{ "ticker": { "uuid": "4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d", "symbol": "ARES", "name": "Ares Management LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d/" }, "ticker_metadata": { "id": 242, "uuid": "4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d", "symbol": "ARES", "name": "Ares Management LP", "asset_type": "equity", "market_cap": 41751986000, "stock_exchange_id": 3, "industry": "Asset Management", "sector": "Financial Services", "description": "Ares Management Corporation is an alternative asset manager in the United States, Europe, and Asia.", "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": "4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d", "symbol": "ARES", "name": "Ares Management LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4cbbbf1e-9e96-4061-bdb9-2f47189a7d6d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.1, "quality": 0.94, "momentum": 0.11, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 125.65, "market_cap": 28149825358.2, "pe_ratio": 39.5851, "earnings_yield": 0.0253, "ebitda_to_ev": 0.0664, "shareholder_yield": 0.0652, "roe": 0.1767, "piotroski_f_score": 7, "momentum_12_1": -0.2465, "volatility_252d": 0.3805 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:02.366082+00:00", "batch_id": "" }, "size": { "price_close": 125.65, "market_cap": 28149825358.2, "market_cap_usd": 28149825358.2, "enterprise_value": 37955022358.2, "shares_outstanding": 224033628, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 39.5851, "pb_ratio": 6.993, "ptbv_ratio": null, "ps_ratio": 4.634, "pcf_ratio": 16.7631, "pfcf_ratio": 16.1306, "ev_ebitda": 15.0511, "ev_ebit": 17.1273, "ev_sales": 6.2482, "ev_fcf": 21.7493, "earnings_yield": 0.0253, "fcf_yield": 0.046, "price_to_sales": 4.634, "price_to_book": 6.993, "price_to_cashflow": 16.7631, "ebitda_to_ev": 0.0664, "sales_yield": 0.16 }, "yield": { "dividend_yield": 0.0652, "buyback_yield": 0, "shareholder_yield": 0.0652, "debt_paydown_yield": null, "total_yield": 0.0652 }, "quality": { "gross_margin": 0.7658, "operating_margin": 0.3648, "net_margin": 0.1171, "ebitda_margin": 0.4151, "fcf_margin": 0.2873, "roe": 0.1767, "roa": 0.025, "roic": 0.1303, "roc_greenblatt": null, "asset_turnover": 0.2139, "cash_conversion": 2.454, "accruals_ratio": -0.0341, "sbc_to_revenue": 0.1219, "piotroski_f_score": 7, "altman_z_score": 1.3531, "earnings_stability_5y": 0.4894, "revenue_stability_5y": 0.4569, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1638, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.9713, "net_debt_to_ebitda": 3.8883, "debt_to_assets": 0.396, "interest_coverage": 2.8729, "current_ratio": 49.6734, "quick_ratio": 49.6734, "net_debt": 9805197000, "local_beta": 0.0011, "volatility_252d": 0.3805, "volatility_60d": 0.9408, "max_drawdown_12m": -0.4504, "risk_adjusted_momentum": -0.6476 }, "growth": { "revenue_growth_1y": 0.4239, "revenue_growth_3y_cagr": 0.2841, "revenue_growth_5y_cagr": 0.2968, "eps_growth_1y": 0.624, "eps_growth_3y_cagr": 0.4655, "eps_growth_5y_cagr": 0.2822, "fcf_growth_1y": -0.5808, "book_value_growth_1y": 0.0993, "revenue_growth": 0.4239, "earnings_growth": 0.624 }, "momentum": { "price_return_1m": -0.0048, "price_return_3m": 0.1568, "price_return_6m": -0.222, "price_return_9m": -0.2694, "price_return_12m": -0.25, "price_return_12m_ex1m": -0.2465, "momentum_6m": -0.222, "momentum_12m": -0.25, "momentum_12_1": -0.2465, "distance_from_52w_high": -0.3126, "distance_from_52w_low": 0.2507, "relative_strength": -0.35 }, "raw_ttm": { "revenue_ttm": 6074578000, "gross_profit_ttm": 4651646000, "ebit_ttm": 2216054000, "ebitda_ttm": 2521748000, "net_income_ttm": 711122000, "eps_diluted_ttm": 3.1742, "operating_cash_flow_ttm": 1679271000, "capital_expenditure_ttm": 65846000, "fcf_ttm": 1745117000, "dividends_paid_ttm": 1834352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 771353000, "cash_and_equivalents": 1438084000, "total_current_assets": 2880808000, "total_current_liabilities": 57995000, "net_ppe": null, "total_assets": 28394933000, "total_debt": 11243281000, "total_equity": 4025435000, "net_working_capital": 1442724000, "book_value_per_share": 17.968, "retained_earnings": -1656571000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1579626000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 79, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 70, "rank_ev_ebitda": 64, "rank_ev_ebit": 63, "rank_earnings_yield": 79, "rank_fcf_yield": 70, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 23, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 14, "rank_fcf_margin": 32, "rank_piotroski": 15, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 81 }, "composites": { "value_composite": 90, "quality_composite": 6, "momentum_composite": 89, "growth_composite": 2, "yield_composite": 8, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.3066, "os_score": 0.13, "value_percentile": 0.1, "quality_percentile": 0.94, "momentum_percentile": 0.11, "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": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3542, "ticker_id": 242, "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": "2026-06-07T06:52:02.366082+00:00", "batch_id": "", "os_score_delta": null, "price_close": 125.65, "market_cap": 28149825358.2, "market_cap_usd": 28149825358.2, "enterprise_value": 37955022358.2, "shares_outstanding": 224033628, "fx_rate_to_usd": null, "pe_ratio": 39.58508576, "pb_ratio": 6.99298967, "ptbv_ratio": null, "ps_ratio": 4.63403801, "pcf_ratio": 16.76312243, "pfcf_ratio": 16.13062354, "ev_ebitda": 15.05107662, "ev_ebit": 17.12730031, "ev_sales": 6.24817434, "ev_fcf": 21.74927088, "earnings_yield": 0.02526204, "fcf_yield": 0.04597855, "dividend_yield": 0.06516389, "buyback_yield": 0, "shareholder_yield": 0.06516389, "debt_paydown_yield": null, "total_yield": 0.06516389, "gross_margin": 0.76575624, "operating_margin": 0.36480789, "net_margin": 0.11706525, "ebitda_margin": 0.41513139, "fcf_margin": 0.28728201, "roe": 0.17665718, "roa": 0.02504398, "roic": 0.13027256, "roc_greenblatt": null, "asset_turnover": 0.21393176, "cash_conversion": 2.4540332, "accruals_ratio": -0.03409584, "sbc_to_revenue": 0.12190954, "debt_to_equity": 4.97130223, "net_debt_to_ebitda": 3.8882541, "debt_to_assets": 0.39596082, "interest_coverage": 2.87294403, "current_ratio": 49.67338564, "quick_ratio": 49.67338564, "net_debt": 9805197000, "revenue_growth_1y": 0.42387728, "revenue_growth_3y_cagr": 0.28414234, "revenue_growth_5y_cagr": 0.29682315, "eps_growth_1y": 0.6239926, "eps_growth_3y_cagr": 0.46553404, "eps_growth_5y_cagr": 0.28224774, "fcf_growth_1y": -0.58077533, "book_value_growth_1y": 0.09934478, "piotroski_f_score": 7, "altman_z_score": 1.35309845, "earnings_stability_5y": 0.489414, "revenue_stability_5y": 0.45692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00475248, "price_return_3m": 0.15676063, "price_return_6m": -0.22200551, "price_return_9m": -0.26944786, "price_return_12m": -0.25004148, "price_return_12m_ex1m": -0.2464603, "distance_from_52w_high": -0.3125608, "distance_from_52w_low": 0.25074657, "relative_strength": -0.35000506, "local_beta": 0.0011, "volatility_252d": 0.380549, "volatility_60d": 0.940822, "max_drawdown_12m": -0.4503769, "revenue_ttm": 6074578000, "gross_profit_ttm": 4651646000, "ebit_ttm": 2216054000, "ebitda_ttm": 2521748000, "net_income_ttm": 711122000, "eps_diluted_ttm": 3.17417526, "operating_cash_flow_ttm": 1679271000, "capital_expenditure_ttm": 65846000, "fcf_ttm": 1745117000, "dividends_paid_ttm": 1834352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 771353000, "cash_and_equivalents": 1438084000, "total_current_assets": 2880808000, "total_current_liabilities": 57995000, "net_ppe": null, "total_assets": 28394933000, "total_debt": 11243281000, "total_equity": 4025435000, "net_working_capital": 1442724000, "book_value_per_share": 17.96799452, "retained_earnings": -1656571000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1579626000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 79, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 70, "rank_ev_ebitda": 64, "rank_ev_ebit": 63, "rank_earnings_yield": 79, "rank_fcf_yield": 70, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 23, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 14, "rank_fcf_margin": 32, "rank_piotroski": 15, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 81, "value_composite": 90, "quality_composite": 6, "momentum_composite": 89, "growth_composite": 2, "yield_composite": 8, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 125.65, "os": 0.13, "value": 0.1, "quality": 0.94, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.5851, "earnings_yield": 0.0253, "shareholder_yield": 0.0652, "roe": 0.1767, "momentum_12_1": -0.2465, "complete_fields": { "id": 3542, "ticker_id": 242, "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": "2026-06-07T06:52:02.366082+00:00", "batch_id": "", "os_score_delta": null, "price_close": 125.65, "market_cap": 28149825358.2, "market_cap_usd": 28149825358.2, "enterprise_value": 37955022358.2, "shares_outstanding": 224033628, "fx_rate_to_usd": null, "pe_ratio": 39.58508576, "pb_ratio": 6.99298967, "ptbv_ratio": null, "ps_ratio": 4.63403801, "pcf_ratio": 16.76312243, "pfcf_ratio": 16.13062354, "ev_ebitda": 15.05107662, "ev_ebit": 17.12730031, "ev_sales": 6.24817434, "ev_fcf": 21.74927088, "earnings_yield": 0.02526204, "fcf_yield": 0.04597855, "dividend_yield": 0.06516389, "buyback_yield": 0, "shareholder_yield": 0.06516389, "debt_paydown_yield": null, "total_yield": 0.06516389, "gross_margin": 0.76575624, "operating_margin": 0.36480789, "net_margin": 0.11706525, "ebitda_margin": 0.41513139, "fcf_margin": 0.28728201, "roe": 0.17665718, "roa": 0.02504398, "roic": 0.13027256, "roc_greenblatt": null, "asset_turnover": 0.21393176, "cash_conversion": 2.4540332, "accruals_ratio": -0.03409584, "sbc_to_revenue": 0.12190954, "debt_to_equity": 4.97130223, "net_debt_to_ebitda": 3.8882541, "debt_to_assets": 0.39596082, "interest_coverage": 2.87294403, "current_ratio": 49.67338564, "quick_ratio": 49.67338564, "net_debt": 9805197000, "revenue_growth_1y": 0.42387728, "revenue_growth_3y_cagr": 0.28414234, "revenue_growth_5y_cagr": 0.29682315, "eps_growth_1y": 0.6239926, "eps_growth_3y_cagr": 0.46553404, "eps_growth_5y_cagr": 0.28224774, "fcf_growth_1y": -0.58077533, "book_value_growth_1y": 0.09934478, "piotroski_f_score": 7, "altman_z_score": 1.35309845, "earnings_stability_5y": 0.489414, "revenue_stability_5y": 0.45692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00475248, "price_return_3m": 0.15676063, "price_return_6m": -0.22200551, "price_return_9m": -0.26944786, "price_return_12m": -0.25004148, "price_return_12m_ex1m": -0.2464603, "distance_from_52w_high": -0.3125608, "distance_from_52w_low": 0.25074657, "relative_strength": -0.35000506, "local_beta": 0.0011, "volatility_252d": 0.380549, "volatility_60d": 0.940822, "max_drawdown_12m": -0.4503769, "revenue_ttm": 6074578000, "gross_profit_ttm": 4651646000, "ebit_ttm": 2216054000, "ebitda_ttm": 2521748000, "net_income_ttm": 711122000, "eps_diluted_ttm": 3.17417526, "operating_cash_flow_ttm": 1679271000, "capital_expenditure_ttm": 65846000, "fcf_ttm": 1745117000, "dividends_paid_ttm": 1834352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 771353000, "cash_and_equivalents": 1438084000, "total_current_assets": 2880808000, "total_current_liabilities": 57995000, "net_ppe": null, "total_assets": 28394933000, "total_debt": 11243281000, "total_equity": 4025435000, "net_working_capital": 1442724000, "book_value_per_share": 17.96799452, "retained_earnings": -1656571000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1579626000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 79, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 70, "rank_ev_ebitda": 64, "rank_ev_ebit": 63, "rank_earnings_yield": 79, "rank_fcf_yield": 70, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 23, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 14, "rank_fcf_margin": 32, "rank_piotroski": 15, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 81, "value_composite": 90, "quality_composite": 6, "momentum_composite": 89, "growth_composite": 2, "yield_composite": 8, "svqf_composite": 89, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 6470140000, "cost_of_revenue": 1630916000, "gross_profit": 4839224000, "ebit": 2054353000, "ebitda": 2296278000, "pretax_income": 1286893000, "tax_provision": 198535000, "net_income": 527361999, "net_income_to_common": 527361999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499960000, "total_current_assets": 3348749000, "total_assets": 28993001000, "short_term_debt": 1494754000, "long_term_debt": 11300487000, "total_debt": 12795241000, "total_liabilities": 20291613000, "total_equity": 4275463000, "shares_outstanding": 217361945, "goodwill_and_intangibles": 5569937000 }, "cash_flow": { "operating_cash_flow": 3266959000, "capital_expenditure": 72178000, "free_cash_flow": 3339137000, "dividends_paid": 1756688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217378, "ticker_id": 242, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2054353000", "ebitda": "2296278000", "netIncome": "527361999", "grossProfit": "4839224000", "depreciation": "None", "totalRevenue": "6470140000", "costOfRevenue": "1630916000", "interestIncome": "622724000", "incomeBeforeTax": "1286893000", "interestExpense": "767460000", "operatingIncome": "1761374000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "198535000", "reportedCurrency": "USD", "netInterestIncome": "-144736000", "nonInterestIncome": "None", "operatingExpenses": "3077850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241925000", "sellingGeneralAndAdministrative": "1048786000", "netIncomeFromContinuingOperations": "1088358000" }, "balance": { "goodwill": "3454107000", "inventory": "None", "commonStock": "3236000", "currentDebt": "None", "investments": "None", "totalAssets": "28993001000", "longTermDebt": "11300487000", "shortTermDebt": "1494754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2115830000", "reportedCurrency": "USD", "retainedEarnings": "-1452259000", "totalLiabilities": "20291613000", "otherCurrentAssets": "-51976000", "totalCurrentAssets": "3348749000", "currentLongTermDebt": "2251780000", "longTermInvestments": "12832917000", "shortTermInvestments": "None", "currentNetReceivables": "1900765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25644252000", "currentAccountsPayable": "1309604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14912377000", "totalShareholderEquity": "4275463000", "capitalLeaseObligations": "669999000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1494754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18796859000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "217361945", "intangibleAssetsExcludingGoodwill": "2115830000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088358000", "profitLoss": "None", "dividendPayout": "1756688000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3266959000", "capitalExpenditures": "72178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2427169000", "cashflowFromInvestment": "-1803639000", "stockBasedCompensation": "740549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1756688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6470140000, "cost_of_revenue": 1630916000, "gross_profit": 4839224000, "research_and_development": null, "selling_general_admin": 1048786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2054353000, "depreciation_amortisation": 241925000, "ebitda": 2296278000, "interest_expense": 767460000, "interest_income": null, "other_non_operating": null, "pretax_income": 1286893000, "tax_provision": 198535000, "effective_tax_rate": null, "net_income": 527361999, "net_income_continuing_ops": 1088358000, "net_income_to_common": 527361999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499960000, "short_term_investments": null, "net_receivables": 1900765000, "inventory": null, "other_current_assets": null, "total_current_assets": 3348749000, "net_ppe": null, "goodwill": 3454107000, "intangible_assets": 2115830000, "goodwill_and_intangibles": 5569937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25644252000, "total_assets": 28993001000, "short_term_debt": 1494754000, "accounts_payable": 1309604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1494754000, "long_term_debt": 11300487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18796859000, "total_liabilities": 20291613000, "total_debt": 12795241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1452259000, "total_equity": 4275463000, "shares_outstanding": 217361945, "operating_cash_flow": 3266959000, "stock_based_compensation": 740549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1803639000, "dividends_paid": 1756688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2427169000, "free_cash_flow": 3339137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2054353000", "ebitda": "2296278000", "netIncome": "527361999", "grossProfit": "4839224000", "depreciation": "None", "totalRevenue": "6470140000", "costOfRevenue": "1630916000", "interestIncome": "622724000", "incomeBeforeTax": "1286893000", "interestExpense": "767460000", "operatingIncome": "1761374000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "198535000", "reportedCurrency": "USD", "netInterestIncome": "-144736000", "nonInterestIncome": "None", "operatingExpenses": "3077850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241925000", "sellingGeneralAndAdministrative": "1048786000", "netIncomeFromContinuingOperations": "1088358000" }, "balance": { "goodwill": "3454107000", "inventory": "None", "commonStock": "3236000", "currentDebt": "None", "investments": "None", "totalAssets": "28993001000", "longTermDebt": "11300487000", "shortTermDebt": "1494754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2115830000", "reportedCurrency": "USD", "retainedEarnings": "-1452259000", "totalLiabilities": "20291613000", "otherCurrentAssets": "-51976000", "totalCurrentAssets": "3348749000", "currentLongTermDebt": "2251780000", "longTermInvestments": "12832917000", "shortTermInvestments": "None", "currentNetReceivables": "1900765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25644252000", "currentAccountsPayable": "1309604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14912377000", "totalShareholderEquity": "4275463000", "capitalLeaseObligations": "669999000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1494754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18796859000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "217361945", "intangibleAssetsExcludingGoodwill": "2115830000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088358000", "profitLoss": "None", "dividendPayout": "1756688000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3266959000", "capitalExpenditures": "72178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2427169000", "cashflowFromInvestment": "-1803639000", "stockBasedCompensation": "740549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1756688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243149000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 3884781000, "cost_of_revenue": 1731747000, "gross_profit": 2153034000, "ebit": 2253653000, "ebitda": 2412231000, "pretax_income": 1275352000, "tax_provision": 164617000, "net_income": 463742000, "net_income_to_common": 463742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2735465000, "total_current_assets": 4246259000, "total_assets": 24884308000, "short_term_debt": 275000000, "long_term_debt": 12231103000, "total_debt": 12506103000, "total_liabilities": 18060118000, "total_equity": 3543646000, "shares_outstanding": 198054451, "goodwill_and_intangibles": 2138464000 }, "cash_flow": { "operating_cash_flow": 2791154000, "capital_expenditure": 91509000, "free_cash_flow": 2882663000, "dividends_paid": 1310896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217383, "ticker_id": 242, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2253653000", "ebitda": "2412231000", "netIncome": "463742000", "grossProfit": "2153034000", "depreciation": "None", "totalRevenue": "3884781000", "costOfRevenue": "1731747000", "interestIncome": "976403000", "incomeBeforeTax": "1275352000", "interestExpense": "978301000", "operatingIncome": "946090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "164617000", "reportedCurrency": "USD", "netInterestIncome": "-978301000", "nonInterestIncome": "None", "operatingExpenses": "1206944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158578000", "sellingGeneralAndAdministrative": "1186065000", "netIncomeFromContinuingOperations": "1110735000" }, "balance": { "goodwill": "1162636000", "inventory": "None", "commonStock": "3132000", "currentDebt": "None", "investments": "None", "totalAssets": "24884308000", "longTermDebt": "12231103000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "975828000", "reportedCurrency": "USD", "retainedEarnings": "-837294000", "totalLiabilities": "18060118000", "otherCurrentAssets": "None", "totalCurrentAssets": "4246259000", "currentLongTermDebt": "275000000", "longTermInvestments": "17382619000", "shortTermInvestments": "None", "currentNetReceivables": "1510794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20638049000", "currentAccountsPayable": "686972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147967000", "totalShareholderEquity": "3543646000", "capitalLeaseObligations": "641864000", "otherCurrentLiabilities": "3370089000", "totalCurrentLiabilities": "4332061000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13728057000", "cashAndShortTermInvestments": "2735465000", "commonStockSharesOutstanding": "198054451", "intangibleAssetsExcludingGoodwill": "975828000", "cashAndCashEquivalentsAtCarryingValue": "2735465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110735000", "profitLoss": "None", "dividendPayout": "1310896000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2791154000", "capitalExpenditures": "91509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431594000", "cashflowFromInvestment": "-159404000", "stockBasedCompensation": "352851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1310896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3884781000, "cost_of_revenue": 1731747000, "gross_profit": 2153034000, "research_and_development": null, "selling_general_admin": 1186065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2253653000, "depreciation_amortisation": 158578000, "ebitda": 2412231000, "interest_expense": 978301000, "interest_income": null, "other_non_operating": null, "pretax_income": 1275352000, "tax_provision": 164617000, "effective_tax_rate": null, "net_income": 463742000, "net_income_continuing_ops": 1110735000, "net_income_to_common": 463742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2735465000, "short_term_investments": null, "net_receivables": 1510794000, "inventory": null, "other_current_assets": null, "total_current_assets": 4246259000, "net_ppe": null, "goodwill": 1162636000, "intangible_assets": 975828000, "goodwill_and_intangibles": 2138464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20638049000, "total_assets": 24884308000, "short_term_debt": 275000000, "accounts_payable": 686972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4332061000, "long_term_debt": 12231103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13728057000, "total_liabilities": 18060118000, "total_debt": 12506103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -837294000, "total_equity": 3543646000, "shares_outstanding": 198054451, "operating_cash_flow": 2791154000, "stock_based_compensation": 352851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159404000, "dividends_paid": 1310896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1431594000, "free_cash_flow": 2882663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2253653000", "ebitda": "2412231000", "netIncome": "463742000", "grossProfit": "2153034000", "depreciation": "None", "totalRevenue": "3884781000", "costOfRevenue": "1731747000", "interestIncome": "976403000", "incomeBeforeTax": "1275352000", "interestExpense": "978301000", "operatingIncome": "946090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "164617000", "reportedCurrency": "USD", "netInterestIncome": "-978301000", "nonInterestIncome": "None", "operatingExpenses": "1206944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158578000", "sellingGeneralAndAdministrative": "1186065000", "netIncomeFromContinuingOperations": "1110735000" }, "balance": { "goodwill": "1162636000", "inventory": "None", "commonStock": "3132000", "currentDebt": "None", "investments": "None", "totalAssets": "24884308000", "longTermDebt": "12231103000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "975828000", "reportedCurrency": "USD", "retainedEarnings": "-837294000", "totalLiabilities": "18060118000", "otherCurrentAssets": "None", "totalCurrentAssets": "4246259000", "currentLongTermDebt": "275000000", "longTermInvestments": "17382619000", "shortTermInvestments": "None", "currentNetReceivables": "1510794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20638049000", "currentAccountsPayable": "686972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147967000", "totalShareholderEquity": "3543646000", "capitalLeaseObligations": "641864000", "otherCurrentLiabilities": "3370089000", "totalCurrentLiabilities": "4332061000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13728057000", "cashAndShortTermInvestments": "2735465000", "commonStockSharesOutstanding": "198054451", "intangibleAssetsExcludingGoodwill": "975828000", "cashAndCashEquivalentsAtCarryingValue": "2735465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110735000", "profitLoss": "None", "dividendPayout": "1310896000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2791154000", "capitalExpenditures": "91509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431594000", "cashflowFromInvestment": "-159404000", "stockBasedCompensation": "352851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1310896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158578000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 3631884000, "cost_of_revenue": 1486698000, "gross_profit": 2145186000, "ebit": 2193939000, "ebitda": 2425651000, "pretax_income": 1333063000, "tax_provision": 172971000, "net_income": 474326000, "net_income_to_common": 474326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1497785000, "total_current_assets": 2770961000, "total_assets": 24730500000, "short_term_debt": 125241000, "long_term_debt": 15311137000, "total_debt": 15436378000, "total_liabilities": 20256187000, "total_equity": 1893399000, "shares_outstanding": 195773426, "goodwill_and_intangibles": 2182471000 }, "cash_flow": { "operating_cash_flow": -233261000, "capital_expenditure": 67183000, "free_cash_flow": -166078000, "dividends_paid": 1030666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217388, "ticker_id": 242, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2193939000", "ebitda": "2425651000", "netIncome": "474326000", "grossProfit": "2145186000", "depreciation": "None", "totalRevenue": "3631884000", "costOfRevenue": "1486698000", "interestIncome": "1014821000", "incomeBeforeTax": "1333063000", "interestExpense": "860876000", "operatingIncome": "834026000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "172971000", "reportedCurrency": "USD", "netInterestIncome": "-860876000", "nonInterestIncome": "None", "operatingExpenses": "1311160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1486698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231712000", "sellingGeneralAndAdministrative": "1267668000", "netIncomeFromContinuingOperations": "1160092000" }, "balance": { "goodwill": "1123976000", "inventory": "None", "commonStock": "3076000", "currentDebt": "None", "investments": "None", "totalAssets": "24730500000", "longTermDebt": "15311137000", "shortTermDebt": "125241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1058495000", "reportedCurrency": "USD", "retainedEarnings": "-495083000", "totalLiabilities": "20256187000", "otherCurrentAssets": "-2770961000", "totalCurrentAssets": "2770961000", "currentLongTermDebt": "125241000", "longTermInvestments": "19226519000", "shortTermInvestments": "-18703481000", "currentNetReceivables": "1273176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21959539000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15755950000", "totalShareholderEquity": "1893399000", "capitalLeaseObligations": "319572000", "otherCurrentLiabilities": "3242535000", "totalCurrentLiabilities": "3791183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16465004000", "cashAndShortTermInvestments": "1497785000", "commonStockSharesOutstanding": "195773426", "intangibleAssetsExcludingGoodwill": "1058495000", "cashAndCashEquivalentsAtCarryingValue": "1497785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160092000", "profitLoss": "None", "dividendPayout": "1030666000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "48858000", "operatingCashflow": "-233261000", "capitalExpenditures": "67183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292126000", "cashflowFromInvestment": "-111079000", "stockBasedCompensation": "255965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1030666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1202881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3631884000, "cost_of_revenue": 1486698000, "gross_profit": 2145186000, "research_and_development": 0.34, "selling_general_admin": 1267668000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2193939000, "depreciation_amortisation": 231712000, "ebitda": 2425651000, "interest_expense": 860876000, "interest_income": null, "other_non_operating": null, "pretax_income": 1333063000, "tax_provision": 172971000, "effective_tax_rate": null, "net_income": 474326000, "net_income_continuing_ops": 1160092000, "net_income_to_common": 474326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1497785000, "short_term_investments": -18703481000, "net_receivables": 1273176000, "inventory": null, "other_current_assets": null, "total_current_assets": 2770961000, "net_ppe": null, "goodwill": 1123976000, "intangible_assets": 1058495000, "goodwill_and_intangibles": 2182471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21959539000, "total_assets": 24730500000, "short_term_debt": 125241000, "accounts_payable": 423407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3791183000, "long_term_debt": 15311137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16465004000, "total_liabilities": 20256187000, "total_debt": 15436378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -495083000, "total_equity": 1893399000, "shares_outstanding": 195773426, "operating_cash_flow": -233261000, "stock_based_compensation": 255965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111079000, "dividends_paid": 1030666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292126000, "free_cash_flow": -166078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2193939000", "ebitda": "2425651000", "netIncome": "474326000", "grossProfit": "2145186000", "depreciation": "None", "totalRevenue": "3631884000", "costOfRevenue": "1486698000", "interestIncome": "1014821000", "incomeBeforeTax": "1333063000", "interestExpense": "860876000", "operatingIncome": "834026000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "172971000", "reportedCurrency": "USD", "netInterestIncome": "-860876000", "nonInterestIncome": "None", "operatingExpenses": "1311160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1486698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231712000", "sellingGeneralAndAdministrative": "1267668000", "netIncomeFromContinuingOperations": "1160092000" }, "balance": { "goodwill": "1123976000", "inventory": "None", "commonStock": "3076000", "currentDebt": "None", "investments": "None", "totalAssets": "24730500000", "longTermDebt": "15311137000", "shortTermDebt": "125241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1058495000", "reportedCurrency": "USD", "retainedEarnings": "-495083000", "totalLiabilities": "20256187000", "otherCurrentAssets": "-2770961000", "totalCurrentAssets": "2770961000", "currentLongTermDebt": "125241000", "longTermInvestments": "19226519000", "shortTermInvestments": "-18703481000", "currentNetReceivables": "1273176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21959539000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15755950000", "totalShareholderEquity": "1893399000", "capitalLeaseObligations": "319572000", "otherCurrentLiabilities": "3242535000", "totalCurrentLiabilities": "3791183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16465004000", "cashAndShortTermInvestments": "1497785000", "commonStockSharesOutstanding": "195773426", "intangibleAssetsExcludingGoodwill": "1058495000", "cashAndCashEquivalentsAtCarryingValue": "1497785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160092000", "profitLoss": "None", "dividendPayout": "1030666000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "48858000", "operatingCashflow": "-233261000", "capitalExpenditures": "67183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292126000", "cashflowFromInvestment": "-111079000", "stockBasedCompensation": "255965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1030666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1202881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231712000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 3055443000, "cost_of_revenue": 1498590000, "gross_profit": 1556853000, "ebit": 993523000, "ebitda": 1334864000, "pretax_income": 510806000, "tax_provision": 71891000, "net_income": 167541000, "net_income_to_common": 167541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1114628000, "total_current_assets": 2199412000, "total_assets": 22002839000, "short_term_debt": 168046000, "long_term_debt": 2273854000, "total_debt": 2441900000, "total_liabilities": 18204221000, "total_equity": 1589239000, "shares_outstanding": 175510798, "goodwill_and_intangibles": 2207876000 }, "cash_flow": { "operating_cash_flow": -734112000, "capital_expenditure": 35796000, "free_cash_flow": -698316000, "dividends_paid": 836364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217393, "ticker_id": 242, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "993523000", "ebitda": "1334864000", "netIncome": "167541000", "grossProfit": "1556853000", "depreciation": "None", "totalRevenue": "3055443000", "costOfRevenue": "1498590000", "interestIncome": "595928000", "incomeBeforeTax": "510806000", "interestExpense": "482717000", "operatingIncome": "306358000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "71891000", "reportedCurrency": "USD", "netInterestIncome": "113211000", "nonInterestIncome": "None", "operatingExpenses": "1250495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "27250000", "costofGoodsAndServicesSold": "1498590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341341000", "sellingGeneralAndAdministrative": "1214085000", "netIncomeFromContinuingOperations": "438915000" }, "balance": { "goodwill": "999656000", "inventory": "None", "commonStock": "2946000", "currentDebt": "None", "investments": "None", "totalAssets": "22002839000", "longTermDebt": "2273854000", "shortTermDebt": "168046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1208220000", "reportedCurrency": "USD", "retainedEarnings": "-369475000", "totalLiabilities": "18204221000", "otherCurrentAssets": "-2199412000", "totalCurrentAssets": "2199412000", "currentLongTermDebt": "168046000", "longTermInvestments": "3974734000", "shortTermInvestments": "1", "currentNetReceivables": "1084784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19803427000", "currentAccountsPayable": "400207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236028000", "shortLongTermDebtTotal": "13334236000", "totalShareholderEquity": "1589239000", "capitalLeaseObligations": "190616000", "otherCurrentLiabilities": "2853237000", "totalCurrentLiabilities": "3421490000", "otherNonCurrentLiabilities": "2472825000", "totalNonCurrentLiabilities": "14782731000", "cashAndShortTermInvestments": "1114628000", "commonStockSharesOutstanding": "175510798", "intangibleAssetsExcludingGoodwill": "1208220000", "cashAndCashEquivalentsAtCarryingValue": "1114628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "438915000", "profitLoss": "None", "dividendPayout": "836364000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-734112000", "capitalExpenditures": "35796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1128063000", "cashflowFromInvestment": "-337379000", "stockBasedCompensation": "200391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "836364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3055443000, "cost_of_revenue": 1498590000, "gross_profit": 1556853000, "research_and_development": 0.16, "selling_general_admin": 1214085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 993523000, "depreciation_amortisation": 341341000, "ebitda": 1334864000, "interest_expense": 482717000, "interest_income": null, "other_non_operating": null, "pretax_income": 510806000, "tax_provision": 71891000, "effective_tax_rate": null, "net_income": 167541000, "net_income_continuing_ops": 438915000, "net_income_to_common": 167541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1114628000, "short_term_investments": 1, "net_receivables": 1084784000, "inventory": null, "other_current_assets": null, "total_current_assets": 2199412000, "net_ppe": null, "goodwill": 999656000, "intangible_assets": 1208220000, "goodwill_and_intangibles": 2207876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19803427000, "total_assets": 22002839000, "short_term_debt": 168046000, "accounts_payable": 400207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3421490000, "long_term_debt": 2273854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14782731000, "total_liabilities": 18204221000, "total_debt": 2441900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -369475000, "total_equity": 1589239000, "shares_outstanding": 175510798, "operating_cash_flow": -734112000, "stock_based_compensation": 200391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337379000, "dividends_paid": 836364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1128063000, "free_cash_flow": -698316000, "net_change_in_cash": 56572000 }, "raw_data": { "income": { "ebit": "993523000", "ebitda": "1334864000", "netIncome": "167541000", "grossProfit": "1556853000", "depreciation": "None", "totalRevenue": "3055443000", "costOfRevenue": "1498590000", "interestIncome": "595928000", "incomeBeforeTax": "510806000", "interestExpense": "482717000", "operatingIncome": "306358000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "71891000", "reportedCurrency": "USD", "netInterestIncome": "113211000", "nonInterestIncome": "None", "operatingExpenses": "1250495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "27250000", "costofGoodsAndServicesSold": "1498590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341341000", "sellingGeneralAndAdministrative": "1214085000", "netIncomeFromContinuingOperations": "438915000" }, "balance": { "goodwill": "999656000", "inventory": "None", "commonStock": "2946000", "currentDebt": "None", "investments": "None", "totalAssets": "22002839000", "longTermDebt": "2273854000", "shortTermDebt": "168046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1208220000", "reportedCurrency": "USD", "retainedEarnings": "-369475000", "totalLiabilities": "18204221000", "otherCurrentAssets": "-2199412000", "totalCurrentAssets": "2199412000", "currentLongTermDebt": "168046000", "longTermInvestments": "3974734000", "shortTermInvestments": "1", "currentNetReceivables": "1084784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19803427000", "currentAccountsPayable": "400207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236028000", "shortLongTermDebtTotal": "13334236000", "totalShareholderEquity": "1589239000", "capitalLeaseObligations": "190616000", "otherCurrentLiabilities": "2853237000", "totalCurrentLiabilities": "3421490000", "otherNonCurrentLiabilities": "2472825000", "totalNonCurrentLiabilities": "14782731000", "cashAndShortTermInvestments": "1114628000", "commonStockSharesOutstanding": "175510798", "intangibleAssetsExcludingGoodwill": "1208220000", "cashAndCashEquivalentsAtCarryingValue": "1114628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "438915000", "profitLoss": "None", "dividendPayout": "836364000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-734112000", "capitalExpenditures": "35796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1128063000", "cashflowFromInvestment": "-337379000", "stockBasedCompensation": "200391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "836364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341341000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 4212091000, "cost_of_revenue": 1162633000, "gross_profit": 3049458000, "ebit": 1360498000, "ebitda": 1473791000, "pretax_income": 1065690000, "tax_provision": 147385000, "net_income": 408837000, "net_income_to_common": 408837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1392846000, "total_current_assets": 2550782000, "total_assets": 21605164000, "short_term_debt": 127771000, "long_term_debt": 12217641000, "total_debt": 12345412000, "total_liabilities": 17790738000, "total_equity": 1825227000, "shares_outstanding": 180112271, "goodwill_and_intangibles": 2210790000 }, "cash_flow": { "operating_cash_flow": -2596045000, "capital_expenditure": 27226000, "free_cash_flow": -2568819000, "dividends_paid": 604356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217398, "ticker_id": 242, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1360498000", "ebitda": "1473791000", "netIncome": "408837000", "grossProfit": "3049458000", "depreciation": "None", "totalRevenue": "4212091000", "costOfRevenue": "1162633000", "interestIncome": "447683000", "incomeBeforeTax": "1065690000", "interestExpense": "294808000", "operatingIncome": "802008000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "147385000", "reportedCurrency": "USD", "netInterestIncome": "152875000", "nonInterestIncome": "None", "operatingExpenses": "2247450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "43369000", "costofGoodsAndServicesSold": "1162633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113293000", "sellingGeneralAndAdministrative": "2184964000", "netIncomeFromContinuingOperations": "918305000" }, "balance": { "goodwill": "787972000", "inventory": "-5681999", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "21605164000", "longTermDebt": "12217641000", "shortTermDebt": "127771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1422818000", "reportedCurrency": "USD", "retainedEarnings": "-89382000", "totalLiabilities": "17790738000", "otherCurrentAssets": "-2550782000", "totalCurrentAssets": "2550782000", "currentLongTermDebt": "71500000", "longTermInvestments": "16500942000", "shortTermInvestments": "5682000", "currentNetReceivables": "1157936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19054382000", "currentAccountsPayable": "382931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "239923000", "shortLongTermDebtTotal": "12494216000", "totalShareholderEquity": "1825227000", "capitalLeaseObligations": "205075000", "otherCurrentLiabilities": "3507361000", "totalCurrentLiabilities": "4018063000", "otherNonCurrentLiabilities": "2395427000", "totalNonCurrentLiabilities": "13772675000", "cashAndShortTermInvestments": "1392846000", "commonStockSharesOutstanding": "180112271", "intangibleAssetsExcludingGoodwill": "1422818000", "cashAndCashEquivalentsAtCarryingValue": "1392846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "918305000", "profitLoss": "None", "dividendPayout": "604356000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "190134000", "operatingCashflow": "-2596045000", "capitalExpenditures": "27226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3503625000", "cashflowFromInvestment": "-1084633000", "stockBasedCompensation": "237191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "604356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4212091000, "cost_of_revenue": 1162633000, "gross_profit": 3049458000, "research_and_development": 0.25, "selling_general_admin": 2184964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1360498000, "depreciation_amortisation": 113293000, "ebitda": 1473791000, "interest_expense": 294808000, "interest_income": null, "other_non_operating": null, "pretax_income": 1065690000, "tax_provision": 147385000, "effective_tax_rate": null, "net_income": 408837000, "net_income_continuing_ops": 918305000, "net_income_to_common": 408837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1392846000, "short_term_investments": 5682000, "net_receivables": 1157936000, "inventory": -5681999, "other_current_assets": null, "total_current_assets": 2550782000, "net_ppe": null, "goodwill": 787972000, "intangible_assets": 1422818000, "goodwill_and_intangibles": 2210790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19054382000, "total_assets": 21605164000, "short_term_debt": 127771000, "accounts_payable": 382931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4018063000, "long_term_debt": 12217641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13772675000, "total_liabilities": 17790738000, "total_debt": 12345412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89382000, "total_equity": 1825227000, "shares_outstanding": 180112271, "operating_cash_flow": -2596045000, "stock_based_compensation": 237191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084633000, "dividends_paid": 604356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3503625000, "free_cash_flow": -2568819000, "net_change_in_cash": -177053000 }, "raw_data": { "income": { "ebit": "1360498000", "ebitda": "1473791000", "netIncome": "408837000", "grossProfit": "3049458000", "depreciation": "None", "totalRevenue": "4212091000", "costOfRevenue": "1162633000", "interestIncome": "447683000", "incomeBeforeTax": "1065690000", "interestExpense": "294808000", "operatingIncome": "802008000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "147385000", "reportedCurrency": "USD", "netInterestIncome": "152875000", "nonInterestIncome": "None", "operatingExpenses": "2247450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "43369000", "costofGoodsAndServicesSold": "1162633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113293000", "sellingGeneralAndAdministrative": "2184964000", "netIncomeFromContinuingOperations": "918305000" }, "balance": { "goodwill": "787972000", "inventory": "-5681999", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "21605164000", "longTermDebt": "12217641000", "shortTermDebt": "127771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1422818000", "reportedCurrency": "USD", "retainedEarnings": "-89382000", "totalLiabilities": "17790738000", "otherCurrentAssets": "-2550782000", "totalCurrentAssets": "2550782000", "currentLongTermDebt": "71500000", "longTermInvestments": "16500942000", "shortTermInvestments": "5682000", "currentNetReceivables": "1157936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19054382000", "currentAccountsPayable": "382931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "239923000", "shortLongTermDebtTotal": "12494216000", "totalShareholderEquity": "1825227000", "capitalLeaseObligations": "205075000", "otherCurrentLiabilities": "3507361000", "totalCurrentLiabilities": "4018063000", "otherNonCurrentLiabilities": "2395427000", "totalNonCurrentLiabilities": "13772675000", "cashAndShortTermInvestments": "1392846000", "commonStockSharesOutstanding": "180112271", "intangibleAssetsExcludingGoodwill": "1422818000", "cashAndCashEquivalentsAtCarryingValue": "1392846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "918305000", "profitLoss": "None", "dividendPayout": "604356000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "190134000", "operatingCashflow": "-2596045000", "capitalExpenditures": "27226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3503625000", "cashflowFromInvestment": "-1084633000", "stockBasedCompensation": "237191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "604356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113293000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1764046000, "cost_of_revenue": 767252000, "gross_profit": 996794000, "ebit": 690702000, "ebitda": 731950000, "pretax_income": 379478000, "tax_provision": 54993000, "net_income": 152142000, "net_income_to_common": 152142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1062189000, "total_current_assets": 1687469000, "total_assets": 15168992000, "short_term_debt": 121909000, "long_term_debt": 642998000, "total_debt": 764907000, "total_liabilities": 12697218000, "total_equity": 1193685000, "shares_outstanding": 149508498, "goodwill_and_intangibles": 593135000 }, "cash_flow": { "operating_cash_flow": -425659000, "capital_expenditure": 15942000, "free_cash_flow": -409717000, "dividends_paid": 468480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217403, "ticker_id": 242, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "690702000", "ebitda": "731950000", "netIncome": "152142000", "grossProfit": "996794000", "depreciation": "None", "totalRevenue": "1764046000", "costOfRevenue": "767252000", "interestIncome": "471723000", "incomeBeforeTax": "379478000", "interestExpense": "311224000", "operatingIncome": "313560000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "54993000", "reportedCurrency": "USD", "netInterestIncome": "160499000", "nonInterestIncome": "None", "operatingExpenses": "683234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "65918000", "costofGoodsAndServicesSold": "767252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41248000", "sellingGeneralAndAdministrative": "663115000", "netIncomeFromContinuingOperations": "324485000" }, "balance": { "goodwill": "371047000", "inventory": "-1439999", "commonStock": "2596000", "currentDebt": "None", "investments": "None", "totalAssets": "15168992000", "longTermDebt": "642998000", "shortTermDebt": "121909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "222088000", "reportedCurrency": "USD", "retainedEarnings": "-151824000", "totalLiabilities": "12697218000", "otherCurrentAssets": "-1687469000", "totalCurrentAssets": "1687469000", "currentLongTermDebt": "71500000", "longTermInvestments": "1682759000", "shortTermInvestments": "1439999", "currentNetReceivables": "625280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13481524000", "currentAccountsPayable": "162113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217002000", "shortLongTermDebtTotal": "10903219000", "totalShareholderEquity": "1193685000", "capitalLeaseObligations": "180236000", "otherCurrentLiabilities": "1409593000", "totalCurrentLiabilities": "1693615000", "otherNonCurrentLiabilities": "993614000", "totalNonCurrentLiabilities": "11003603000", "cashAndShortTermInvestments": "1062189000", "commonStockSharesOutstanding": "149508498", "intangibleAssetsExcludingGoodwill": "222088000", "cashAndCashEquivalentsAtCarryingValue": "1062189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324485000", "profitLoss": "None", "dividendPayout": "468480000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "85635000", "operatingCashflow": "-425659000", "capitalExpenditures": "15942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "943895000", "cashflowFromInvestment": "-136764000", "stockBasedCompensation": "122986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "381472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2295252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1764046000, "cost_of_revenue": 767252000, "gross_profit": 996794000, "research_and_development": 0.23, "selling_general_admin": 663115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 690702000, "depreciation_amortisation": 41248000, "ebitda": 731950000, "interest_expense": 311224000, "interest_income": null, "other_non_operating": null, "pretax_income": 379478000, "tax_provision": 54993000, "effective_tax_rate": null, "net_income": 152142000, "net_income_continuing_ops": 324485000, "net_income_to_common": 152142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1062189000, "short_term_investments": 1439999, "net_receivables": 625280000, "inventory": -1439999, "other_current_assets": null, "total_current_assets": 1687469000, "net_ppe": null, "goodwill": 371047000, "intangible_assets": 222088000, "goodwill_and_intangibles": 593135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13481524000, "total_assets": 15168992000, "short_term_debt": 121909000, "accounts_payable": 162113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1693615000, "long_term_debt": 642998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11003603000, "total_liabilities": 12697218000, "total_debt": 764907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151824000, "total_equity": 1193685000, "shares_outstanding": 149508498, "operating_cash_flow": -425659000, "stock_based_compensation": 122986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136764000, "dividends_paid": 468480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 943895000, "free_cash_flow": -409717000, "net_change_in_cash": 381472000 }, "raw_data": { "income": { "ebit": "690702000", "ebitda": "731950000", "netIncome": "152142000", "grossProfit": "996794000", "depreciation": "None", "totalRevenue": "1764046000", "costOfRevenue": "767252000", "interestIncome": "471723000", "incomeBeforeTax": "379478000", "interestExpense": "311224000", "operatingIncome": "313560000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "54993000", "reportedCurrency": "USD", "netInterestIncome": "160499000", "nonInterestIncome": "None", "operatingExpenses": "683234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "65918000", "costofGoodsAndServicesSold": "767252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41248000", "sellingGeneralAndAdministrative": "663115000", "netIncomeFromContinuingOperations": "324485000" }, "balance": { "goodwill": "371047000", "inventory": "-1439999", "commonStock": "2596000", "currentDebt": "None", "investments": "None", "totalAssets": "15168992000", "longTermDebt": "642998000", "shortTermDebt": "121909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "222088000", "reportedCurrency": "USD", "retainedEarnings": "-151824000", "totalLiabilities": "12697218000", "otherCurrentAssets": "-1687469000", "totalCurrentAssets": "1687469000", "currentLongTermDebt": "71500000", "longTermInvestments": "1682759000", "shortTermInvestments": "1439999", "currentNetReceivables": "625280000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13481524000", "currentAccountsPayable": "162113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217002000", "shortLongTermDebtTotal": "10903219000", "totalShareholderEquity": "1193685000", "capitalLeaseObligations": "180236000", "otherCurrentLiabilities": "1409593000", "totalCurrentLiabilities": "1693615000", "otherNonCurrentLiabilities": "993614000", "totalNonCurrentLiabilities": "11003603000", "cashAndShortTermInvestments": "1062189000", "commonStockSharesOutstanding": "149508498", "intangibleAssetsExcludingGoodwill": "222088000", "cashAndCashEquivalentsAtCarryingValue": "1062189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324485000", "profitLoss": "None", "dividendPayout": "468480000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "85635000", "operatingCashflow": "-425659000", "capitalExpenditures": "15942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "943895000", "cashflowFromInvestment": "-136764000", "stockBasedCompensation": "122986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "468480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "381472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2295252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41248000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1765438000, "cost_of_revenue": 653352000, "gross_profit": 1112086000, "ebit": 722596000, "ebitda": 762055000, "pretax_income": 425180000, "tax_provision": 52376000, "net_income": 148884000, "net_income_to_common": 148884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 744705000, "total_current_assets": 1184285000, "total_assets": 12014196000, "short_term_debt": 106050000, "long_term_debt": 316609000, "total_debt": 422659000, "total_liabilities": 10155598000, "total_equity": 768290000, "shares_outstanding": 119877429, "goodwill_and_intangibles": 151830000 }, "cash_flow": { "operating_cash_flow": -2083021000, "capital_expenditure": 16796000, "free_cash_flow": -2066225000, "dividends_paid": 345367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217408, "ticker_id": 242, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "722596000", "ebitda": "762055000", "netIncome": "148884000", "grossProfit": "1112086000", "depreciation": "None", "totalRevenue": "1765438000", "costOfRevenue": "653352000", "interestIncome": "403105000", "incomeBeforeTax": "425180000", "interestExpense": "297416000", "operatingIncome": "302641000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "52376000", "reportedCurrency": "USD", "netInterestIncome": "105689000", "nonInterestIncome": "None", "operatingExpenses": "809445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "122539000", "costofGoodsAndServicesSold": "653352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39459000", "sellingGeneralAndAdministrative": "767400000", "netIncomeFromContinuingOperations": "372804000" }, "balance": { "goodwill": "143855000", "inventory": "1", "commonStock": "1152000", "currentDebt": "None", "investments": "None", "totalAssets": "12014196000", "longTermDebt": "316609000", "shortTermDebt": "106050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7975000", "reportedCurrency": "USD", "retainedEarnings": "-50820000", "totalLiabilities": "10155598000", "otherCurrentAssets": "-1184285000", "totalCurrentAssets": "1184285000", "currentLongTermDebt": "71500000", "longTermInvestments": "1663664000", "shortTermInvestments": "None", "currentNetReceivables": "439580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10829911000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208076000", "shortLongTermDebtTotal": "8566418000", "totalShareholderEquity": "768290000", "capitalLeaseObligations": "168817000", "otherCurrentLiabilities": "1401355000", "totalCurrentLiabilities": "1657435000", "otherNonCurrentLiabilities": "829764000", "totalNonCurrentLiabilities": "8498163000", "cashAndShortTermInvestments": "744705000", "commonStockSharesOutstanding": "119877429", "intangibleAssetsExcludingGoodwill": "7975000", "cashAndCashEquivalentsAtCarryingValue": "744705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372804000", "profitLoss": "None", "dividendPayout": "345367000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-241450000", "operatingCashflow": "-2083021000", "capitalExpenditures": "16796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2122330000", "cashflowFromInvestment": "-16796000", "stockBasedCompensation": "97691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "345367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22513000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1765438000, "cost_of_revenue": 653352000, "gross_profit": 1112086000, "research_and_development": 0.24, "selling_general_admin": 767400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 722596000, "depreciation_amortisation": 39459000, "ebitda": 762055000, "interest_expense": 297416000, "interest_income": null, "other_non_operating": null, "pretax_income": 425180000, "tax_provision": 52376000, "effective_tax_rate": null, "net_income": 148884000, "net_income_continuing_ops": 372804000, "net_income_to_common": 148884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 744705000, "short_term_investments": null, "net_receivables": 439580000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1184285000, "net_ppe": null, "goodwill": 143855000, "intangible_assets": 7975000, "goodwill_and_intangibles": 151830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10829911000, "total_assets": 12014196000, "short_term_debt": 106050000, "accounts_payable": 150030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1657435000, "long_term_debt": 316609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8498163000, "total_liabilities": 10155598000, "total_debt": 422659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50820000, "total_equity": 768290000, "shares_outstanding": 119877429, "operating_cash_flow": -2083021000, "stock_based_compensation": 97691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16796000, "dividends_paid": 345367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2122330000, "free_cash_flow": -2066225000, "net_change_in_cash": 22513000 }, "raw_data": { "income": { "ebit": "722596000", "ebitda": "762055000", "netIncome": "148884000", "grossProfit": "1112086000", "depreciation": "None", "totalRevenue": "1765438000", "costOfRevenue": "653352000", "interestIncome": "403105000", "incomeBeforeTax": "425180000", "interestExpense": "297416000", "operatingIncome": "302641000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "52376000", "reportedCurrency": "USD", "netInterestIncome": "105689000", "nonInterestIncome": "None", "operatingExpenses": "809445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "122539000", "costofGoodsAndServicesSold": "653352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39459000", "sellingGeneralAndAdministrative": "767400000", "netIncomeFromContinuingOperations": "372804000" }, "balance": { "goodwill": "143855000", "inventory": "1", "commonStock": "1152000", "currentDebt": "None", "investments": "None", "totalAssets": "12014196000", "longTermDebt": "316609000", "shortTermDebt": "106050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7975000", "reportedCurrency": "USD", "retainedEarnings": "-50820000", "totalLiabilities": "10155598000", "otherCurrentAssets": "-1184285000", "totalCurrentAssets": "1184285000", "currentLongTermDebt": "71500000", "longTermInvestments": "1663664000", "shortTermInvestments": "None", "currentNetReceivables": "439580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10829911000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208076000", "shortLongTermDebtTotal": "8566418000", "totalShareholderEquity": "768290000", "capitalLeaseObligations": "168817000", "otherCurrentLiabilities": "1401355000", "totalCurrentLiabilities": "1657435000", "otherNonCurrentLiabilities": "829764000", "totalNonCurrentLiabilities": "8498163000", "cashAndShortTermInvestments": "744705000", "commonStockSharesOutstanding": "119877429", "intangibleAssetsExcludingGoodwill": "7975000", "cashAndCashEquivalentsAtCarryingValue": "744705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372804000", "profitLoss": "None", "dividendPayout": "345367000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-241450000", "operatingCashflow": "-2083021000", "capitalExpenditures": "16796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2122330000", "cashflowFromInvestment": "-16796000", "stockBasedCompensation": "97691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "345367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22513000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39459000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 958461000, "cost_of_revenue": 570380000, "gross_profit": 388081000, "ebit": 428684000, "ebitda": 457201000, "pretax_income": 184341000, "tax_provision": 32202000, "net_income": 57020000, "net_income_to_common": 57020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494891000, "total_current_assets": 839060000, "total_assets": 10154692000, "short_term_debt": 207921000, "long_term_debt": 480952000, "total_debt": 688873000, "total_liabilities": 8760351000, "total_equity": 587924000, "shares_outstanding": 96023147, "goodwill_and_intangibles": 175220000 }, "cash_flow": { "operating_cash_flow": 428078000, "capital_expenditure": 18419000, "free_cash_flow": 446497000, "dividends_paid": 156549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217413, "ticker_id": 242, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428684000", "ebitda": "457201000", "netIncome": "57020000", "grossProfit": "388081000", "depreciation": "None", "totalRevenue": "958461000", "costOfRevenue": "570380000", "interestIncome": "344903000", "incomeBeforeTax": "184341000", "interestExpense": "244343000", "operatingIncome": "88099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32202000", "reportedCurrency": "USD", "netInterestIncome": "100560000", "nonInterestIncome": "None", "operatingExpenses": "299982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4293000", "costofGoodsAndServicesSold": "570380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28517000", "sellingGeneralAndAdministrative": "246218000", "netIncomeFromContinuingOperations": "152139000" }, "balance": { "goodwill": "143786000", "inventory": "1", "commonStock": "1016000", "currentDebt": "None", "investments": "None", "totalAssets": "10154692000", "longTermDebt": "480952000", "shortTermDebt": "207921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31434000", "reportedCurrency": "USD", "retainedEarnings": "-29336000", "totalLiabilities": "8760351000", "otherCurrentAssets": "48988000", "totalCurrentAssets": "839060000", "currentLongTermDebt": "115124000", "longTermInvestments": "1326137000", "shortTermInvestments": "None", "currentNetReceivables": "344169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9315632000", "currentAccountsPayable": "167097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63380000", "shortLongTermDebtTotal": "7368327000", "totalShareholderEquity": "587924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1195538000", "totalCurrentLiabilities": "1570556000", "otherNonCurrentLiabilities": "641737000", "totalNonCurrentLiabilities": "7189795000", "cashAndShortTermInvestments": "494891000", "commonStockSharesOutstanding": "96023147", "intangibleAssetsExcludingGoodwill": "31434000", "cashAndCashEquivalentsAtCarryingValue": "494891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152139000", "profitLoss": "None", "dividendPayout": "156549000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "283489000", "operatingCashflow": "428078000", "capitalExpenditures": "18419000", "changeInReceivables": "None", "changeInExchangeRate": "21500000", "cashflowFromFinancing": "1405295000", "cashflowFromInvestment": "-18419000", "stockBasedCompensation": "89724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8682000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 958461000, "cost_of_revenue": 570380000, "gross_profit": 388081000, "research_and_development": 0, "selling_general_admin": 246218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428684000, "depreciation_amortisation": 28517000, "ebitda": 457201000, "interest_expense": 244343000, "interest_income": null, "other_non_operating": null, "pretax_income": 184341000, "tax_provision": 32202000, "effective_tax_rate": null, "net_income": 57020000, "net_income_continuing_ops": 152139000, "net_income_to_common": 57020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494891000, "short_term_investments": null, "net_receivables": 344169000, "inventory": 1, "other_current_assets": null, "total_current_assets": 839060000, "net_ppe": null, "goodwill": 143786000, "intangible_assets": 31434000, "goodwill_and_intangibles": 175220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9315632000, "total_assets": 10154692000, "short_term_debt": 207921000, "accounts_payable": 167097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1570556000, "long_term_debt": 480952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7189795000, "total_liabilities": 8760351000, "total_debt": 688873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29336000, "total_equity": 587924000, "shares_outstanding": 96023147, "operating_cash_flow": 428078000, "stock_based_compensation": 89724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18419000, "dividends_paid": 156549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1405295000, "free_cash_flow": 446497000, "net_change_in_cash": -8682000 }, "raw_data": { "income": { "ebit": "428684000", "ebitda": "457201000", "netIncome": "57020000", "grossProfit": "388081000", "depreciation": "None", "totalRevenue": "958461000", "costOfRevenue": "570380000", "interestIncome": "344903000", "incomeBeforeTax": "184341000", "interestExpense": "244343000", "operatingIncome": "88099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32202000", "reportedCurrency": "USD", "netInterestIncome": "100560000", "nonInterestIncome": "None", "operatingExpenses": "299982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4293000", "costofGoodsAndServicesSold": "570380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28517000", "sellingGeneralAndAdministrative": "246218000", "netIncomeFromContinuingOperations": "152139000" }, "balance": { "goodwill": "143786000", "inventory": "1", "commonStock": "1016000", "currentDebt": "None", "investments": "None", "totalAssets": "10154692000", "longTermDebt": "480952000", "shortTermDebt": "207921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31434000", "reportedCurrency": "USD", "retainedEarnings": "-29336000", "totalLiabilities": "8760351000", "otherCurrentAssets": "48988000", "totalCurrentAssets": "839060000", "currentLongTermDebt": "115124000", "longTermInvestments": "1326137000", "shortTermInvestments": "None", "currentNetReceivables": "344169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9315632000", "currentAccountsPayable": "167097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63380000", "shortLongTermDebtTotal": "7368327000", "totalShareholderEquity": "587924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1195538000", "totalCurrentLiabilities": "1570556000", "otherNonCurrentLiabilities": "641737000", "totalNonCurrentLiabilities": "7189795000", "cashAndShortTermInvestments": "494891000", "commonStockSharesOutstanding": "96023147", "intangibleAssetsExcludingGoodwill": "31434000", "cashAndCashEquivalentsAtCarryingValue": "494891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152139000", "profitLoss": "None", "dividendPayout": "156549000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "283489000", "operatingCashflow": "428078000", "capitalExpenditures": "18419000", "changeInReceivables": "None", "changeInExchangeRate": "21500000", "cashflowFromFinancing": "1405295000", "cashflowFromInvestment": "-18419000", "stockBasedCompensation": "89724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8682000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28517000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1533411000, "cost_of_revenue": 59694000, "gross_profit": 1473717000, "ebit": 502482000, "ebitda": 562176000, "pretax_income": 312921000, "tax_provision": 59872000, "net_income": 142589000, "net_income_to_common": 142589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1438084000, "total_current_assets": 2880808000, "total_assets": 28394933000, "short_term_debt": 57995000, "long_term_debt": 11185286000, "total_debt": 11243281000, "total_liabilities": 20011654000, "total_equity": 4025435000, "shares_outstanding": 224033628, "goodwill_and_intangibles": 5605061000 }, "cash_flow": { "operating_cash_flow": 406515000, "capital_expenditure": 15643000, "free_cash_flow": 422158000, "dividends_paid": 522752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217376, "ticker_id": 242, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "502482000", "ebitda": "562176000", "netIncome": "142589000", "grossProfit": "1473717000", "depreciation": "None", "totalRevenue": "1533411000", "costOfRevenue": "59694000", "interestIncome": "108644000", "incomeBeforeTax": "312921000", "interestExpense": "189561000", "operatingIncome": "364948000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "59872000", "reportedCurrency": "USD", "netInterestIncome": "-80917000", "nonInterestIncome": "None", "operatingExpenses": "1108769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59694000", "sellingGeneralAndAdministrative": "468773000", "netIncomeFromContinuingOperations": "253049000" }, "balance": { "goodwill": "3463416000", "inventory": "None", "commonStock": "3298000", "currentDebt": "None", "investments": "None", "totalAssets": "28394933000", "longTermDebt": "11185286000", "shortTermDebt": "57995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2141645000", "reportedCurrency": "USD", "retainedEarnings": "-1656571000", "totalLiabilities": "20011654000", "otherCurrentAssets": "-1442724000", "totalCurrentAssets": "2880808000", "currentLongTermDebt": "2232365000", "longTermInvestments": "13581443000", "shortTermInvestments": "None", "currentNetReceivables": "1442724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25514125000", "currentAccountsPayable": "1344397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14147784000", "totalShareholderEquity": "4025435000", "capitalLeaseObligations": "730133000", "otherCurrentLiabilities": "672138000", "totalCurrentLiabilities": "57995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19953659000", "cashAndShortTermInvestments": "1438084000", "commonStockSharesOutstanding": "224033628", "intangibleAssetsExcludingGoodwill": "2141645000", "cashAndCashEquivalentsAtCarryingValue": "1438084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129366999", "profitLoss": "None", "dividendPayout": "522752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406515000", "capitalExpenditures": "15643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630597000", "cashflowFromInvestment": "330520000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1533411000, "cost_of_revenue": 59694000, "gross_profit": 1473717000, "research_and_development": null, "selling_general_admin": 468773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 502482000, "depreciation_amortisation": 59694000, "ebitda": 562176000, "interest_expense": 189561000, "interest_income": null, "other_non_operating": null, "pretax_income": 312921000, "tax_provision": 59872000, "effective_tax_rate": null, "net_income": 142589000, "net_income_continuing_ops": 253049000, "net_income_to_common": 142589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1438084000, "short_term_investments": null, "net_receivables": 1442724000, "inventory": null, "other_current_assets": null, "total_current_assets": 2880808000, "net_ppe": null, "goodwill": 3463416000, "intangible_assets": 2141645000, "goodwill_and_intangibles": 5605061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25514125000, "total_assets": 28394933000, "short_term_debt": 57995000, "accounts_payable": 1344397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57995000, "long_term_debt": 11185286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19953659000, "total_liabilities": 20011654000, "total_debt": 11243281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1656571000, "total_equity": 4025435000, "shares_outstanding": 224033628, "operating_cash_flow": 406515000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 330520000, "dividends_paid": 522752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -630597000, "free_cash_flow": 422158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "502482000", "ebitda": "562176000", "netIncome": "142589000", "grossProfit": "1473717000", "depreciation": "None", "totalRevenue": "1533411000", "costOfRevenue": "59694000", "interestIncome": "108644000", "incomeBeforeTax": "312921000", "interestExpense": "189561000", "operatingIncome": "364948000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "59872000", "reportedCurrency": "USD", "netInterestIncome": "-80917000", "nonInterestIncome": "None", "operatingExpenses": "1108769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59694000", "sellingGeneralAndAdministrative": "468773000", "netIncomeFromContinuingOperations": "253049000" }, "balance": { "goodwill": "3463416000", "inventory": "None", "commonStock": "3298000", "currentDebt": "None", "investments": "None", "totalAssets": "28394933000", "longTermDebt": "11185286000", "shortTermDebt": "57995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2141645000", "reportedCurrency": "USD", "retainedEarnings": "-1656571000", "totalLiabilities": "20011654000", "otherCurrentAssets": "-1442724000", "totalCurrentAssets": "2880808000", "currentLongTermDebt": "2232365000", "longTermInvestments": "13581443000", "shortTermInvestments": "None", "currentNetReceivables": "1442724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25514125000", "currentAccountsPayable": "1344397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14147784000", "totalShareholderEquity": "4025435000", "capitalLeaseObligations": "730133000", "otherCurrentLiabilities": "672138000", "totalCurrentLiabilities": "57995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19953659000", "cashAndShortTermInvestments": "1438084000", "commonStockSharesOutstanding": "224033628", "intangibleAssetsExcludingGoodwill": "2141645000", "cashAndCashEquivalentsAtCarryingValue": "1438084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129366999", "profitLoss": "None", "dividendPayout": "522752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406515000", "capitalExpenditures": "15643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630597000", "cashflowFromInvestment": "330520000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "522752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59694000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1533411000, "cost_of_revenue": 59694000, "gross_profit": 1473717000, "ebit": 502482000, "ebitda": 562176000, "pretax_income": 312921000, "tax_provision": 59872000, "net_income": 142589000, "net_income_to_common": 142589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499960000, "total_current_assets": 3348749000, "total_assets": 28993001000, "short_term_debt": 1494754000, "long_term_debt": 11300487000, "total_debt": 12795241000, "total_liabilities": 20291613000, "total_equity": 4275463000, "shares_outstanding": 224033628, "goodwill_and_intangibles": 5569937000 }, "cash_flow": { "operating_cash_flow": -483688000, "capital_expenditure": 15793000, "free_cash_flow": -467895000, "dividends_paid": 459751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217377, "ticker_id": 242, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "502482000", "ebitda": "562176000", "netIncome": "142589000", "grossProfit": "1473717000", "depreciation": "None", "totalRevenue": "1533411000", "costOfRevenue": "59694000", "interestIncome": "130869000", "incomeBeforeTax": "312921000", "interestExpense": "189561000", "operatingIncome": "364948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59872000", "reportedCurrency": "USD", "netInterestIncome": "-55233000", "nonInterestIncome": "None", "operatingExpenses": "1108769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59694000", "sellingGeneralAndAdministrative": "418872000", "netIncomeFromContinuingOperations": "198498000" }, "balance": { "goodwill": "3454107000", "inventory": "None", "commonStock": "3236000", "currentDebt": "None", "investments": "None", "totalAssets": "28993001000", "longTermDebt": "11300487000", "shortTermDebt": "1494754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2115830000", "reportedCurrency": "USD", "retainedEarnings": "-1452259000", "totalLiabilities": "20291613000", "otherCurrentAssets": "-51976000", "totalCurrentAssets": "3348749000", "currentLongTermDebt": "2251780000", "longTermInvestments": "12832917000", "shortTermInvestments": "None", "currentNetReceivables": "1900765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25644252000", "currentAccountsPayable": "1309604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14912377000", "totalShareholderEquity": "4275463000", "capitalLeaseObligations": "669999000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1494754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18796859000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "224033628", "intangibleAssetsExcludingGoodwill": "2115830000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198498000", "profitLoss": "None", "dividendPayout": "459751000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-483688000", "capitalExpenditures": "15793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542856000", "cashflowFromInvestment": "-21079000", "stockBasedCompensation": "157466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "459751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1533411000, "cost_of_revenue": 59694000, "gross_profit": 1473717000, "research_and_development": null, "selling_general_admin": 418872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 502482000, "depreciation_amortisation": 59694000, "ebitda": 562176000, "interest_expense": 189561000, "interest_income": null, "other_non_operating": null, "pretax_income": 312921000, "tax_provision": 59872000, "effective_tax_rate": null, "net_income": 142589000, "net_income_continuing_ops": 198498000, "net_income_to_common": 142589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499960000, "short_term_investments": null, "net_receivables": 1900765000, "inventory": null, "other_current_assets": null, "total_current_assets": 3348749000, "net_ppe": null, "goodwill": 3454107000, "intangible_assets": 2115830000, "goodwill_and_intangibles": 5569937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25644252000, "total_assets": 28993001000, "short_term_debt": 1494754000, "accounts_payable": 1309604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1494754000, "long_term_debt": 11300487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18796859000, "total_liabilities": 20291613000, "total_debt": 12795241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1452259000, "total_equity": 4275463000, "shares_outstanding": 224033628, "operating_cash_flow": -483688000, "stock_based_compensation": 157466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21079000, "dividends_paid": 459751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 542856000, "free_cash_flow": -467895000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "502482000", "ebitda": "562176000", "netIncome": "142589000", "grossProfit": "1473717000", "depreciation": "None", "totalRevenue": "1533411000", "costOfRevenue": "59694000", "interestIncome": "130869000", "incomeBeforeTax": "312921000", "interestExpense": "189561000", "operatingIncome": "364948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59872000", "reportedCurrency": "USD", "netInterestIncome": "-55233000", "nonInterestIncome": "None", "operatingExpenses": "1108769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59694000", "sellingGeneralAndAdministrative": "418872000", "netIncomeFromContinuingOperations": "198498000" }, "balance": { "goodwill": "3454107000", "inventory": "None", "commonStock": "3236000", "currentDebt": "None", "investments": "None", "totalAssets": "28993001000", "longTermDebt": "11300487000", "shortTermDebt": "1494754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2115830000", "reportedCurrency": "USD", "retainedEarnings": "-1452259000", "totalLiabilities": "20291613000", "otherCurrentAssets": "-51976000", "totalCurrentAssets": "3348749000", "currentLongTermDebt": "2251780000", "longTermInvestments": "12832917000", "shortTermInvestments": "None", "currentNetReceivables": "1900765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25644252000", "currentAccountsPayable": "1309604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14912377000", "totalShareholderEquity": "4275463000", "capitalLeaseObligations": "669999000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1494754000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18796859000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "224033628", "intangibleAssetsExcludingGoodwill": "2115830000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198498000", "profitLoss": "None", "dividendPayout": "459751000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-483688000", "capitalExpenditures": "15793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542856000", "cashflowFromInvestment": "-21079000", "stockBasedCompensation": "157466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "459751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64560000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1657628000, "cost_of_revenue": 659835000, "gross_profit": 997793000, "ebit": 855289000, "ebitda": 921245000, "pretax_income": 652271000, "tax_provision": 111892000, "net_income": 288882000, "net_income_to_common": 288882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499960000, "total_current_assets": 8934549000, "total_assets": 27032166000, "short_term_debt": 785281000, "long_term_debt": 11264630000, "total_debt": 12049911000, "total_liabilities": 18425886000, "total_equity": 4474028000, "shares_outstanding": 219881697, "goodwill_and_intangibles": 5603699000 }, "cash_flow": { "operating_cash_flow": 1340743000, "capital_expenditure": 11492000, "free_cash_flow": 1352235000, "dividends_paid": 423678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217379, "ticker_id": 242, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "855289000", "ebitda": "921245000", "netIncome": "288882000", "grossProfit": "997793000", "depreciation": "None", "totalRevenue": "1657628000", "costOfRevenue": "659835000", "interestIncome": "144465000", "incomeBeforeTax": "652271000", "interestExpense": "203018000", "operatingIncome": "349412000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "111892000", "reportedCurrency": "USD", "netInterestIncome": "-58553000", "nonInterestIncome": "None", "operatingExpenses": "648381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65956000", "sellingGeneralAndAdministrative": "650249000", "netIncomeFromContinuingOperations": "540379000" }, "balance": { "goodwill": "3437450000", "inventory": "None", "commonStock": "3268000", "currentDebt": "None", "investments": "None", "totalAssets": "27032166000", "longTermDebt": "11264630000", "shortTermDebt": "785281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2166249000", "reportedCurrency": "USD", "retainedEarnings": "-1218682000", "totalLiabilities": "18425886000", "otherCurrentAssets": "-2485311000", "totalCurrentAssets": "8934549000", "currentLongTermDebt": "785281000", "longTermInvestments": "11057474000", "shortTermInvestments": "None", "currentNetReceivables": "7434589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18097617000", "currentAccountsPayable": "1036031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12726283000", "totalShareholderEquity": "4474028000", "capitalLeaseObligations": "676372000", "otherCurrentLiabilities": "3981085000", "totalCurrentLiabilities": "5802397000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12623489000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "219881697", "intangibleAssetsExcludingGoodwill": "2166249000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540379000", "profitLoss": "None", "dividendPayout": "423678000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1340743000", "capitalExpenditures": "11492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225097000", "cashflowFromInvestment": "-14952000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1657628000, "cost_of_revenue": 659835000, "gross_profit": 997793000, "research_and_development": null, "selling_general_admin": 650249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 855289000, "depreciation_amortisation": 65956000, "ebitda": 921245000, "interest_expense": 203018000, "interest_income": null, "other_non_operating": null, "pretax_income": 652271000, "tax_provision": 111892000, "effective_tax_rate": null, "net_income": 288882000, "net_income_continuing_ops": 540379000, "net_income_to_common": 288882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499960000, "short_term_investments": null, "net_receivables": 7434589000, "inventory": null, "other_current_assets": null, "total_current_assets": 8934549000, "net_ppe": null, "goodwill": 3437450000, "intangible_assets": 2166249000, "goodwill_and_intangibles": 5603699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18097617000, "total_assets": 27032166000, "short_term_debt": 785281000, "accounts_payable": 1036031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5802397000, "long_term_debt": 11264630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12623489000, "total_liabilities": 18425886000, "total_debt": 12049911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1218682000, "total_equity": 4474028000, "shares_outstanding": 219881697, "operating_cash_flow": 1340743000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14952000, "dividends_paid": 423678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1225097000, "free_cash_flow": 1352235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "855289000", "ebitda": "921245000", "netIncome": "288882000", "grossProfit": "997793000", "depreciation": "None", "totalRevenue": "1657628000", "costOfRevenue": "659835000", "interestIncome": "144465000", "incomeBeforeTax": "652271000", "interestExpense": "203018000", "operatingIncome": "349412000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "111892000", "reportedCurrency": "USD", "netInterestIncome": "-58553000", "nonInterestIncome": "None", "operatingExpenses": "648381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65956000", "sellingGeneralAndAdministrative": "650249000", "netIncomeFromContinuingOperations": "540379000" }, "balance": { "goodwill": "3437450000", "inventory": "None", "commonStock": "3268000", "currentDebt": "None", "investments": "None", "totalAssets": "27032166000", "longTermDebt": "11264630000", "shortTermDebt": "785281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2166249000", "reportedCurrency": "USD", "retainedEarnings": "-1218682000", "totalLiabilities": "18425886000", "otherCurrentAssets": "-2485311000", "totalCurrentAssets": "8934549000", "currentLongTermDebt": "785281000", "longTermInvestments": "11057474000", "shortTermInvestments": "None", "currentNetReceivables": "7434589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18097617000", "currentAccountsPayable": "1036031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12726283000", "totalShareholderEquity": "4474028000", "capitalLeaseObligations": "676372000", "otherCurrentLiabilities": "3981085000", "totalCurrentLiabilities": "5802397000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12623489000", "cashAndShortTermInvestments": "1499960000", "commonStockSharesOutstanding": "219881697", "intangibleAssetsExcludingGoodwill": "2166249000", "cashAndCashEquivalentsAtCarryingValue": "1499960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540379000", "profitLoss": "None", "dividendPayout": "423678000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1340743000", "capitalExpenditures": "11492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1225097000", "cashflowFromInvestment": "-14952000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1350128000, "cost_of_revenue": 643709000, "gross_profit": 706419000, "ebit": 355801000, "ebitda": 476151000, "pretax_income": 286938000, "tax_provision": 60958000, "net_income": 137062000, "net_income_to_common": 137062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531905000, "total_current_assets": 2857852000, "total_assets": 27264941000, "short_term_debt": 667006000, "long_term_debt": 12117379000, "total_debt": 12784385000, "total_liabilities": 19007743000, "total_equity": 4361831000, "shares_outstanding": 218916000, "goodwill_and_intangibles": 5656257000 }, "cash_flow": { "operating_cash_flow": 415701000, "capital_expenditure": 22918000, "free_cash_flow": 438619000, "dividends_paid": 428171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217380, "ticker_id": 242, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "355801000", "ebitda": "476151000", "netIncome": "137062000", "grossProfit": "706419000", "depreciation": "None", "totalRevenue": "1350128000", "costOfRevenue": "643709000", "interestIncome": "169662000", "incomeBeforeTax": "286938000", "interestExpense": "189213000", "operatingIncome": "212550000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "60958000", "reportedCurrency": "USD", "netInterestIncome": "-19551000", "nonInterestIncome": "None", "operatingExpenses": "493869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63180000", "sellingGeneralAndAdministrative": "466862000", "netIncomeFromContinuingOperations": "225980000" }, "balance": { "goodwill": "3436192000", "inventory": "None", "commonStock": "3267000", "currentDebt": "None", "investments": "None", "totalAssets": "27264941000", "longTermDebt": "12117379000", "shortTermDebt": "667006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2220065000", "reportedCurrency": "USD", "retainedEarnings": "-1221611000", "totalLiabilities": "19007743000", "otherCurrentAssets": "None", "totalCurrentAssets": "2857852000", "currentLongTermDebt": "667006000", "longTermInvestments": "17238174000", "shortTermInvestments": "None", "currentNetReceivables": "1325947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24407089000", "currentAccountsPayable": "1015434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13471130000", "totalShareholderEquity": "4361831000", "capitalLeaseObligations": "686745000", "otherCurrentLiabilities": "3500798000", "totalCurrentLiabilities": "5183238000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13824505000", "cashAndShortTermInvestments": "1531905000", "commonStockSharesOutstanding": "218916000", "intangibleAssetsExcludingGoodwill": "2220065000", "cashAndCashEquivalentsAtCarryingValue": "1531905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225980000", "profitLoss": "None", "dividendPayout": "428171000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "415701000", "capitalExpenditures": "22918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567201000", "cashflowFromInvestment": "-22918000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "428171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1350128000, "cost_of_revenue": 643709000, "gross_profit": 706419000, "research_and_development": null, "selling_general_admin": 466862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 355801000, "depreciation_amortisation": 63180000, "ebitda": 476151000, "interest_expense": 189213000, "interest_income": null, "other_non_operating": null, "pretax_income": 286938000, "tax_provision": 60958000, "effective_tax_rate": null, "net_income": 137062000, "net_income_continuing_ops": 225980000, "net_income_to_common": 137062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531905000, "short_term_investments": null, "net_receivables": 1325947000, "inventory": null, "other_current_assets": null, "total_current_assets": 2857852000, "net_ppe": null, "goodwill": 3436192000, "intangible_assets": 2220065000, "goodwill_and_intangibles": 5656257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24407089000, "total_assets": 27264941000, "short_term_debt": 667006000, "accounts_payable": 1015434000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5183238000, "long_term_debt": 12117379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13824505000, "total_liabilities": 19007743000, "total_debt": 12784385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1221611000, "total_equity": 4361831000, "shares_outstanding": 218916000, "operating_cash_flow": 415701000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22918000, "dividends_paid": 428171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -567201000, "free_cash_flow": 438619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "355801000", "ebitda": "476151000", "netIncome": "137062000", "grossProfit": "706419000", "depreciation": "None", "totalRevenue": "1350128000", "costOfRevenue": "643709000", "interestIncome": "169662000", "incomeBeforeTax": "286938000", "interestExpense": "189213000", "operatingIncome": "212550000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "60958000", "reportedCurrency": "USD", "netInterestIncome": "-19551000", "nonInterestIncome": "None", "operatingExpenses": "493869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63180000", "sellingGeneralAndAdministrative": "466862000", "netIncomeFromContinuingOperations": "225980000" }, "balance": { "goodwill": "3436192000", "inventory": "None", "commonStock": "3267000", "currentDebt": "None", "investments": "None", "totalAssets": "27264941000", "longTermDebt": "12117379000", "shortTermDebt": "667006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2220065000", "reportedCurrency": "USD", "retainedEarnings": "-1221611000", "totalLiabilities": "19007743000", "otherCurrentAssets": "None", "totalCurrentAssets": "2857852000", "currentLongTermDebt": "667006000", "longTermInvestments": "17238174000", "shortTermInvestments": "None", "currentNetReceivables": "1325947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24407089000", "currentAccountsPayable": "1015434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13471130000", "totalShareholderEquity": "4361831000", "capitalLeaseObligations": "686745000", "otherCurrentLiabilities": "3500798000", "totalCurrentLiabilities": "5183238000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13824505000", "cashAndShortTermInvestments": "1531905000", "commonStockSharesOutstanding": "218916000", "intangibleAssetsExcludingGoodwill": "2220065000", "cashAndCashEquivalentsAtCarryingValue": "1531905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225980000", "profitLoss": "None", "dividendPayout": "428171000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "415701000", "capitalExpenditures": "22918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567201000", "cashflowFromInvestment": "-22918000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "428171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1088805000, "cost_of_revenue": 657125000, "gross_profit": 431680000, "ebit": 197759000, "ebitda": 330165000, "pretax_income": 141038000, "tax_provision": 17537000, "net_income": 47170000, "net_income_to_common": 47170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1802811000, "total_current_assets": 3068503000, "total_assets": 27181768000, "short_term_debt": 603307000, "long_term_debt": 12066529000, "total_debt": 12669836000, "total_liabilities": 18969929000, "total_equity": 4454107000, "shares_outstanding": 209351000, "goodwill_and_intangibles": 5776188000 }, "cash_flow": { "operating_cash_flow": 1994203000, "capital_expenditure": 21975000, "free_cash_flow": 2016178000, "dividends_paid": 445088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217381, "ticker_id": 242, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197759000", "ebitda": "330165000", "netIncome": "47170000", "grossProfit": "431680000", "depreciation": "None", "totalRevenue": "1088805000", "costOfRevenue": "657125000", "interestIncome": "177728000", "incomeBeforeTax": "141038000", "interestExpense": "189127000", "operatingIncome": "74477000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17537000", "reportedCurrency": "USD", "netInterestIncome": "-11399000", "nonInterestIncome": "None", "operatingExpenses": "357203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48229000", "sellingGeneralAndAdministrative": "350547000", "netIncomeFromContinuingOperations": "123501000" }, "balance": { "goodwill": "3499341000", "inventory": "None", "commonStock": "3265000", "currentDebt": "None", "investments": "None", "totalAssets": "27181768000", "longTermDebt": "12066529000", "shortTermDebt": "603307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2276847000", "reportedCurrency": "USD", "retainedEarnings": "-1074128000", "totalLiabilities": "18969929000", "otherCurrentAssets": "None", "totalCurrentAssets": "3068503000", "currentLongTermDebt": "603307000", "longTermInvestments": "16868595000", "shortTermInvestments": "None", "currentNetReceivables": "1265692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24113265000", "currentAccountsPayable": "996784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13355874000", "totalShareholderEquity": "4454107000", "capitalLeaseObligations": "686038000", "otherCurrentLiabilities": "3736407000", "totalCurrentLiabilities": "5336498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13633431000", "cashAndShortTermInvestments": "1802811000", "commonStockSharesOutstanding": "209351000", "intangibleAssetsExcludingGoodwill": "2276847000", "cashAndCashEquivalentsAtCarryingValue": "1802811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123501000", "profitLoss": "None", "dividendPayout": "445088000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1994203000", "capitalExpenditures": "21975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1177727000", "cashflowFromInvestment": "-1744690000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1088805000, "cost_of_revenue": 657125000, "gross_profit": 431680000, "research_and_development": null, "selling_general_admin": 350547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197759000, "depreciation_amortisation": 48229000, "ebitda": 330165000, "interest_expense": 189127000, "interest_income": null, "other_non_operating": null, "pretax_income": 141038000, "tax_provision": 17537000, "effective_tax_rate": null, "net_income": 47170000, "net_income_continuing_ops": 123501000, "net_income_to_common": 47170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1802811000, "short_term_investments": null, "net_receivables": 1265692000, "inventory": null, "other_current_assets": null, "total_current_assets": 3068503000, "net_ppe": null, "goodwill": 3499341000, "intangible_assets": 2276847000, "goodwill_and_intangibles": 5776188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24113265000, "total_assets": 27181768000, "short_term_debt": 603307000, "accounts_payable": 996784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5336498000, "long_term_debt": 12066529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13633431000, "total_liabilities": 18969929000, "total_debt": 12669836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1074128000, "total_equity": 4454107000, "shares_outstanding": 209351000, "operating_cash_flow": 1994203000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1744690000, "dividends_paid": 445088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1177727000, "free_cash_flow": 2016178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197759000", "ebitda": "330165000", "netIncome": "47170000", "grossProfit": "431680000", "depreciation": "None", "totalRevenue": "1088805000", "costOfRevenue": "657125000", "interestIncome": "177728000", "incomeBeforeTax": "141038000", "interestExpense": "189127000", "operatingIncome": "74477000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17537000", "reportedCurrency": "USD", "netInterestIncome": "-11399000", "nonInterestIncome": "None", "operatingExpenses": "357203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48229000", "sellingGeneralAndAdministrative": "350547000", "netIncomeFromContinuingOperations": "123501000" }, "balance": { "goodwill": "3499341000", "inventory": "None", "commonStock": "3265000", "currentDebt": "None", "investments": "None", "totalAssets": "27181768000", "longTermDebt": "12066529000", "shortTermDebt": "603307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2276847000", "reportedCurrency": "USD", "retainedEarnings": "-1074128000", "totalLiabilities": "18969929000", "otherCurrentAssets": "None", "totalCurrentAssets": "3068503000", "currentLongTermDebt": "603307000", "longTermInvestments": "16868595000", "shortTermInvestments": "None", "currentNetReceivables": "1265692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24113265000", "currentAccountsPayable": "996784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13355874000", "totalShareholderEquity": "4454107000", "capitalLeaseObligations": "686038000", "otherCurrentLiabilities": "3736407000", "totalCurrentLiabilities": "5336498000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13633431000", "cashAndShortTermInvestments": "1802811000", "commonStockSharesOutstanding": "209351000", "intangibleAssetsExcludingGoodwill": "2276847000", "cashAndCashEquivalentsAtCarryingValue": "1802811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123501000", "profitLoss": "None", "dividendPayout": "445088000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1994203000", "capitalExpenditures": "21975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1177727000", "cashflowFromInvestment": "-1744690000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1258997000, "cost_of_revenue": 463062000, "gross_profit": 795935000, "ebit": 423980000, "ebitda": 646439000, "pretax_income": 399873000, "tax_provision": 49857000, "net_income": 177317000, "net_income_to_common": 177317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2735465000, "total_current_assets": 4246259000, "total_assets": 24884308000, "short_term_debt": 275000000, "long_term_debt": 12231103000, "total_debt": 12506103000, "total_liabilities": 18060118000, "total_equity": 3543646000, "shares_outstanding": 215080000, "goodwill_and_intangibles": 2138464000 }, "cash_flow": { "operating_cash_flow": 807618000, "capital_expenditure": 9306000, "free_cash_flow": 816924000, "dividends_paid": 341536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217382, "ticker_id": 242, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "423980000", "ebitda": "646439000", "netIncome": "177317000", "grossProfit": "795935000", "depreciation": "None", "totalRevenue": "1258997000", "costOfRevenue": "463062000", "interestIncome": "224135000", "incomeBeforeTax": "399873000", "interestExpense": "246566000", "operatingIncome": "278230000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49857000", "reportedCurrency": "USD", "netInterestIncome": "-246566000", "nonInterestIncome": "None", "operatingExpenses": "517705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38441000", "sellingGeneralAndAdministrative": "508506000", "netIncomeFromContinuingOperations": "350016000" }, "balance": { "goodwill": "1162636000", "inventory": "None", "commonStock": "3132000", "currentDebt": "None", "investments": "None", "totalAssets": "24884308000", "longTermDebt": "12231103000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "975828000", "reportedCurrency": "USD", "retainedEarnings": "-837294000", "totalLiabilities": "18060118000", "otherCurrentAssets": "None", "totalCurrentAssets": "4246259000", "currentLongTermDebt": "275000000", "longTermInvestments": "17382619000", "shortTermInvestments": "None", "currentNetReceivables": "1510794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20638049000", "currentAccountsPayable": "686972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147967000", "totalShareholderEquity": "3543646000", "capitalLeaseObligations": "641864000", "otherCurrentLiabilities": "3370089000", "totalCurrentLiabilities": "4332061000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13728057000", "cashAndShortTermInvestments": "2735465000", "commonStockSharesOutstanding": "215080000", "intangibleAssetsExcludingGoodwill": "975828000", "cashAndCashEquivalentsAtCarryingValue": "2735465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540226000", "profitLoss": "None", "dividendPayout": "341536000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "807618000", "capitalExpenditures": "9306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478161000", "cashflowFromInvestment": "-63518000", "stockBasedCompensation": "383415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1258997000, "cost_of_revenue": 463062000, "gross_profit": 795935000, "research_and_development": null, "selling_general_admin": 508506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 423980000, "depreciation_amortisation": 38441000, "ebitda": 646439000, "interest_expense": 246566000, "interest_income": null, "other_non_operating": null, "pretax_income": 399873000, "tax_provision": 49857000, "effective_tax_rate": null, "net_income": 177317000, "net_income_continuing_ops": 350016000, "net_income_to_common": 177317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2735465000, "short_term_investments": null, "net_receivables": 1510794000, "inventory": null, "other_current_assets": null, "total_current_assets": 4246259000, "net_ppe": null, "goodwill": 1162636000, "intangible_assets": 975828000, "goodwill_and_intangibles": 2138464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20638049000, "total_assets": 24884308000, "short_term_debt": 275000000, "accounts_payable": 686972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4332061000, "long_term_debt": 12231103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13728057000, "total_liabilities": 18060118000, "total_debt": 12506103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -837294000, "total_equity": 3543646000, "shares_outstanding": 215080000, "operating_cash_flow": 807618000, "stock_based_compensation": 383415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63518000, "dividends_paid": 341536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 478161000, "free_cash_flow": 816924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "423980000", "ebitda": "646439000", "netIncome": "177317000", "grossProfit": "795935000", "depreciation": "None", "totalRevenue": "1258997000", "costOfRevenue": "463062000", "interestIncome": "224135000", "incomeBeforeTax": "399873000", "interestExpense": "246566000", "operatingIncome": "278230000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49857000", "reportedCurrency": "USD", "netInterestIncome": "-246566000", "nonInterestIncome": "None", "operatingExpenses": "517705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38441000", "sellingGeneralAndAdministrative": "508506000", "netIncomeFromContinuingOperations": "350016000" }, "balance": { "goodwill": "1162636000", "inventory": "None", "commonStock": "3132000", "currentDebt": "None", "investments": "None", "totalAssets": "24884308000", "longTermDebt": "12231103000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "975828000", "reportedCurrency": "USD", "retainedEarnings": "-837294000", "totalLiabilities": "18060118000", "otherCurrentAssets": "None", "totalCurrentAssets": "4246259000", "currentLongTermDebt": "275000000", "longTermInvestments": "17382619000", "shortTermInvestments": "None", "currentNetReceivables": "1510794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20638049000", "currentAccountsPayable": "686972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147967000", "totalShareholderEquity": "3543646000", "capitalLeaseObligations": "641864000", "otherCurrentLiabilities": "3370089000", "totalCurrentLiabilities": "4332061000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13728057000", "cashAndShortTermInvestments": "2735465000", "commonStockSharesOutstanding": "215080000", "intangibleAssetsExcludingGoodwill": "975828000", "cashAndCashEquivalentsAtCarryingValue": "2735465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "540226000", "profitLoss": "None", "dividendPayout": "341536000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "807618000", "capitalExpenditures": "9306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478161000", "cashflowFromInvestment": "-63518000", "stockBasedCompensation": "383415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39678000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1129739000, "cost_of_revenue": 435876000, "gross_profit": 693863000, "ebit": 359775000, "ebitda": 558038000, "pretax_income": 327106000, "tax_provision": 46453000, "net_income": 118460000, "net_income_to_common": 118460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1666052000, "total_current_assets": 2713306000, "total_assets": 24522650000, "short_term_debt": 273000000, "long_term_debt": 13612619000, "total_debt": 13885619000, "total_liabilities": 19212381000, "total_equity": 2076075000, "shares_outstanding": 200724068, "goodwill_and_intangibles": 2103050000 }, "cash_flow": { "operating_cash_flow": 841319000, "capital_expenditure": 26894000, "free_cash_flow": 868213000, "dividends_paid": 563934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217384, "ticker_id": 242, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359775000", "ebitda": "558038000", "netIncome": "118460000", "grossProfit": "693863000", "depreciation": "None", "totalRevenue": "1129739000", "costOfRevenue": "435876000", "interestIncome": "242234000", "incomeBeforeTax": "327106000", "interestExpense": "230932000", "operatingIncome": "274852000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "46453000", "reportedCurrency": "USD", "netInterestIncome": "-230932000", "nonInterestIncome": "None", "operatingExpenses": "419011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46005000", "sellingGeneralAndAdministrative": "416716000", "netIncomeFromContinuingOperations": "280653000" }, "balance": { "goodwill": "1133074000", "inventory": "None", "commonStock": "3095000", "currentDebt": "None", "investments": "None", "totalAssets": "24522650000", "longTermDebt": "13612619000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "969976000", "reportedCurrency": "USD", "retainedEarnings": "-792398000", "totalLiabilities": "19212381000", "otherCurrentAssets": "None", "totalCurrentAssets": "2713306000", "currentLongTermDebt": "273000000", "longTermInvestments": "18546872000", "shortTermInvestments": "1315914000", "currentNetReceivables": "1047254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21809344000", "currentAccountsPayable": "508811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14421305000", "totalShareholderEquity": "2076075000", "capitalLeaseObligations": "535686000", "otherCurrentLiabilities": "3311965000", "totalCurrentLiabilities": "4093776000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15118605000", "cashAndShortTermInvestments": "1666052000", "commonStockSharesOutstanding": "200724068", "intangibleAssetsExcludingGoodwill": "969976000", "cashAndCashEquivalentsAtCarryingValue": "1666052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410138000", "profitLoss": "None", "dividendPayout": "563934000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "841319000", "capitalExpenditures": "26894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-784224000", "cashflowFromInvestment": "-32577000", "stockBasedCompensation": "-122986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129739000, "cost_of_revenue": 435876000, "gross_profit": 693863000, "research_and_development": null, "selling_general_admin": 416716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359775000, "depreciation_amortisation": 46005000, "ebitda": 558038000, "interest_expense": 230932000, "interest_income": null, "other_non_operating": null, "pretax_income": 327106000, "tax_provision": 46453000, "effective_tax_rate": null, "net_income": 118460000, "net_income_continuing_ops": 280653000, "net_income_to_common": 118460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1666052000, "short_term_investments": 1315914000, "net_receivables": 1047254000, "inventory": null, "other_current_assets": null, "total_current_assets": 2713306000, "net_ppe": null, "goodwill": 1133074000, "intangible_assets": 969976000, "goodwill_and_intangibles": 2103050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21809344000, "total_assets": 24522650000, "short_term_debt": 273000000, "accounts_payable": 508811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4093776000, "long_term_debt": 13612619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15118605000, "total_liabilities": 19212381000, "total_debt": 13885619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -792398000, "total_equity": 2076075000, "shares_outstanding": 200724068, "operating_cash_flow": 841319000, "stock_based_compensation": -122986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32577000, "dividends_paid": 563934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -784224000, "free_cash_flow": 868213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "359775000", "ebitda": "558038000", "netIncome": "118460000", "grossProfit": "693863000", "depreciation": "None", "totalRevenue": "1129739000", "costOfRevenue": "435876000", "interestIncome": "242234000", "incomeBeforeTax": "327106000", "interestExpense": "230932000", "operatingIncome": "274852000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "46453000", "reportedCurrency": "USD", "netInterestIncome": "-230932000", "nonInterestIncome": "None", "operatingExpenses": "419011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46005000", "sellingGeneralAndAdministrative": "416716000", "netIncomeFromContinuingOperations": "280653000" }, "balance": { "goodwill": "1133074000", "inventory": "None", "commonStock": "3095000", "currentDebt": "None", "investments": "None", "totalAssets": "24522650000", "longTermDebt": "13612619000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "969976000", "reportedCurrency": "USD", "retainedEarnings": "-792398000", "totalLiabilities": "19212381000", "otherCurrentAssets": "None", "totalCurrentAssets": "2713306000", "currentLongTermDebt": "273000000", "longTermInvestments": "18546872000", "shortTermInvestments": "1315914000", "currentNetReceivables": "1047254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21809344000", "currentAccountsPayable": "508811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14421305000", "totalShareholderEquity": "2076075000", "capitalLeaseObligations": "535686000", "otherCurrentLiabilities": "3311965000", "totalCurrentLiabilities": "4093776000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15118605000", "cashAndShortTermInvestments": "1666052000", "commonStockSharesOutstanding": "200724068", "intangibleAssetsExcludingGoodwill": "969976000", "cashAndCashEquivalentsAtCarryingValue": "1666052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410138000", "profitLoss": "None", "dividendPayout": "563934000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "841319000", "capitalExpenditures": "26894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-784224000", "cashflowFromInvestment": "-32577000", "stockBasedCompensation": "-122986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41248000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 788682000, "cost_of_revenue": 419858000, "gross_profit": 368824000, "ebit": 329650000, "ebitda": 572438000, "pretax_income": 317325000, "tax_provision": 41074000, "net_income": 94938000, "net_income_to_common": 94938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1525486000, "total_current_assets": 2524966000, "total_assets": 24192557000, "short_term_debt": 137241000, "long_term_debt": 14058648000, "total_debt": 14195889000, "total_liabilities": 18995467000, "total_equity": 2001768000, "shares_outstanding": 196186922, "goodwill_and_intangibles": 2131453000 }, "cash_flow": { "operating_cash_flow": 432172000, "capital_expenditure": 29238000, "free_cash_flow": 461410000, "dividends_paid": 312214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217385, "ticker_id": 242, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329650000", "ebitda": "572438000", "netIncome": "94938000", "grossProfit": "368824000", "depreciation": "None", "totalRevenue": "788682000", "costOfRevenue": "419858000", "interestIncome": "247376000", "incomeBeforeTax": "317325000", "interestExpense": "255113000", "operatingIncome": "224138000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41074000", "reportedCurrency": "USD", "netInterestIncome": "-255113000", "nonInterestIncome": "None", "operatingExpenses": "144686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36251000", "sellingGeneralAndAdministrative": "140447000", "netIncomeFromContinuingOperations": "276251000" }, "balance": { "goodwill": "1130327000", "inventory": "None", "commonStock": "3125000", "currentDebt": "None", "investments": "None", "totalAssets": "24192557000", "longTermDebt": "14058648000", "shortTermDebt": "137241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1001126000", "reportedCurrency": "USD", "retainedEarnings": "-712856000", "totalLiabilities": "18995467000", "otherCurrentAssets": "-2524966000", "totalCurrentAssets": "2524966000", "currentLongTermDebt": "137241000", "longTermInvestments": "18630408000", "shortTermInvestments": "None", "currentNetReceivables": "999480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21667591000", "currentAccountsPayable": "444816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14500094000", "totalShareholderEquity": "2001768000", "capitalLeaseObligations": "304205000", "otherCurrentLiabilities": "3193849000", "totalCurrentLiabilities": "3775906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15219561000", "cashAndShortTermInvestments": "1525486000", "commonStockSharesOutstanding": "196186922", "intangibleAssetsExcludingGoodwill": "1001126000", "cashAndCashEquivalentsAtCarryingValue": "1525486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87344000", "profitLoss": "None", "dividendPayout": "312214000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "432172000", "capitalExpenditures": "29238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458899000", "cashflowFromInvestment": "-29238000", "stockBasedCompensation": "88232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 788682000, "cost_of_revenue": 419858000, "gross_profit": 368824000, "research_and_development": null, "selling_general_admin": 140447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329650000, "depreciation_amortisation": 36251000, "ebitda": 572438000, "interest_expense": 255113000, "interest_income": null, "other_non_operating": null, "pretax_income": 317325000, "tax_provision": 41074000, "effective_tax_rate": null, "net_income": 94938000, "net_income_continuing_ops": 276251000, "net_income_to_common": 94938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1525486000, "short_term_investments": null, "net_receivables": 999480000, "inventory": null, "other_current_assets": null, "total_current_assets": 2524966000, "net_ppe": null, "goodwill": 1130327000, "intangible_assets": 1001126000, "goodwill_and_intangibles": 2131453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21667591000, "total_assets": 24192557000, "short_term_debt": 137241000, "accounts_payable": 444816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3775906000, "long_term_debt": 14058648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15219561000, "total_liabilities": 18995467000, "total_debt": 14195889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -712856000, "total_equity": 2001768000, "shares_outstanding": 196186922, "operating_cash_flow": 432172000, "stock_based_compensation": 88232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29238000, "dividends_paid": 312214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -458899000, "free_cash_flow": 461410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329650000", "ebitda": "572438000", "netIncome": "94938000", "grossProfit": "368824000", "depreciation": "None", "totalRevenue": "788682000", "costOfRevenue": "419858000", "interestIncome": "247376000", "incomeBeforeTax": "317325000", "interestExpense": "255113000", "operatingIncome": "224138000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41074000", "reportedCurrency": "USD", "netInterestIncome": "-255113000", "nonInterestIncome": "None", "operatingExpenses": "144686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36251000", "sellingGeneralAndAdministrative": "140447000", "netIncomeFromContinuingOperations": "276251000" }, "balance": { "goodwill": "1130327000", "inventory": "None", "commonStock": "3125000", "currentDebt": "None", "investments": "None", "totalAssets": "24192557000", "longTermDebt": "14058648000", "shortTermDebt": "137241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1001126000", "reportedCurrency": "USD", "retainedEarnings": "-712856000", "totalLiabilities": "18995467000", "otherCurrentAssets": "-2524966000", "totalCurrentAssets": "2524966000", "currentLongTermDebt": "137241000", "longTermInvestments": "18630408000", "shortTermInvestments": "None", "currentNetReceivables": "999480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21667591000", "currentAccountsPayable": "444816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14500094000", "totalShareholderEquity": "2001768000", "capitalLeaseObligations": "304205000", "otherCurrentLiabilities": "3193849000", "totalCurrentLiabilities": "3775906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15219561000", "cashAndShortTermInvestments": "1525486000", "commonStockSharesOutstanding": "196186922", "intangibleAssetsExcludingGoodwill": "1001126000", "cashAndCashEquivalentsAtCarryingValue": "1525486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87344000", "profitLoss": "None", "dividendPayout": "312214000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "432172000", "capitalExpenditures": "29238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458899000", "cashflowFromInvestment": "-29238000", "stockBasedCompensation": "88232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36251000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 707363000, "cost_of_revenue": 412951000, "gross_profit": 294412000, "ebit": 224388000, "ebitda": 476738000, "pretax_income": 231048000, "tax_provision": 27233000, "net_income": 73027000, "net_income_to_common": 73027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1545707000, "total_current_assets": 2614902000, "total_assets": 24413270000, "short_term_debt": 78241000, "long_term_debt": 14952528000, "total_debt": 15030769000, "total_liabilities": 19936198000, "total_equity": 1767494000, "shares_outstanding": 192622609, "goodwill_and_intangibles": 2160161000 }, "cash_flow": { "operating_cash_flow": 710045000, "capital_expenditure": 26071000, "free_cash_flow": 736116000, "dividends_paid": 320046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217386, "ticker_id": 242, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224388000", "ebitda": "476738000", "netIncome": "73027000", "grossProfit": "294412000", "depreciation": "None", "totalRevenue": "707363000", "costOfRevenue": "412951000", "interestIncome": "262658000", "incomeBeforeTax": "231048000", "interestExpense": "245690000", "operatingIncome": "168870000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27233000", "reportedCurrency": "USD", "netInterestIncome": "-245690000", "nonInterestIncome": "None", "operatingExpenses": "125542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36644000", "sellingGeneralAndAdministrative": "120396000", "netIncomeFromContinuingOperations": "203815000" }, "balance": { "goodwill": "1130085000", "inventory": "1", "commonStock": "3097000", "currentDebt": "None", "investments": "None", "totalAssets": "24413270000", "longTermDebt": "14952528000", "shortTermDebt": "78241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1030076000", "reportedCurrency": "USD", "retainedEarnings": "-612560000", "totalLiabilities": "19936198000", "otherCurrentAssets": "202588000", "totalCurrentAssets": "2614902000", "currentLongTermDebt": "78241000", "longTermInvestments": "18804801000", "shortTermInvestments": "2995570000", "currentNetReceivables": "1069195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21798368000", "currentAccountsPayable": "452107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15339105000", "totalShareholderEquity": "1767494000", "capitalLeaseObligations": "308336000", "otherCurrentLiabilities": "3373799000", "totalCurrentLiabilities": "3904147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16032051000", "cashAndShortTermInvestments": "1545707000", "commonStockSharesOutstanding": "192622609", "intangibleAssetsExcludingGoodwill": "1030076000", "cashAndCashEquivalentsAtCarryingValue": "1545707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73027000", "profitLoss": "None", "dividendPayout": "320046000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "710045000", "capitalExpenditures": "26071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666632000", "cashflowFromInvestment": "-34071000", "stockBasedCompensation": "92422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707363000, "cost_of_revenue": 412951000, "gross_profit": 294412000, "research_and_development": null, "selling_general_admin": 120396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224388000, "depreciation_amortisation": 36644000, "ebitda": 476738000, "interest_expense": 245690000, "interest_income": null, "other_non_operating": null, "pretax_income": 231048000, "tax_provision": 27233000, "effective_tax_rate": null, "net_income": 73027000, "net_income_continuing_ops": 203815000, "net_income_to_common": 73027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1545707000, "short_term_investments": 2995570000, "net_receivables": 1069195000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2614902000, "net_ppe": null, "goodwill": 1130085000, "intangible_assets": 1030076000, "goodwill_and_intangibles": 2160161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21798368000, "total_assets": 24413270000, "short_term_debt": 78241000, "accounts_payable": 452107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3904147000, "long_term_debt": 14952528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16032051000, "total_liabilities": 19936198000, "total_debt": 15030769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -612560000, "total_equity": 1767494000, "shares_outstanding": 192622609, "operating_cash_flow": 710045000, "stock_based_compensation": 92422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34071000, "dividends_paid": 320046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -666632000, "free_cash_flow": 736116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224388000", "ebitda": "476738000", "netIncome": "73027000", "grossProfit": "294412000", "depreciation": "None", "totalRevenue": "707363000", "costOfRevenue": "412951000", "interestIncome": "262658000", "incomeBeforeTax": "231048000", "interestExpense": "245690000", "operatingIncome": "168870000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27233000", "reportedCurrency": "USD", "netInterestIncome": "-245690000", "nonInterestIncome": "None", "operatingExpenses": "125542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36644000", "sellingGeneralAndAdministrative": "120396000", "netIncomeFromContinuingOperations": "203815000" }, "balance": { "goodwill": "1130085000", "inventory": "1", "commonStock": "3097000", "currentDebt": "None", "investments": "None", "totalAssets": "24413270000", "longTermDebt": "14952528000", "shortTermDebt": "78241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1030076000", "reportedCurrency": "USD", "retainedEarnings": "-612560000", "totalLiabilities": "19936198000", "otherCurrentAssets": "202588000", "totalCurrentAssets": "2614902000", "currentLongTermDebt": "78241000", "longTermInvestments": "18804801000", "shortTermInvestments": "2995570000", "currentNetReceivables": "1069195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21798368000", "currentAccountsPayable": "452107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15339105000", "totalShareholderEquity": "1767494000", "capitalLeaseObligations": "308336000", "otherCurrentLiabilities": "3373799000", "totalCurrentLiabilities": "3904147000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16032051000", "cashAndShortTermInvestments": "1545707000", "commonStockSharesOutstanding": "192622609", "intangibleAssetsExcludingGoodwill": "1030076000", "cashAndCashEquivalentsAtCarryingValue": "1545707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73027000", "profitLoss": "None", "dividendPayout": "320046000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "710045000", "capitalExpenditures": "26071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666632000", "cashflowFromInvestment": "-34071000", "stockBasedCompensation": "92422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36644000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1053981000, "cost_of_revenue": 390865000, "gross_profit": 663116000, "ebit": 431661000, "ebitda": 726222000, "pretax_income": 483100000, "tax_provision": 59553000, "net_income": 173950000, "net_income_to_common": 173950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1497785000, "total_current_assets": 2770961000, "total_assets": 24730500000, "short_term_debt": 125241000, "long_term_debt": 15311137000, "total_debt": 15436378000, "total_liabilities": 20256187000, "total_equity": 1893399000, "shares_outstanding": 189762660, "goodwill_and_intangibles": 2182471000 }, "cash_flow": { "operating_cash_flow": -560052000, "capital_expenditure": 23006000, "free_cash_flow": -537046000, "dividends_paid": 270581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217387, "ticker_id": 242, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "431661000", "ebitda": "726222000", "netIncome": "173950000", "grossProfit": "663116000", "depreciation": "None", "totalRevenue": "1053981000", "costOfRevenue": "390865000", "interestIncome": "None", "incomeBeforeTax": "483100000", "interestExpense": "243122000", "operatingIncome": "283457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59553000", "reportedCurrency": "USD", "netInterestIncome": "-243122000", "nonInterestIncome": "None", "operatingExpenses": "379659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39011000", "sellingGeneralAndAdministrative": "364338000", "netIncomeFromContinuingOperations": "423547000" }, "balance": { "goodwill": "1123976000", "inventory": "None", "commonStock": "3076000", "currentDebt": "None", "investments": "None", "totalAssets": "24730500000", "longTermDebt": "15311137000", "shortTermDebt": "125241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1058495000", "reportedCurrency": "USD", "retainedEarnings": "-495083000", "totalLiabilities": "20256187000", "otherCurrentAssets": "-2770961000", "totalCurrentAssets": "2770961000", "currentLongTermDebt": "125241000", "longTermInvestments": "19226519000", "shortTermInvestments": "None", "currentNetReceivables": "1273176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21959539000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15755950000", "totalShareholderEquity": "1893399000", "capitalLeaseObligations": "319572000", "otherCurrentLiabilities": "3242535000", "totalCurrentLiabilities": "3791183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16465004000", "cashAndShortTermInvestments": "1497785000", "commonStockSharesOutstanding": "189762660", "intangibleAssetsExcludingGoodwill": "1058495000", "cashAndCashEquivalentsAtCarryingValue": "1497785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423547000", "profitLoss": "None", "dividendPayout": "270581000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-560052000", "capitalExpenditures": "23006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633729000", "cashflowFromInvestment": "-66902000", "stockBasedCompensation": "62456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1053981000, "cost_of_revenue": 390865000, "gross_profit": 663116000, "research_and_development": null, "selling_general_admin": 364338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 431661000, "depreciation_amortisation": 39011000, "ebitda": 726222000, "interest_expense": 243122000, "interest_income": null, "other_non_operating": null, "pretax_income": 483100000, "tax_provision": 59553000, "effective_tax_rate": null, "net_income": 173950000, "net_income_continuing_ops": 423547000, "net_income_to_common": 173950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1497785000, "short_term_investments": null, "net_receivables": 1273176000, "inventory": null, "other_current_assets": null, "total_current_assets": 2770961000, "net_ppe": null, "goodwill": 1123976000, "intangible_assets": 1058495000, "goodwill_and_intangibles": 2182471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21959539000, "total_assets": 24730500000, "short_term_debt": 125241000, "accounts_payable": 423407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3791183000, "long_term_debt": 15311137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16465004000, "total_liabilities": 20256187000, "total_debt": 15436378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -495083000, "total_equity": 1893399000, "shares_outstanding": 189762660, "operating_cash_flow": -560052000, "stock_based_compensation": 62456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66902000, "dividends_paid": 270581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 633729000, "free_cash_flow": -537046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "431661000", "ebitda": "726222000", "netIncome": "173950000", "grossProfit": "663116000", "depreciation": "None", "totalRevenue": "1053981000", "costOfRevenue": "390865000", "interestIncome": "None", "incomeBeforeTax": "483100000", "interestExpense": "243122000", "operatingIncome": "283457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59553000", "reportedCurrency": "USD", "netInterestIncome": "-243122000", "nonInterestIncome": "None", "operatingExpenses": "379659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "390865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39011000", "sellingGeneralAndAdministrative": "364338000", "netIncomeFromContinuingOperations": "423547000" }, "balance": { "goodwill": "1123976000", "inventory": "None", "commonStock": "3076000", "currentDebt": "None", "investments": "None", "totalAssets": "24730500000", "longTermDebt": "15311137000", "shortTermDebt": "125241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1058495000", "reportedCurrency": "USD", "retainedEarnings": "-495083000", "totalLiabilities": "20256187000", "otherCurrentAssets": "-2770961000", "totalCurrentAssets": "2770961000", "currentLongTermDebt": "125241000", "longTermInvestments": "19226519000", "shortTermInvestments": "None", "currentNetReceivables": "1273176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21959539000", "currentAccountsPayable": "423407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15755950000", "totalShareholderEquity": "1893399000", "capitalLeaseObligations": "319572000", "otherCurrentLiabilities": "3242535000", "totalCurrentLiabilities": "3791183000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16465004000", "cashAndShortTermInvestments": "1497785000", "commonStockSharesOutstanding": "189762660", "intangibleAssetsExcludingGoodwill": "1058495000", "cashAndCashEquivalentsAtCarryingValue": "1497785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423547000", "profitLoss": "None", "dividendPayout": "270581000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-560052000", "capitalExpenditures": "23006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633729000", "cashflowFromInvestment": "-66902000", "stockBasedCompensation": "62456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39011000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 671255000, "cost_of_revenue": 367502000, "gross_profit": 303753000, "ebit": 190530000, "ebitda": 454210000, "pretax_income": 226872000, "tax_provision": 29898000, "net_income": 61823000, "net_income_to_common": 61823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1197145000, "total_current_assets": 2053182000, "total_assets": 23383893000, "short_term_debt": 12256000, "long_term_debt": 13881877000, "total_debt": 13894133000, "total_liabilities": 19365439000, "total_equity": 1733179000, "shares_outstanding": 186218638, "goodwill_and_intangibles": 2031391000 }, "cash_flow": { "operating_cash_flow": 318271000, "capital_expenditure": 23050000, "free_cash_flow": 341321000, "dividends_paid": 249584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217389, "ticker_id": 242, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190530000", "ebitda": "454210000", "netIncome": "61823000", "grossProfit": "303753000", "depreciation": "None", "totalRevenue": "671255000", "costOfRevenue": "367502000", "interestIncome": "None", "incomeBeforeTax": "226872000", "interestExpense": "227338000", "operatingIncome": "110295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29898000", "reportedCurrency": "USD", "netInterestIncome": "-227338000", "nonInterestIncome": "None", "operatingExpenses": "193458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105524000", "sellingGeneralAndAdministrative": "186394000", "netIncomeFromContinuingOperations": "196974000" }, "balance": { "goodwill": "997801000", "inventory": "None", "commonStock": "3060000", "currentDebt": "None", "investments": "None", "totalAssets": "23383893000", "longTermDebt": "13881877000", "shortTermDebt": "12256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1033590000", "reportedCurrency": "USD", "retainedEarnings": "-515351000", "totalLiabilities": "19365439000", "otherCurrentAssets": "-2053182000", "totalCurrentAssets": "2053182000", "currentLongTermDebt": "None", "longTermInvestments": "18661530000", "shortTermInvestments": "-17658743000", "currentNetReceivables": "856037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21330711000", "currentAccountsPayable": "507822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "259537000", "shortLongTermDebtTotal": "14208779000", "totalShareholderEquity": "1733179000", "capitalLeaseObligations": "326902000", "otherCurrentLiabilities": "3262058000", "totalCurrentLiabilities": "3769880000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15595559000", "cashAndShortTermInvestments": "1197145000", "commonStockSharesOutstanding": "186218638", "intangibleAssetsExcludingGoodwill": "1033590000", "cashAndCashEquivalentsAtCarryingValue": "1197145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196974000", "profitLoss": "None", "dividendPayout": "249584000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318271000", "capitalExpenditures": "23050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244102000", "cashflowFromInvestment": "-23050000", "stockBasedCompensation": "61976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671255000, "cost_of_revenue": 367502000, "gross_profit": 303753000, "research_and_development": null, "selling_general_admin": 186394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190530000, "depreciation_amortisation": 105524000, "ebitda": 454210000, "interest_expense": 227338000, "interest_income": null, "other_non_operating": null, "pretax_income": 226872000, "tax_provision": 29898000, "effective_tax_rate": null, "net_income": 61823000, "net_income_continuing_ops": 196974000, "net_income_to_common": 61823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1197145000, "short_term_investments": -17658743000, "net_receivables": 856037000, "inventory": null, "other_current_assets": null, "total_current_assets": 2053182000, "net_ppe": null, "goodwill": 997801000, "intangible_assets": 1033590000, "goodwill_and_intangibles": 2031391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21330711000, "total_assets": 23383893000, "short_term_debt": 12256000, "accounts_payable": 507822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3769880000, "long_term_debt": 13881877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15595559000, "total_liabilities": 19365439000, "total_debt": 13894133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -515351000, "total_equity": 1733179000, "shares_outstanding": 186218638, "operating_cash_flow": 318271000, "stock_based_compensation": 61976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23050000, "dividends_paid": 249584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244102000, "free_cash_flow": 341321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190530000", "ebitda": "454210000", "netIncome": "61823000", "grossProfit": "303753000", "depreciation": "None", "totalRevenue": "671255000", "costOfRevenue": "367502000", "interestIncome": "None", "incomeBeforeTax": "226872000", "interestExpense": "227338000", "operatingIncome": "110295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29898000", "reportedCurrency": "USD", "netInterestIncome": "-227338000", "nonInterestIncome": "None", "operatingExpenses": "193458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105524000", "sellingGeneralAndAdministrative": "186394000", "netIncomeFromContinuingOperations": "196974000" }, "balance": { "goodwill": "997801000", "inventory": "None", "commonStock": "3060000", "currentDebt": "None", "investments": "None", "totalAssets": "23383893000", "longTermDebt": "13881877000", "shortTermDebt": "12256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1033590000", "reportedCurrency": "USD", "retainedEarnings": "-515351000", "totalLiabilities": "19365439000", "otherCurrentAssets": "-2053182000", "totalCurrentAssets": "2053182000", "currentLongTermDebt": "None", "longTermInvestments": "18661530000", "shortTermInvestments": "-17658743000", "currentNetReceivables": "856037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21330711000", "currentAccountsPayable": "507822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "259537000", "shortLongTermDebtTotal": "14208779000", "totalShareholderEquity": "1733179000", "capitalLeaseObligations": "326902000", "otherCurrentLiabilities": "3262058000", "totalCurrentLiabilities": "3769880000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15595559000", "cashAndShortTermInvestments": "1197145000", "commonStockSharesOutstanding": "186218638", "intangibleAssetsExcludingGoodwill": "1033590000", "cashAndCashEquivalentsAtCarryingValue": "1197145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196974000", "profitLoss": "None", "dividendPayout": "249584000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318271000", "capitalExpenditures": "23050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244102000", "cashflowFromInvestment": "-23050000", "stockBasedCompensation": "61976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105524000", "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": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "income_statement": { "revenue": 1093286000, "cost_of_revenue": 367550000, "gross_profit": 725736000, "ebit": 362212000, "ebitda": 590712000, "pretax_income": 381969000, "tax_provision": 49714000, "net_income": 144514000, "net_income_to_common": 144514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1088991000, "total_current_assets": 1941552000, "total_assets": 23118806000, "short_term_debt": 21147000, "long_term_debt": 2491884000, "total_debt": 2513031000, "total_liabilities": 19126336000, "total_equity": 1750004000, "shares_outstanding": 194058041, "goodwill_and_intangibles": 2128693000 }, "cash_flow": { "operating_cash_flow": -699052000, "capital_expenditure": 12250000, "free_cash_flow": -686802000, "dividends_paid": 258869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217390, "ticker_id": 242, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:16.999142+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362212000", "ebitda": "590712000", "netIncome": "144514000", "grossProfit": "725736000", "depreciation": "None", "totalRevenue": "1093286000", "costOfRevenue": "367550000", "interestIncome": "237144000", "incomeBeforeTax": "381969000", "interestExpense": "208743000", "operatingIncome": "255548000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49714000", "reportedCurrency": "USD", "netInterestIncome": "28401000", "nonInterestIncome": "None", "operatingExpenses": "470188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2284000", "costofGoodsAndServicesSold": "367550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42991000", "sellingGeneralAndAdministrative": "456933000", "netIncomeFromContinuingOperations": "332255000" }, "balance": { "goodwill": "998020000", "inventory": "1", "commonStock": "3044000", "currentDebt": "None", "investments": "None", "totalAssets": "23118806000", "longTermDebt": "2491884000", "shortTermDebt": "21147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1130673000", "reportedCurrency": "USD", "retainedEarnings": "-425526000", "totalLiabilities": "19126336000", "otherCurrentAssets": "-1941552000", "totalCurrentAssets": "1941552000", "currentLongTermDebt": "None", "longTermInvestments": "4466226000", "shortTermInvestments": "-17557165000", "currentNetReceivables": "852561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21177254000", "currentAccountsPayable": "492492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170911000", "shortLongTermDebtTotal": "14032596000", "totalShareholderEquity": "1750004000", "capitalLeaseObligations": "206816000", "otherCurrentLiabilities": "3327192000", "totalCurrentLiabilities": "3819684000", "otherNonCurrentLiabilities": "2786380000", "totalNonCurrentLiabilities": "15306652000", "cashAndShortTermInvestments": "1088991000", "commonStockSharesOutstanding": "194058041", "intangibleAssetsExcludingGoodwill": "1130673000", "cashAndCashEquivalentsAtCarryingValue": "1088991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332255000", "profitLoss": "None", "dividendPayout": "258869000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-699052000", "capitalExpenditures": "12250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723643000", "cashflowFromInvestment": "-12250000", "stockBasedCompensation": "62282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1093286000, "cost_of_revenue": 367550000, "gross_profit": 725736000, "research_and_development": null, "selling_general_admin": 456933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362212000, "depreciation_amortisation": 42991000, "ebitda": 590712000, "interest_expense": 208743000, "interest_income": null, "other_non_operating": null, "pretax_income": 381969000, "tax_provision": 49714000, "effective_tax_rate": null, "net_income": 144514000, "net_income_continuing_ops": 332255000, "net_income_to_common": 144514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1088991000, "short_term_investments": -17557165000, "net_receivables": 852561000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1941552000, "net_ppe": null, "goodwill": 998020000, "intangible_assets": 1130673000, "goodwill_and_intangibles": 2128693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21177254000, "total_assets": 23118806000, "short_term_debt": 21147000, "accounts_payable": 492492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3819684000, "long_term_debt": 2491884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15306652000, "total_liabilities": 19126336000, "total_debt": 2513031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425526000, "total_equity": 1750004000, "shares_outstanding": 194058041, "operating_cash_flow": -699052000, "stock_based_compensation": 62282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12250000, "dividends_paid": 258869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 723643000, "free_cash_flow": -686802000, "net_change_in_cash": 12341000 }, "raw_data": { "income": { "ebit": "362212000", "ebitda": "590712000", "netIncome": "144514000", "grossProfit": "725736000", "depreciation": "None", "totalRevenue": "1093286000", "costOfRevenue": "367550000", "interestIncome": "237144000", "incomeBeforeTax": "381969000", "interestExpense": "208743000", "operatingIncome": "255548000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49714000", "reportedCurrency": "USD", "netInterestIncome": "28401000", "nonInterestIncome": "None", "operatingExpenses": "470188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2284000", "costofGoodsAndServicesSold": "367550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42991000", "sellingGeneralAndAdministrative": "456933000", "netIncomeFromContinuingOperations": "332255000" }, "balance": { "goodwill": "998020000", "inventory": "1", "commonStock": "3044000", "currentDebt": "None", "investments": "None", "totalAssets": "23118806000", "longTermDebt": "2491884000", "shortTermDebt": "21147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1130673000", "reportedCurrency": "USD", "retainedEarnings": "-425526000", "totalLiabilities": "19126336000", "otherCurrentAssets": "-1941552000", "totalCurrentAssets": "1941552000", "currentLongTermDebt": "None", "longTermInvestments": "4466226000", "shortTermInvestments": "-17557165000", "currentNetReceivables": "852561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21177254000", "currentAccountsPayable": "492492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170911000", "shortLongTermDebtTotal": "14032596000", "totalShareholderEquity": "1750004000", "capitalLeaseObligations": "206816000", "otherCurrentLiabilities": "3327192000", "totalCurrentLiabilities": "3819684000", "otherNonCurrentLiabilities": "2786380000", "totalNonCurrentLiabilities": "15306652000", "cashAndShortTermInvestments": "1088991000", "commonStockSharesOutstanding": "194058041", "intangibleAssetsExcludingGoodwill": "1130673000", "cashAndCashEquivalentsAtCarryingValue": "1088991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332255000", "profitLoss": "None", "dividendPayout": "258869000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-699052000", "capitalExpenditures": "12250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723643000", "cashflowFromInvestment": "-12250000", "stockBasedCompensation": "62282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42991000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }