464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325854000", "profitLoss": "None", "dividendPayout": "340914000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557736000", "capitalExpenditures": "238326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358398000", "cashflowFromInvestment": "-233611000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928503000, "cost_of_revenue": 202305000, "gross_profit": 726198000, "research_and_development": null, "selling_general_admin": 76028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437984000, "depreciation_amortisation": 162990000, "ebitda": 600974000, "interest_expense": 95960000, "interest_income": null, "other_non_operating": null, "pretax_income": 342024000, "tax_provision": 444000, "effective_tax_rate": null, "net_income": 333613000, "net_income_continuing_ops": 341580000, "net_income_to_common": 333613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1090464000, "short_term_investments": null, "net_receivables": 721449000, "inventory": 2514000, "other_current_assets": null, "total_current_assets": 1847190000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 649740000, "goodwill_and_intangibles": 654523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11297595000, "total_assets": 13144785000, "short_term_debt": 1069929000, "accounts_payable": 312945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1691694000, "long_term_debt": 6903318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8077921000, "total_liabilities": 9769615000, "total_debt": 7973247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3235605000, "shares_outstanding": 382918000, "operating_cash_flow": 557736000, "stock_based_compensation": 8840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233611000, "dividends_paid": 340914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358398000, "free_cash_flow": 796062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "437984000", "ebitda": "600974000", "netIncome": "333613000", "grossProfit": "726198000", "depreciation": "None", "totalRevenue": "928503000", "costOfRevenue": "202305000", "interestIncome": "99336000", "incomeBeforeTax": "342024000", "interestExpense": "95960000", "operatingIncome": "425743000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "444000", "reportedCurrency": "USD", "netInterestIncome": "-99336000", "nonInterestIncome": "None", "operatingExpenses": "300455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162990000", "sellingGeneralAndAdministrative": "76028000", "netIncomeFromContinuingOperations": "341580000" }, "balance": { "goodwill": "4783000", "inventory": "2514000", "commonStock": "3235605000", "currentDebt": "None", "investments": "None", "totalAssets": "13144785000", "longTermDebt": "6903318000", "shortTermDebt": "1069929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "649740000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9769615000", "otherCurrentAssets": "32763000", "totalCurrentAssets": "1847190000", "currentLongTermDebt": "1000076000", "longTermInvestments": "541435000", "shortTermInvestments": "None", "currentNetReceivables": "721449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11297595000", "currentAccountsPayable": "312945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9934109000", "shortLongTermDebtTotal": "8140377000", "totalShareholderEquity": "3235605000", "capitalLeaseObligations": "93182000", "otherCurrentLiabilities": "254860999", "totalCurrentLiabilities": "1691694000", "otherNonCurrentLiabilities": "751400000", "totalNonCurrentLiabilities": "8077921000", "cashAndShortTermInvestments": "1090464000", "commonStockSharesOutstanding": "382918000", "intangibleAssetsExcludingGoodwill": "649740000", "cashAndCashEquivalentsAtCarryingValue": "1090464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325854000", "profitLoss": "None", "dividendPayout": "340914000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557736000", "capitalExpenditures": "238326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358398000", "cashflowFromInvestment": "-233611000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 883362000, "cost_of_revenue": 198862000, "gross_profit": 684500000, "ebit": 402187000, "ebitda": 568202000, "pretax_income": 311282000, "tax_provision": 15390000, "net_income": 288480000, "net_income_to_common": 288480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1124737000, "total_current_assets": 1832688000, "total_assets": 12981224000, "short_term_debt": 1008018000, "long_term_debt": 6901814000, "total_debt": 7909832000, "total_liabilities": 9603707000, "total_equity": 3236827000, "shares_outstanding": 382620000, "goodwill_and_intangibles": 662440000 }, "cash_flow": { "operating_cash_flow": 551288000, "capital_expenditure": 189434000, "free_cash_flow": 740722000, "dividends_paid": 340859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353331, "ticker_id": 4341, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402187000", "ebitda": "568202000", "netIncome": "288480000", "grossProfit": "684500000", "depreciation": "None", "totalRevenue": "883362000", "costOfRevenue": "198862000", "interestIncome": "94149000", "incomeBeforeTax": "311282000", "interestExpense": "90905000", "operatingIncome": "395866000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15390000", "reportedCurrency": "USD", "netInterestIncome": "-94149000", "nonInterestIncome": "None", "operatingExpenses": "288634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166015000", "sellingGeneralAndAdministrative": "64726000", "netIncomeFromContinuingOperations": "295892000" }, "balance": { "goodwill": "4783000", "inventory": "1892000", "commonStock": "3236827000", "currentDebt": "None", "investments": "None", "totalAssets": "12981224000", "longTermDebt": "6901814000", "shortTermDebt": "1008018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "657657000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9603707000", "otherCurrentAssets": "17152000", "totalCurrentAssets": "1832688000", "currentLongTermDebt": "999563000", "longTermInvestments": "535172000", "shortTermInvestments": "None", "currentNetReceivables": "688907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11148536000", "currentAccountsPayable": "387158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9695591000", "shortLongTermDebtTotal": "7937230000", "totalShareholderEquity": "3236827000", "capitalLeaseObligations": "35853000", "otherCurrentLiabilities": "187248000", "totalCurrentLiabilities": "1646195000", "otherNonCurrentLiabilities": "624008000", "totalNonCurrentLiabilities": "7957512000", "cashAndShortTermInvestments": "1124737000", "commonStockSharesOutstanding": "382620000", "intangibleAssetsExcludingGoodwill": "657657000", "cashAndCashEquivalentsAtCarryingValue": "1124737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295892000", "profitLoss": "None", "dividendPayout": "340859000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22427000", "operatingCashflow": "551288000", "capitalExpenditures": "189434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420031000", "cashflowFromInvestment": "-190701000", "stockBasedCompensation": "8759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883362000, "cost_of_revenue": 198862000, "gross_profit": 684500000, "research_and_development": null, "selling_general_admin": 64726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402187000, "depreciation_amortisation": 166015000, "ebitda": 568202000, "interest_expense": 90905000, "interest_income": null, "other_non_operating": null, "pretax_income": 311282000, "tax_provision": 15390000, "effective_tax_rate": null, "net_income": 288480000, "net_income_continuing_ops": 295892000, "net_income_to_common": 288480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1124737000, "short_term_investments": null, "net_receivables": 688907000, "inventory": 1892000, "other_current_assets": null, "total_current_assets": 1832688000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 657657000, "goodwill_and_intangibles": 662440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11148536000, "total_assets": 12981224000, "short_term_debt": 1008018000, "accounts_payable": 387158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1646195000, "long_term_debt": 6901814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7957512000, "total_liabilities": 9603707000, "total_debt": 7909832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3236827000, "shares_outstanding": 382620000, "operating_cash_flow": 551288000, "stock_based_compensation": 8759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190701000, "dividends_paid": 340859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 420031000, "free_cash_flow": 740722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "402187000", "ebitda": "568202000", "netIncome": "288480000", "grossProfit": "684500000", "depreciation": "None", "totalRevenue": "883362000", "costOfRevenue": "198862000", "interestIncome": "94149000", "incomeBeforeTax": "311282000", "interestExpense": "90905000", "operatingIncome": "395866000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15390000", "reportedCurrency": "USD", "netInterestIncome": "-94149000", "nonInterestIncome": "None", "operatingExpenses": "288634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166015000", "sellingGeneralAndAdministrative": "64726000", "netIncomeFromContinuingOperations": "295892000" }, "balance": { "goodwill": "4783000", "inventory": "1892000", "commonStock": "3236827000", "currentDebt": "None", "investments": "None", "totalAssets": "12981224000", "longTermDebt": "6901814000", "shortTermDebt": "1008018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "657657000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9603707000", "otherCurrentAssets": "17152000", "totalCurrentAssets": "1832688000", "currentLongTermDebt": "999563000", "longTermInvestments": "535172000", "shortTermInvestments": "None", "currentNetReceivables": "688907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11148536000", "currentAccountsPayable": "387158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9695591000", "shortLongTermDebtTotal": "7937230000", "totalShareholderEquity": "3236827000", "capitalLeaseObligations": "35853000", "otherCurrentLiabilities": "187248000", "totalCurrentLiabilities": "1646195000", "otherNonCurrentLiabilities": "624008000", "totalNonCurrentLiabilities": "7957512000", "cashAndShortTermInvestments": "1124737000", "commonStockSharesOutstanding": "382620000", "intangibleAssetsExcludingGoodwill": "657657000", "cashAndCashEquivalentsAtCarryingValue": "1124737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295892000", "profitLoss": "None", "dividendPayout": "340859000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22427000", "operatingCashflow": "551288000", "capitalExpenditures": "189434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420031000", "cashflowFromInvestment": "-190701000", "stockBasedCompensation": "8759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 905629000, "cost_of_revenue": 217442000, "gross_profit": 688187000, "ebit": 482411000, "ebitda": 645843000, "pretax_income": 388319000, "tax_provision": 755000, "net_income": 378648000, "net_income_to_common": 378648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344119000, "total_current_assets": 1068290000, "total_assets": 12180501000, "short_term_debt": 8507000, "long_term_debt": 7109243000, "total_debt": 7117750000, "total_liabilities": 8756492000, "total_equity": 3283225000, "shares_outstanding": 382253000, "goodwill_and_intangibles": 670357000 }, "cash_flow": { "operating_cash_flow": 636688000, "capital_expenditure": 211864000, "free_cash_flow": 848552000, "dividends_paid": 340858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353332, "ticker_id": 4341, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482411000", "ebitda": "645843000", "netIncome": "378648000", "grossProfit": "688187000", "depreciation": "None", "totalRevenue": "905629000", "costOfRevenue": "217442000", "interestIncome": "None", "incomeBeforeTax": "388319000", "interestExpense": "94092000", "operatingIncome": "469749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "755000", "reportedCurrency": "USD", "netInterestIncome": "-90522000", "nonInterestIncome": "None", "operatingExpenses": "218438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163432000", "sellingGeneralAndAdministrative": "62933000", "netIncomeFromContinuingOperations": "387564000" }, "balance": { "goodwill": "4783000", "inventory": "2240000", "commonStock": "3283225000", "currentDebt": "None", "investments": "None", "totalAssets": "12180501000", "longTermDebt": "7109243000", "shortTermDebt": "8507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "665574000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8756492000", "otherCurrentAssets": "23327000", "totalCurrentAssets": "1068290000", "currentLongTermDebt": "None", "longTermInvestments": "540539000", "shortTermInvestments": "None", "currentNetReceivables": "698604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11112211000", "currentAccountsPayable": "364805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7146599000", "totalShareholderEquity": "3283225000", "capitalLeaseObligations": "37356000", "otherCurrentLiabilities": "244709000", "totalCurrentLiabilities": "634120000", "otherNonCurrentLiabilities": "597052000", "totalNonCurrentLiabilities": "8122372000", "cashAndShortTermInvestments": "344119000", "commonStockSharesOutstanding": "382253000", "intangibleAssetsExcludingGoodwill": "665574000", "cashAndCashEquivalentsAtCarryingValue": "344119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369841000", "profitLoss": "None", "dividendPayout": "340858000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "636688000", "capitalExpenditures": "211864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567550000", "cashflowFromInvestment": "-20265000", "stockBasedCompensation": "10536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 905629000, "cost_of_revenue": 217442000, "gross_profit": 688187000, "research_and_development": null, "selling_general_admin": 62933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482411000, "depreciation_amortisation": 163432000, "ebitda": 645843000, "interest_expense": 94092000, "interest_income": null, "other_non_operating": null, "pretax_income": 388319000, "tax_provision": 755000, "effective_tax_rate": null, "net_income": 378648000, "net_income_continuing_ops": 387564000, "net_income_to_common": 378648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344119000, "short_term_investments": null, "net_receivables": 698604000, "inventory": 2240000, "other_current_assets": null, "total_current_assets": 1068290000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 665574000, "goodwill_and_intangibles": 670357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11112211000, "total_assets": 12180501000, "short_term_debt": 8507000, "accounts_payable": 364805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634120000, "long_term_debt": 7109243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8122372000, "total_liabilities": 8756492000, "total_debt": 7117750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3283225000, "shares_outstanding": 382253000, "operating_cash_flow": 636688000, "stock_based_compensation": 10536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20265000, "dividends_paid": 340858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -567550000, "free_cash_flow": 848552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482411000", "ebitda": "645843000", "netIncome": "378648000", "grossProfit": "688187000", "depreciation": "None", "totalRevenue": "905629000", "costOfRevenue": "217442000", "interestIncome": "None", "incomeBeforeTax": "388319000", "interestExpense": "94092000", "operatingIncome": "469749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "755000", "reportedCurrency": "USD", "netInterestIncome": "-90522000", "nonInterestIncome": "None", "operatingExpenses": "218438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163432000", "sellingGeneralAndAdministrative": "62933000", "netIncomeFromContinuingOperations": "387564000" }, "balance": { "goodwill": "4783000", "inventory": "2240000", "commonStock": "3283225000", "currentDebt": "None", "investments": "None", "totalAssets": "12180501000", "longTermDebt": "7109243000", "shortTermDebt": "8507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "665574000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8756492000", "otherCurrentAssets": "23327000", "totalCurrentAssets": "1068290000", "currentLongTermDebt": "None", "longTermInvestments": "540539000", "shortTermInvestments": "None", "currentNetReceivables": "698604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11112211000", "currentAccountsPayable": "364805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7146599000", "totalShareholderEquity": "3283225000", "capitalLeaseObligations": "37356000", "otherCurrentLiabilities": "244709000", "totalCurrentLiabilities": "634120000", "otherNonCurrentLiabilities": "597052000", "totalNonCurrentLiabilities": "8122372000", "cashAndShortTermInvestments": "344119000", "commonStockSharesOutstanding": "382253000", "intangibleAssetsExcludingGoodwill": "665574000", "cashAndCashEquivalentsAtCarryingValue": "344119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369841000", "profitLoss": "None", "dividendPayout": "340858000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "636688000", "capitalExpenditures": "211864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567550000", "cashflowFromInvestment": "-20265000", "stockBasedCompensation": "10536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 887729000, "cost_of_revenue": 204070000, "gross_profit": 683659000, "ebit": 679044000, "ebitda": 837035000, "pretax_income": 587738000, "tax_provision": 1522000, "net_income": 572830000, "net_income_to_common": 572830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295246000, "total_current_assets": 1066347000, "total_assets": 12265470000, "short_term_debt": 108394000, "long_term_debt": 7241685000, "total_debt": 7350079000, "total_liabilities": 8889179000, "total_equity": 3236875000, "shares_outstanding": 381628000, "goodwill_and_intangibles": 678274000 }, "cash_flow": { "operating_cash_flow": 380649000, "capital_expenditure": 193789000, "free_cash_flow": 574438000, "dividends_paid": 229446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353333, "ticker_id": 4341, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "679044000", "ebitda": "837035000", "netIncome": "572830000", "grossProfit": "683659000", "depreciation": "None", "totalRevenue": "887729000", "costOfRevenue": "204070000", "interestIncome": "None", "incomeBeforeTax": "587738000", "interestExpense": "94506000", "operatingIncome": "679374000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-94506000", "nonInterestIncome": "None", "operatingExpenses": "4285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157991000", "sellingGeneralAndAdministrative": "67839000", "netIncomeFromContinuingOperations": "586216000" }, "balance": { "goodwill": "4783000", "inventory": "2650000", "commonStock": "3236875000", "currentDebt": "None", "investments": "None", "totalAssets": "12265470000", "longTermDebt": "7241685000", "shortTermDebt": "108394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "673491000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8889179000", "otherCurrentAssets": "31267000", "totalCurrentAssets": "1066347000", "currentLongTermDebt": "99933000", "longTermInvestments": "546078000", "shortTermInvestments": "None", "currentNetReceivables": "737184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11199123000", "currentAccountsPayable": "377499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7380473000", "totalShareholderEquity": "3236875000", "capitalLeaseObligations": "38855000", "otherCurrentLiabilities": "206170000", "totalCurrentLiabilities": "708139000", "otherNonCurrentLiabilities": "526508000", "totalNonCurrentLiabilities": "8181040000", "cashAndShortTermInvestments": "295246000", "commonStockSharesOutstanding": "381628000", "intangibleAssetsExcludingGoodwill": "673491000", "cashAndCashEquivalentsAtCarryingValue": "295246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "586517000", "profitLoss": "None", "dividendPayout": "229446000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-10691000", "operatingCashflow": "380649000", "capitalExpenditures": "193789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756218000", "cashflowFromInvestment": "396849000", "stockBasedCompensation": "9278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887729000, "cost_of_revenue": 204070000, "gross_profit": 683659000, "research_and_development": null, "selling_general_admin": 67839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 679044000, "depreciation_amortisation": 157991000, "ebitda": 837035000, "interest_expense": 94506000, "interest_income": null, "other_non_operating": null, "pretax_income": 587738000, "tax_provision": 1522000, "effective_tax_rate": null, "net_income": 572830000, "net_income_continuing_ops": 586216000, "net_income_to_common": 572830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295246000, "short_term_investments": null, "net_receivables": 737184000, "inventory": 2650000, "other_current_assets": null, "total_current_assets": 1066347000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 673491000, "goodwill_and_intangibles": 678274000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11199123000, "total_assets": 12265470000, "short_term_debt": 108394000, "accounts_payable": 377499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708139000, "long_term_debt": 7241685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8181040000, "total_liabilities": 8889179000, "total_debt": 7350079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3236875000, "shares_outstanding": 381628000, "operating_cash_flow": 380649000, "stock_based_compensation": 9278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 396849000, "dividends_paid": 229446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -756218000, "free_cash_flow": 574438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "679044000", "ebitda": "837035000", "netIncome": "572830000", "grossProfit": "683659000", "depreciation": "None", "totalRevenue": "887729000", "costOfRevenue": "204070000", "interestIncome": "None", "incomeBeforeTax": "587738000", "interestExpense": "94506000", "operatingIncome": "679374000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "-94506000", "nonInterestIncome": "None", "operatingExpenses": "4285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157991000", "sellingGeneralAndAdministrative": "67839000", "netIncomeFromContinuingOperations": "586216000" }, "balance": { "goodwill": "4783000", "inventory": "2650000", "commonStock": "3236875000", "currentDebt": "None", "investments": "None", "totalAssets": "12265470000", "longTermDebt": "7241685000", "shortTermDebt": "108394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "673491000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8889179000", "otherCurrentAssets": "31267000", "totalCurrentAssets": "1066347000", "currentLongTermDebt": "99933000", "longTermInvestments": "546078000", "shortTermInvestments": "None", "currentNetReceivables": "737184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11199123000", "currentAccountsPayable": "377499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7380473000", "totalShareholderEquity": "3236875000", "capitalLeaseObligations": "38855000", "otherCurrentLiabilities": "206170000", "totalCurrentLiabilities": "708139000", "otherNonCurrentLiabilities": "526508000", "totalNonCurrentLiabilities": "8181040000", "cashAndShortTermInvestments": "295246000", "commonStockSharesOutstanding": "381628000", "intangibleAssetsExcludingGoodwill": "673491000", "cashAndCashEquivalentsAtCarryingValue": "295246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "586517000", "profitLoss": "None", "dividendPayout": "229446000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-10691000", "operatingCashflow": "380649000", "capitalExpenditures": "193789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756218000", "cashflowFromInvestment": "396849000", "stockBasedCompensation": "9278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 858208000, "cost_of_revenue": 205990000, "gross_profit": 652218000, "ebit": 391583000, "ebitda": 556770000, "pretax_income": 297157000, "tax_provision": 1405000, "net_income": 288354000, "net_income_to_common": 288354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272787000, "total_current_assets": 992410000, "total_assets": 12471607000, "short_term_debt": 629007000, "long_term_debt": 7254888000, "total_debt": 7883895000, "total_liabilities": 9442477000, "total_equity": 2897424000, "shares_outstanding": 381140000, "goodwill_and_intangibles": 686191000 }, "cash_flow": { "operating_cash_flow": 473300000, "capital_expenditure": 198653000, "free_cash_flow": 671953000, "dividends_paid": 223432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353334, "ticker_id": 4341, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391583000", "ebitda": "556770000", "netIncome": "288354000", "grossProfit": "652218000", "depreciation": "None", "totalRevenue": "858208000", "costOfRevenue": "205990000", "interestIncome": "None", "incomeBeforeTax": "297157000", "interestExpense": "97622000", "operatingIncome": "391917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1405000", "reportedCurrency": "USD", "netInterestIncome": "-97622000", "nonInterestIncome": "None", "operatingExpenses": "260301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165187000", "sellingGeneralAndAdministrative": "73060000", "netIncomeFromContinuingOperations": "295752000" }, "balance": { "goodwill": "4783000", "inventory": "2557000", "commonStock": "2897424000", "currentDebt": "None", "investments": "None", "totalAssets": "12471607000", "longTermDebt": "7254888000", "shortTermDebt": "629007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "681408000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9442477000", "otherCurrentAssets": "35778000", "totalCurrentAssets": "992410000", "currentLongTermDebt": "610312000", "longTermInvestments": "904535000", "shortTermInvestments": "None", "currentNetReceivables": "681288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11479197000", "currentAccountsPayable": "362451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7961022000", "totalShareholderEquity": "2897424000", "capitalLeaseObligations": "36104000", "otherCurrentLiabilities": "292824000", "totalCurrentLiabilities": "1304056000", "otherNonCurrentLiabilities": "480212000", "totalNonCurrentLiabilities": "8138421000", "cashAndShortTermInvestments": "272787000", "commonStockSharesOutstanding": "381140000", "intangibleAssetsExcludingGoodwill": "681408000", "cashAndCashEquivalentsAtCarryingValue": "272787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295752000", "profitLoss": "None", "dividendPayout": "223432000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-112823000", "operatingCashflow": "473300000", "capitalExpenditures": "198653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "378700000", "cashflowFromInvestment": "-1068707000", "stockBasedCompensation": "9970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "223432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "134602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858208000, "cost_of_revenue": 205990000, "gross_profit": 652218000, "research_and_development": null, "selling_general_admin": 73060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391583000, "depreciation_amortisation": 165187000, "ebitda": 556770000, "interest_expense": 97622000, "interest_income": null, "other_non_operating": null, "pretax_income": 297157000, "tax_provision": 1405000, "effective_tax_rate": null, "net_income": 288354000, "net_income_continuing_ops": 295752000, "net_income_to_common": 288354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272787000, "short_term_investments": null, "net_receivables": 681288000, "inventory": 2557000, "other_current_assets": null, "total_current_assets": 992410000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 681408000, "goodwill_and_intangibles": 686191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11479197000, "total_assets": 12471607000, "short_term_debt": 629007000, "accounts_payable": 362451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1304056000, "long_term_debt": 7254888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8138421000, "total_liabilities": 9442477000, "total_debt": 7883895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2897424000, "shares_outstanding": 381140000, "operating_cash_flow": 473300000, "stock_based_compensation": 9970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068707000, "dividends_paid": 223432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 378700000, "free_cash_flow": 671953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "391583000", "ebitda": "556770000", "netIncome": "288354000", "grossProfit": "652218000", "depreciation": "None", "totalRevenue": "858208000", "costOfRevenue": "205990000", "interestIncome": "None", "incomeBeforeTax": "297157000", "interestExpense": "97622000", "operatingIncome": "391917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1405000", "reportedCurrency": "USD", "netInterestIncome": "-97622000", "nonInterestIncome": "None", "operatingExpenses": "260301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165187000", "sellingGeneralAndAdministrative": "73060000", "netIncomeFromContinuingOperations": "295752000" }, "balance": { "goodwill": "4783000", "inventory": "2557000", "commonStock": "2897424000", "currentDebt": "None", "investments": "None", "totalAssets": "12471607000", "longTermDebt": "7254888000", "shortTermDebt": "629007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "681408000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9442477000", "otherCurrentAssets": "35778000", "totalCurrentAssets": "992410000", "currentLongTermDebt": "610312000", "longTermInvestments": "904535000", "shortTermInvestments": "None", "currentNetReceivables": "681288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11479197000", "currentAccountsPayable": "362451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7961022000", "totalShareholderEquity": "2897424000", "capitalLeaseObligations": "36104000", "otherCurrentLiabilities": "292824000", "totalCurrentLiabilities": "1304056000", "otherNonCurrentLiabilities": "480212000", "totalNonCurrentLiabilities": "8138421000", "cashAndShortTermInvestments": "272787000", "commonStockSharesOutstanding": "381140000", "intangibleAssetsExcludingGoodwill": "681408000", "cashAndCashEquivalentsAtCarryingValue": "272787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295752000", "profitLoss": "None", "dividendPayout": "223432000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-112823000", "operatingCashflow": "473300000", "capitalExpenditures": "198653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "378700000", "cashflowFromInvestment": "-1068707000", "stockBasedCompensation": "9970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "223432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "134602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 776013000, "cost_of_revenue": 174953000, "gross_profit": 601060000, "ebit": 365153000, "ebitda": 512516000, "pretax_income": 285303000, "tax_provision": 905000, "net_income": 277296000, "net_income_to_common": 277296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489494000, "total_current_assets": 1135806000, "total_assets": 11626554000, "short_term_debt": 2268000, "long_term_debt": 7257936000, "total_debt": 7260204000, "total_liabilities": 8671462000, "total_equity": 2823636000, "shares_outstanding": 384772000, "goodwill_and_intangibles": 694107000 }, "cash_flow": { "operating_cash_flow": 394787000, "capital_expenditure": 201857000, "free_cash_flow": 596644000, "dividends_paid": 221442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353336, "ticker_id": 4341, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365153000", "ebitda": "512516000", "netIncome": "277296000", "grossProfit": "601060000", "depreciation": "None", "totalRevenue": "776013000", "costOfRevenue": "174953000", "interestIncome": "82754000", "incomeBeforeTax": "285303000", "interestExpense": "82754000", "operatingIncome": "360762000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-82754000", "nonInterestIncome": "None", "operatingExpenses": "240298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147363000", "sellingGeneralAndAdministrative": "55050000", "netIncomeFromContinuingOperations": "284398000" }, "balance": { "goodwill": "4783000", "inventory": "3019000", "commonStock": "2820280000", "currentDebt": "None", "investments": "None", "totalAssets": "11626554000", "longTermDebt": "7257936000", "shortTermDebt": "2268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "689324000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8671462000", "otherCurrentAssets": "16948000", "totalCurrentAssets": "1135806000", "currentLongTermDebt": "None", "longTermInvestments": "915076000", "shortTermInvestments": "None", "currentNetReceivables": "626345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10490748000", "currentAccountsPayable": "393358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8664402000", "shortLongTermDebtTotal": "7262319000", "totalShareholderEquity": "2823636000", "capitalLeaseObligations": "8934000", "otherCurrentLiabilities": "170642000", "totalCurrentLiabilities": "635900000", "otherNonCurrentLiabilities": "452188000", "totalNonCurrentLiabilities": "8035562000", "cashAndShortTermInvestments": "489494000", "commonStockSharesOutstanding": "384772000", "intangibleAssetsExcludingGoodwill": "689324000", "cashAndCashEquivalentsAtCarryingValue": "489494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284398000", "profitLoss": "None", "dividendPayout": "221442000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25070000", "operatingCashflow": "394787000", "capitalExpenditures": "201857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88670000", "cashflowFromInvestment": "-538584000", "stockBasedCompensation": "7171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776013000, "cost_of_revenue": 174953000, "gross_profit": 601060000, "research_and_development": null, "selling_general_admin": 55050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365153000, "depreciation_amortisation": 147363000, "ebitda": 512516000, "interest_expense": 82754000, "interest_income": null, "other_non_operating": null, "pretax_income": 285303000, "tax_provision": 905000, "effective_tax_rate": null, "net_income": 277296000, "net_income_continuing_ops": 284398000, "net_income_to_common": 277296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489494000, "short_term_investments": null, "net_receivables": 626345000, "inventory": 3019000, "other_current_assets": null, "total_current_assets": 1135806000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 689324000, "goodwill_and_intangibles": 694107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10490748000, "total_assets": 11626554000, "short_term_debt": 2268000, "accounts_payable": 393358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635900000, "long_term_debt": 7257936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8035562000, "total_liabilities": 8671462000, "total_debt": 7260204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2823636000, "shares_outstanding": 384772000, "operating_cash_flow": 394787000, "stock_based_compensation": 7171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -538584000, "dividends_paid": 221442000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88670000, "free_cash_flow": 596644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365153000", "ebitda": "512516000", "netIncome": "277296000", "grossProfit": "601060000", "depreciation": "None", "totalRevenue": "776013000", "costOfRevenue": "174953000", "interestIncome": "82754000", "incomeBeforeTax": "285303000", "interestExpense": "82754000", "operatingIncome": "360762000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-82754000", "nonInterestIncome": "None", "operatingExpenses": "240298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147363000", "sellingGeneralAndAdministrative": "55050000", "netIncomeFromContinuingOperations": "284398000" }, "balance": { "goodwill": "4783000", "inventory": "3019000", "commonStock": "2820280000", "currentDebt": "None", "investments": "None", "totalAssets": "11626554000", "longTermDebt": "7257936000", "shortTermDebt": "2268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "689324000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8671462000", "otherCurrentAssets": "16948000", "totalCurrentAssets": "1135806000", "currentLongTermDebt": "None", "longTermInvestments": "915076000", "shortTermInvestments": "None", "currentNetReceivables": "626345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10490748000", "currentAccountsPayable": "393358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8664402000", "shortLongTermDebtTotal": "7262319000", "totalShareholderEquity": "2823636000", "capitalLeaseObligations": "8934000", "otherCurrentLiabilities": "170642000", "totalCurrentLiabilities": "635900000", "otherNonCurrentLiabilities": "452188000", "totalNonCurrentLiabilities": "8035562000", "cashAndShortTermInvestments": "489494000", "commonStockSharesOutstanding": "384772000", "intangibleAssetsExcludingGoodwill": "689324000", "cashAndCashEquivalentsAtCarryingValue": "489494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284398000", "profitLoss": "None", "dividendPayout": "221442000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25070000", "operatingCashflow": "394787000", "capitalExpenditures": "201857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88670000", "cashflowFromInvestment": "-538584000", "stockBasedCompensation": "7171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221442000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "income_statement": { "revenue": 738273000, "cost_of_revenue": 188238000, "gross_profit": 550035000, "ebit": 342943000, "ebitda": 486435000, "pretax_income": 260175000, "tax_provision": 659000, "net_income": 252921000, "net_income_to_common": 252921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213953000, "total_current_assets": 797203000, "total_assets": 11218950000, "short_term_debt": 2532000, "long_term_debt": 6817221000, "total_debt": 6819753000, "total_liabilities": 8196787000, "total_equity": 2889067000, "shares_outstanding": 385510000, "goodwill_and_intangibles": 702024000 }, "cash_flow": { "operating_cash_flow": 490823000, "capital_expenditure": 161482000, "free_cash_flow": 652305000, "dividends_paid": 336987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353337, "ticker_id": 4341, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:33.186460+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342943000", "ebitda": "486435000", "netIncome": "252921000", "grossProfit": "550035000", "depreciation": "None", "totalRevenue": "738273000", "costOfRevenue": "188238000", "interestIncome": "86182000", "incomeBeforeTax": "260175000", "interestExpense": "86182000", "operatingIncome": "336672000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "659000", "reportedCurrency": "USD", "netInterestIncome": "-86182000", "nonInterestIncome": "None", "operatingExpenses": "213363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9685000", "costofGoodsAndServicesSold": "188238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143492000", "sellingGeneralAndAdministrative": "53405000", "netIncomeFromContinuingOperations": "259516000" }, "balance": { "goodwill": "4783000", "inventory": "1904000", "commonStock": "2888423000", "currentDebt": "None", "investments": "None", "totalAssets": "11218950000", "longTermDebt": "6817221000", "shortTermDebt": "2532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "697241000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8196787000", "otherCurrentAssets": "15576000", "totalCurrentAssets": "797203000", "currentLongTermDebt": "None", "longTermInvestments": "920123000", "shortTermInvestments": "None", "currentNetReceivables": "565770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10421747000", "currentAccountsPayable": "359298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8600970000", "shortLongTermDebtTotal": "6826746000", "totalShareholderEquity": "2889067000", "capitalLeaseObligations": "9525000", "otherCurrentLiabilities": "205335000", "totalCurrentLiabilities": "621544000", "otherNonCurrentLiabilities": "735750000", "totalNonCurrentLiabilities": "7575243000", "cashAndShortTermInvestments": "213953000", "commonStockSharesOutstanding": "385510000", "intangibleAssetsExcludingGoodwill": "697241000", "cashAndCashEquivalentsAtCarryingValue": "213953000", "accumulatedDepreciationAmortizationPPE": "-5139941000" }, "cashflow": { "netIncome": "259516000", "profitLoss": "None", "dividendPayout": "336987000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "73770000", "operatingCashflow": "490823000", "capitalExpenditures": "161482000", "changeInReceivables": "4078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238025000", "cashflowFromInvestment": "-151490000", "stockBasedCompensation": "7665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 738273000, "cost_of_revenue": 188238000, "gross_profit": 550035000, "research_and_development": null, "selling_general_admin": 53405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342943000, "depreciation_amortisation": 143492000, "ebitda": 486435000, "interest_expense": 86182000, "interest_income": null, "other_non_operating": null, "pretax_income": 260175000, "tax_provision": 659000, "effective_tax_rate": null, "net_income": 252921000, "net_income_continuing_ops": 259516000, "net_income_to_common": 252921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213953000, "short_term_investments": null, "net_receivables": 565770000, "inventory": 1904000, "other_current_assets": null, "total_current_assets": 797203000, "net_ppe": null, "goodwill": 4783000, "intangible_assets": 697241000, "goodwill_and_intangibles": 702024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10421747000, "total_assets": 11218950000, "short_term_debt": 2532000, "accounts_payable": 359298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621544000, "long_term_debt": 6817221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7575243000, "total_liabilities": 8196787000, "total_debt": 6819753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2889067000, "shares_outstanding": 385510000, "operating_cash_flow": 490823000, "stock_based_compensation": 7665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151490000, "dividends_paid": 336987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238025000, "free_cash_flow": 652305000, "net_change_in_cash": 101308000 }, "raw_data": { "income": { "ebit": "342943000", "ebitda": "486435000", "netIncome": "252921000", "grossProfit": "550035000", "depreciation": "None", "totalRevenue": "738273000", "costOfRevenue": "188238000", "interestIncome": "86182000", "incomeBeforeTax": "260175000", "interestExpense": "86182000", "operatingIncome": "336672000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "659000", "reportedCurrency": "USD", "netInterestIncome": "-86182000", "nonInterestIncome": "None", "operatingExpenses": "213363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9685000", "costofGoodsAndServicesSold": "188238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143492000", "sellingGeneralAndAdministrative": "53405000", "netIncomeFromContinuingOperations": "259516000" }, "balance": { "goodwill": "4783000", "inventory": "1904000", "commonStock": "2888423000", "currentDebt": "None", "investments": "None", "totalAssets": "11218950000", "longTermDebt": "6817221000", "shortTermDebt": "2532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "697241000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8196787000", "otherCurrentAssets": "15576000", "totalCurrentAssets": "797203000", "currentLongTermDebt": "None", "longTermInvestments": "920123000", "shortTermInvestments": "None", "currentNetReceivables": "565770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10421747000", "currentAccountsPayable": "359298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8600970000", "shortLongTermDebtTotal": "6826746000", "totalShareholderEquity": "2889067000", "capitalLeaseObligations": "9525000", "otherCurrentLiabilities": "205335000", "totalCurrentLiabilities": "621544000", "otherNonCurrentLiabilities": "735750000", "totalNonCurrentLiabilities": "7575243000", "cashAndShortTermInvestments": "213953000", "commonStockSharesOutstanding": "385510000", "intangibleAssetsExcludingGoodwill": "697241000", "cashAndCashEquivalentsAtCarryingValue": "213953000", "accumulatedDepreciationAmortizationPPE": "-5139941000" }, "cashflow": { "netIncome": "259516000", "profitLoss": "None", "dividendPayout": "336987000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "73770000", "operatingCashflow": "490823000", "capitalExpenditures": "161482000", "changeInReceivables": "4078000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238025000", "cashflowFromInvestment": "-151490000", "stockBasedCompensation": "7665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143492000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }