{ "ticker": { "uuid": "4e06fc81-7902-4e05-bb22-58c158f4af10", "symbol": "TKO", "name": "TKO Group Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4e06fc81-7902-4e05-bb22-58c158f4af10/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e06fc81-7902-4e05-bb22-58c158f4af10/" }, "ticker_metadata": { "id": 3971, "uuid": "4e06fc81-7902-4e05-bb22-58c158f4af10", "symbol": "TKO", "name": "TKO Group Holdings, Inc.", "asset_type": "equity", "market_cap": 15381866000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "TKO Group Holdings, Inc. is a sports and entertainment company. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4e06fc81-7902-4e05-bb22-58c158f4af10", "symbol": "TKO", "name": "TKO Group Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4e06fc81-7902-4e05-bb22-58c158f4af10/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e06fc81-7902-4e05-bb22-58c158f4af10/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.03, "quality": 0.82, "momentum": 0.71, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 203.49, "market_cap": 39605542365.06, "pe_ratio": 174.9779, "earnings_yield": 0.0057, "ebitda_to_ev": 0.0343, "shareholder_yield": 0.018, "roe": 0.067, "piotroski_f_score": 5, "momentum_12_1": 0.1412, "volatility_252d": 0.3039 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:54:46.274066+00:00", "batch_id": "" }, "size": { "price_close": 203.49, "market_cap": 39605542365.06, "market_cap_usd": 39605542365.06, "enterprise_value": 42564579365.06, "shares_outstanding": 194631394, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 174.9779, "pb_ratio": 11.7316, "ptbv_ratio": null, "ps_ratio": 7.8222, "pcf_ratio": 21.7522, "pfcf_ratio": 20.3487, "ev_ebitda": 29.1211, "ev_ebit": 45.9325, "ev_sales": 8.4066, "ev_fcf": 21.869, "earnings_yield": 0.0057, "fcf_yield": 0.0457, "price_to_sales": 7.8222, "price_to_book": 11.7316, "price_to_cashflow": 21.7522, "ebitda_to_ev": 0.0343, "sales_yield": 0.119 }, "yield": { "dividend_yield": 0.018, "buyback_yield": 0, "shareholder_yield": 0.018, "debt_paydown_yield": null, "total_yield": 0.018 }, "quality": { "gross_margin": 0.5153, "operating_margin": 0.183, "net_margin": 0.0447, "ebitda_margin": 0.2887, "fcf_margin": 0.3844, "roe": 0.067, "roa": 0.0141, "roic": 0.1286, "roc_greenblatt": null, "asset_turnover": 0.316, "cash_conversion": 8.599, "accruals_ratio": -0.0995, "sbc_to_revenue": 0.025, "piotroski_f_score": 5, "altman_z_score": 3.6027, "earnings_stability_5y": 0.6774, "revenue_stability_5y": 0.7356, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1628, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2205, "net_debt_to_ebitda": 2.0245, "debt_to_assets": 0.2924, "interest_coverage": 4.2399, "current_ratio": 1.285, "quick_ratio": 1.281, "net_debt": 2959037000, "local_beta": -0.0008, "volatility_252d": 0.3039, "volatility_60d": 0.6114, "max_drawdown_12m": -0.1661, "risk_adjusted_momentum": 0.4645 }, "growth": { "revenue_growth_1y": 0.0901, "revenue_growth_3y_cagr": 0.6074, "revenue_growth_5y_cagr": 0.3719, "eps_growth_1y": 0.3188, "eps_growth_3y_cagr": -0.2039, "eps_growth_5y_cagr": 0.082, "fcf_growth_1y": 1.2084, "book_value_growth_1y": -0.1907, "revenue_growth": 0.0901, "earnings_growth": 0.3188 }, "momentum": { "price_return_1m": 0.0894, "price_return_3m": 0.0079, "price_return_6m": 0.014, "price_return_9m": 0.0609, "price_return_12m": 0.2432, "price_return_12m_ex1m": 0.1412, "momentum_6m": 0.014, "momentum_12m": 0.2432, "momentum_12_1": 0.1412, "distance_from_52w_high": -0.0875, "distance_from_52w_low": 0.262, "relative_strength": 0.1432 }, "raw_ttm": { "revenue_ttm": 5063226999, "gross_profit_ttm": 2608878000, "ebit_ttm": 926677000, "ebitda_ttm": 1461640000, "net_income_ttm": 226346000, "eps_diluted_ttm": 1.1629, "operating_cash_flow_ttm": 1820761000, "capital_expenditure_ttm": 125585000, "fcf_ttm": 1946346000, "dividends_paid_ttm": 714631000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218559000, "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_current_liabilities": 2192046000, "net_ppe": null, "total_assets": 16022802000, "total_debt": 4685265000, "total_equity": 3375962000, "net_working_capital": -1010321000, "book_value_per_share": 17.3454, "retained_earnings": -1384429000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8280487000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 86, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 70, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 38, "rank_roe": 55, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 43, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39 }, "composites": { "value_composite": 97, "quality_composite": 18, "momentum_composite": 29, "growth_composite": 25, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.1568, "os_score": 0.31, "value_percentile": 0.03, "quality_percentile": 0.82, "momentum_percentile": 0.71, "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": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5040, "ticker_id": 3971, "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": "2026-06-07T06:54:46.274066+00:00", "batch_id": "", "os_score_delta": null, "price_close": 203.49, "market_cap": 39605542365.06, "market_cap_usd": 39605542365.06, "enterprise_value": 42564579365.06, "shares_outstanding": 194631394, "fx_rate_to_usd": null, "pe_ratio": 174.97787619, "pb_ratio": 11.73163157, "ptbv_ratio": null, "ps_ratio": 7.82219371, "pcf_ratio": 21.75219173, "pfcf_ratio": 20.34866481, "ev_ebitda": 29.1211101, "ev_ebit": 45.93248712, "ev_sales": 8.40661092, "ev_fcf": 21.8689685, "earnings_yield": 0.00571501, "fcf_yield": 0.04572689, "dividend_yield": 0.01804371, "buyback_yield": 0, "shareholder_yield": 0.01804371, "debt_paydown_yield": null, "total_yield": 0.01804371, "gross_margin": 0.51525993, "operating_margin": 0.18302103, "net_margin": 0.0447039, "ebitda_margin": 0.28867756, "fcf_margin": 0.3844082, "roe": 0.06704637, "roa": 0.01412649, "roic": 0.12861956, "roc_greenblatt": null, "asset_turnover": 0.31600135, "cash_conversion": 8.59898562, "accruals_ratio": -0.09950912, "sbc_to_revenue": 0.02504964, "debt_to_equity": 2.22049152, "net_debt_to_ebitda": 2.02446362, "debt_to_assets": 0.29241234, "interest_coverage": 4.23993979, "current_ratio": 1.28497349, "quick_ratio": 1.2810347, "net_debt": 2959037000, "revenue_growth_1y": 0.09006861, "revenue_growth_3y_cagr": 0.60740135, "revenue_growth_5y_cagr": 0.37194442, "eps_growth_1y": 0.31879439, "eps_growth_3y_cagr": -0.20389457, "eps_growth_5y_cagr": 0.08198759, "fcf_growth_1y": 1.20839404, "book_value_growth_1y": -0.19067332, "piotroski_f_score": 5, "altman_z_score": 3.60268466, "earnings_stability_5y": 0.67736, "revenue_stability_5y": 0.735627, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08940521, "price_return_3m": 0.00791662, "price_return_6m": 0.01400744, "price_return_9m": 0.06090078, "price_return_12m": 0.24318582, "price_return_12m_ex1m": 0.14116015, "distance_from_52w_high": -0.08748592, "distance_from_52w_low": 0.26204741, "relative_strength": 0.14322223, "local_beta": -0.0008, "volatility_252d": 0.303881, "volatility_60d": 0.611414, "max_drawdown_12m": -0.16614088, "revenue_ttm": 5063226999, "gross_profit_ttm": 2608878000, "ebit_ttm": 926677000, "ebitda_ttm": 1461640000, "net_income_ttm": 226346000, "eps_diluted_ttm": 1.16294702, "operating_cash_flow_ttm": 1820761000, "capital_expenditure_ttm": 125585000, "fcf_ttm": 1946346000, "dividends_paid_ttm": 714631000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218559000, "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_current_liabilities": 2192046000, "net_ppe": null, "total_assets": 16022802000, "total_debt": 4685265000, "total_equity": 3375962000, "net_working_capital": -1010321000, "book_value_per_share": 17.34541345, "retained_earnings": -1384429000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8280487000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 97, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 86, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 70, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 38, "rank_roe": 55, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 43, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39, "value_composite": 97, "quality_composite": 18, "momentum_composite": 29, "growth_composite": 25, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 203.49, "os": 0.31, "value": 0.03, "quality": 0.82, "momentum": 0.71, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 174.9779, "earnings_yield": 0.0057, "shareholder_yield": 0.018, "roe": 0.067, "momentum_12_1": 0.1412, "complete_fields": { "id": 5040, "ticker_id": 3971, "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": "2026-06-07T06:54:46.274066+00:00", "batch_id": "", "os_score_delta": null, "price_close": 203.49, "market_cap": 39605542365.06, "market_cap_usd": 39605542365.06, "enterprise_value": 42564579365.06, "shares_outstanding": 194631394, "fx_rate_to_usd": null, "pe_ratio": 174.97787619, "pb_ratio": 11.73163157, "ptbv_ratio": null, "ps_ratio": 7.82219371, "pcf_ratio": 21.75219173, "pfcf_ratio": 20.34866481, "ev_ebitda": 29.1211101, "ev_ebit": 45.93248712, "ev_sales": 8.40661092, "ev_fcf": 21.8689685, "earnings_yield": 0.00571501, "fcf_yield": 0.04572689, "dividend_yield": 0.01804371, "buyback_yield": 0, "shareholder_yield": 0.01804371, "debt_paydown_yield": null, "total_yield": 0.01804371, "gross_margin": 0.51525993, "operating_margin": 0.18302103, "net_margin": 0.0447039, "ebitda_margin": 0.28867756, "fcf_margin": 0.3844082, "roe": 0.06704637, "roa": 0.01412649, "roic": 0.12861956, "roc_greenblatt": null, "asset_turnover": 0.31600135, "cash_conversion": 8.59898562, "accruals_ratio": -0.09950912, "sbc_to_revenue": 0.02504964, "debt_to_equity": 2.22049152, "net_debt_to_ebitda": 2.02446362, "debt_to_assets": 0.29241234, "interest_coverage": 4.23993979, "current_ratio": 1.28497349, "quick_ratio": 1.2810347, "net_debt": 2959037000, "revenue_growth_1y": 0.09006861, "revenue_growth_3y_cagr": 0.60740135, "revenue_growth_5y_cagr": 0.37194442, "eps_growth_1y": 0.31879439, "eps_growth_3y_cagr": -0.20389457, "eps_growth_5y_cagr": 0.08198759, "fcf_growth_1y": 1.20839404, "book_value_growth_1y": -0.19067332, "piotroski_f_score": 5, "altman_z_score": 3.60268466, "earnings_stability_5y": 0.67736, "revenue_stability_5y": 0.735627, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08940521, "price_return_3m": 0.00791662, "price_return_6m": 0.01400744, "price_return_9m": 0.06090078, "price_return_12m": 0.24318582, "price_return_12m_ex1m": 0.14116015, "distance_from_52w_high": -0.08748592, "distance_from_52w_low": 0.26204741, "relative_strength": 0.14322223, "local_beta": -0.0008, "volatility_252d": 0.303881, "volatility_60d": 0.611414, "max_drawdown_12m": -0.16614088, "revenue_ttm": 5063226999, "gross_profit_ttm": 2608878000, "ebit_ttm": 926677000, "ebitda_ttm": 1461640000, "net_income_ttm": 226346000, "eps_diluted_ttm": 1.16294702, "operating_cash_flow_ttm": 1820761000, "capital_expenditure_ttm": 125585000, "fcf_ttm": 1946346000, "dividends_paid_ttm": 714631000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218559000, "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_current_liabilities": 2192046000, "net_ppe": null, "total_assets": 16022802000, "total_debt": 4685265000, "total_equity": 3375962000, "net_working_capital": -1010321000, "book_value_per_share": 17.34541345, "retained_earnings": -1384429000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8280487000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 97, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 79, "rank_ev_ebitda": 86, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 70, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 38, "rank_roe": 55, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 43, "rank_fcf_margin": 21, "rank_piotroski": 68, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39, "value_composite": 97, "quality_composite": 18, "momentum_composite": 29, "growth_composite": 25, "yield_composite": 25, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 3802463000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340797, "ticker_id": 3971, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "822785000", "ebitda": "1307775000", "netIncome": "195403000", "grossProfit": "2347008000", "depreciation": "None", "totalRevenue": "4735151000", "costOfRevenue": "2388143000", "interestIncome": "189187000", "incomeBeforeTax": "620061000", "interestExpense": "202724000", "operatingIncome": "961254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73771000", "reportedCurrency": "USD", "netInterestIncome": "-202724000", "nonInterestIncome": "None", "operatingExpenses": "1385754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2388143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484990000", "sellingGeneralAndAdministrative": "1511993000", "netIncomeFromContinuingOperations": "546290000" }, "balance": { "goodwill": "8444900000", "inventory": "57126000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15495800000", "longTermDebt": "3724063000", "shortTermDebt": "78400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3327900000", "reportedCurrency": "USD", "retainedEarnings": "-797300000", "totalLiabilities": "6245700000", "otherCurrentAssets": "939700000", "totalCurrentAssets": "2329100000", "currentLongTermDebt": "38061000", "longTermInvestments": "131555000", "shortTermInvestments": "None", "currentNetReceivables": "558300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166700000", "currentAccountsPayable": "194800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "926549000", "shortLongTermDebtTotal": "4063100000", "totalShareholderEquity": "3737400000", "capitalLeaseObligations": "300911000", "otherCurrentLiabilities": "910900000", "totalCurrentLiabilities": "1847100000", "otherNonCurrentLiabilities": "112247000", "totalNonCurrentLiabilities": "4398600000", "cashAndShortTermInvestments": "831100000", "commonStockSharesOutstanding": "194011072", "intangibleAssetsExcludingGoodwill": "3327900000", "cashAndCashEquivalentsAtCarryingValue": "831100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195403000", "profitLoss": "None", "dividendPayout": "640735000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1285725000", "capitalExpenditures": "126953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635725000", "cashflowFromInvestment": "-146888000", "stockBasedCompensation": "117600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "640735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-866800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "research_and_development": null, "selling_general_admin": 1511993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 822785000, "depreciation_amortisation": 484990000, "ebitda": 1307775000, "interest_expense": 202724000, "interest_income": null, "other_non_operating": null, "pretax_income": 620061000, "tax_provision": 73771000, "effective_tax_rate": null, "net_income": 195403000, "net_income_continuing_ops": 546290000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 831100000, "short_term_investments": null, "net_receivables": 558300000, "inventory": 57126000, "other_current_assets": null, "total_current_assets": 2329100000, "net_ppe": null, "goodwill": 8444900000, "intangible_assets": 3327900000, "goodwill_and_intangibles": 11772800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13166700000, "total_assets": 15495800000, "short_term_debt": 78400000, "accounts_payable": 194800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1847100000, "long_term_debt": 3724063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4398600000, "total_liabilities": 6245700000, "total_debt": 3802463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -797300000, "total_equity": 3737400000, "shares_outstanding": 194011072, "operating_cash_flow": 1285725000, "stock_based_compensation": 117600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126953000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146888000, "dividends_paid": 640735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -635725000, "free_cash_flow": 1412678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "822785000", "ebitda": "1307775000", "netIncome": "195403000", "grossProfit": "2347008000", "depreciation": "None", "totalRevenue": "4735151000", "costOfRevenue": "2388143000", "interestIncome": "189187000", "incomeBeforeTax": "620061000", "interestExpense": "202724000", "operatingIncome": "961254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73771000", "reportedCurrency": "USD", "netInterestIncome": "-202724000", "nonInterestIncome": "None", "operatingExpenses": "1385754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2388143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484990000", "sellingGeneralAndAdministrative": "1511993000", "netIncomeFromContinuingOperations": "546290000" }, "balance": { "goodwill": "8444900000", "inventory": "57126000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15495800000", "longTermDebt": "3724063000", "shortTermDebt": "78400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3327900000", "reportedCurrency": "USD", "retainedEarnings": "-797300000", "totalLiabilities": "6245700000", "otherCurrentAssets": "939700000", "totalCurrentAssets": "2329100000", "currentLongTermDebt": "38061000", "longTermInvestments": "131555000", "shortTermInvestments": "None", "currentNetReceivables": "558300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166700000", "currentAccountsPayable": "194800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "926549000", "shortLongTermDebtTotal": "4063100000", "totalShareholderEquity": "3737400000", "capitalLeaseObligations": "300911000", "otherCurrentLiabilities": "910900000", "totalCurrentLiabilities": "1847100000", "otherNonCurrentLiabilities": "112247000", "totalNonCurrentLiabilities": "4398600000", "cashAndShortTermInvestments": "831100000", "commonStockSharesOutstanding": "194011072", "intangibleAssetsExcludingGoodwill": "3327900000", "cashAndCashEquivalentsAtCarryingValue": "831100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195403000", "profitLoss": "None", "dividendPayout": "640735000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1285725000", "capitalExpenditures": "126953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635725000", "cashflowFromInvestment": "-146888000", "stockBasedCompensation": "117600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "640735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-866800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 2804341000, "cost_of_revenue": 1292717000, "gross_profit": 1511624000, "ebit": 283465000, "ebitda": 676307000, "pretax_income": 32083000, "tax_provision": 25706000, "net_income": 9408000, "net_income_to_common": 9408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525556000, "total_current_assets": 869567000, "total_assets": 12699936000, "short_term_debt": 44296000, "long_term_debt": 2732761000, "total_debt": 2777057000, "total_liabilities": 3981405000, "total_equity": 4091023000, "shares_outstanding": 171875000, "goodwill_and_intangibles": 10927688000 }, "cash_flow": { "operating_cash_flow": 583410000, "capital_expenditure": 74949000, "free_cash_flow": 658359000, "dividends_paid": 67256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340802, "ticker_id": 3971, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283465000", "ebitda": "676307000", "netIncome": "9408000", "grossProfit": "1511624000", "depreciation": "None", "totalRevenue": "2804341000", "costOfRevenue": "1292717000", "interestIncome": "251382000", "incomeBeforeTax": "32083000", "interestExpense": "249115000", "operatingIncome": "774980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25706000", "reportedCurrency": "USD", "netInterestIncome": "-249115000", "nonInterestIncome": "None", "operatingExpenses": "736644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392842000", "sellingGeneralAndAdministrative": "1228722000", "netIncomeFromContinuingOperations": "6377000" }, "balance": { "goodwill": "7664219000", "inventory": "50314000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12699936000", "longTermDebt": "2732761000", "shortTermDebt": "44296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3263469000", "reportedCurrency": "USD", "retainedEarnings": "-291728000", "totalLiabilities": "3981405000", "otherCurrentAssets": "122602000", "totalCurrentAssets": "869567000", "currentLongTermDebt": "26513000", "longTermInvestments": "32162000", "shortTermInvestments": "None", "currentNetReceivables": "221409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11830369000", "currentAccountsPayable": "29681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805020000", "shortLongTermDebtTotal": "3035377000", "totalShareholderEquity": "4091023000", "capitalLeaseObligations": "276103000", "otherCurrentLiabilities": "495443000", "totalCurrentLiabilities": "670657000", "otherNonCurrentLiabilities": "7457000", "totalNonCurrentLiabilities": "3310748000", "cashAndShortTermInvestments": "525556000", "commonStockSharesOutstanding": "171875000", "intangibleAssetsExcludingGoodwill": "3263469000", "cashAndCashEquivalentsAtCarryingValue": "525556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6377000", "profitLoss": "None", "dividendPayout": "67256000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583410000", "capitalExpenditures": "74949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232263000", "cashflowFromInvestment": "-59048000", "stockBasedCompensation": "94636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2804341000, "cost_of_revenue": 1292717000, "gross_profit": 1511624000, "research_and_development": null, "selling_general_admin": 1228722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283465000, "depreciation_amortisation": 392842000, "ebitda": 676307000, "interest_expense": 249115000, "interest_income": null, "other_non_operating": null, "pretax_income": 32083000, "tax_provision": 25706000, "effective_tax_rate": null, "net_income": 9408000, "net_income_continuing_ops": 6377000, "net_income_to_common": 9408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525556000, "short_term_investments": null, "net_receivables": 221409000, "inventory": 50314000, "other_current_assets": null, "total_current_assets": 869567000, "net_ppe": null, "goodwill": 7664219000, "intangible_assets": 3263469000, "goodwill_and_intangibles": 10927688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11830369000, "total_assets": 12699936000, "short_term_debt": 44296000, "accounts_payable": 29681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670657000, "long_term_debt": 2732761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3310748000, "total_liabilities": 3981405000, "total_debt": 2777057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -291728000, "total_equity": 4091023000, "shares_outstanding": 171875000, "operating_cash_flow": 583410000, "stock_based_compensation": 94636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59048000, "dividends_paid": 67256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232263000, "free_cash_flow": 658359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283465000", "ebitda": "676307000", "netIncome": "9408000", "grossProfit": "1511624000", "depreciation": "None", "totalRevenue": "2804341000", "costOfRevenue": "1292717000", "interestIncome": "251382000", "incomeBeforeTax": "32083000", "interestExpense": "249115000", "operatingIncome": "774980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25706000", "reportedCurrency": "USD", "netInterestIncome": "-249115000", "nonInterestIncome": "None", "operatingExpenses": "736644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392842000", "sellingGeneralAndAdministrative": "1228722000", "netIncomeFromContinuingOperations": "6377000" }, "balance": { "goodwill": "7664219000", "inventory": "50314000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12699936000", "longTermDebt": "2732761000", "shortTermDebt": "44296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3263469000", "reportedCurrency": "USD", "retainedEarnings": "-291728000", "totalLiabilities": "3981405000", "otherCurrentAssets": "122602000", "totalCurrentAssets": "869567000", "currentLongTermDebt": "26513000", "longTermInvestments": "32162000", "shortTermInvestments": "None", "currentNetReceivables": "221409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11830369000", "currentAccountsPayable": "29681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805020000", "shortLongTermDebtTotal": "3035377000", "totalShareholderEquity": "4091023000", "capitalLeaseObligations": "276103000", "otherCurrentLiabilities": "495443000", "totalCurrentLiabilities": "670657000", "otherNonCurrentLiabilities": "7457000", "totalNonCurrentLiabilities": "3310748000", "cashAndShortTermInvestments": "525556000", "commonStockSharesOutstanding": "171875000", "intangibleAssetsExcludingGoodwill": "3263469000", "cashAndCashEquivalentsAtCarryingValue": "525556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6377000", "profitLoss": "None", "dividendPayout": "67256000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583410000", "capitalExpenditures": "74949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232263000", "cashflowFromInvestment": "-59048000", "stockBasedCompensation": "94636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1674968000, "cost_of_revenue": 679214000, "gross_profit": 995754000, "ebit": 446477000, "ebitda": 611093000, "pretax_income": 207169000, "tax_provision": 31446000, "net_income": -35227000, "net_income_to_common": -35227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235839000, "total_current_assets": 492430000, "total_assets": 12690739000, "short_term_debt": 34748000, "long_term_debt": 2713948000, "total_debt": 2748696000, "total_liabilities": 3840193000, "total_equity": 4108980000, "shares_outstanding": 82808019, "goodwill_and_intangibles": 11230148000 }, "cash_flow": { "operating_cash_flow": 468381000, "capital_expenditure": 48633000, "free_cash_flow": 517014000, "dividends_paid": 296587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340807, "ticker_id": 3971, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "446477000", "ebitda": "611093000", "netIncome": "-35227000", "grossProfit": "995754000", "depreciation": "None", "totalRevenue": "1674968000", "costOfRevenue": "679214000", "interestIncome": "239308000", "incomeBeforeTax": "207169000", "interestExpense": "239042000", "operatingIncome": "586192000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31446000", "reportedCurrency": "USD", "netInterestIncome": "-239042000", "nonInterestIncome": "None", "operatingExpenses": "409562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164616000", "sellingGeneralAndAdministrative": "549091000", "netIncomeFromContinuingOperations": "175723000" }, "balance": { "goodwill": "7666485000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12690739000", "longTermDebt": "2713948000", "shortTermDebt": "34748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3563663000", "reportedCurrency": "USD", "retainedEarnings": "-135227000", "totalLiabilities": "3840193000", "otherCurrentAssets": "109556000", "totalCurrentAssets": "492430000", "currentLongTermDebt": "22367000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "147035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198309000", "currentAccountsPayable": "42040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "899633000", "shortLongTermDebtTotal": "3026895000", "totalShareholderEquity": "4108980000", "capitalLeaseObligations": "290580000", "otherCurrentLiabilities": "276360000", "totalCurrentLiabilities": "472140000", "otherNonCurrentLiabilities": "3046000", "totalNonCurrentLiabilities": "3368053000", "cashAndShortTermInvestments": "235839000", "commonStockSharesOutstanding": "82808019", "intangibleAssetsExcludingGoodwill": "3563663000", "cashAndCashEquivalentsAtCarryingValue": "235839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175723000", "profitLoss": "None", "dividendPayout": "296587000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468381000", "capitalExpenditures": "48633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-424472000", "cashflowFromInvestment": "12279000", "stockBasedCompensation": "57109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "296587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1674968000, "cost_of_revenue": 679214000, "gross_profit": 995754000, "research_and_development": null, "selling_general_admin": 549091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446477000, "depreciation_amortisation": 164616000, "ebitda": 611093000, "interest_expense": 239042000, "interest_income": null, "other_non_operating": null, "pretax_income": 207169000, "tax_provision": 31446000, "effective_tax_rate": null, "net_income": -35227000, "net_income_continuing_ops": 175723000, "net_income_to_common": -35227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235839000, "short_term_investments": null, "net_receivables": 147035000, "inventory": null, "other_current_assets": null, "total_current_assets": 492430000, "net_ppe": null, "goodwill": 7666485000, "intangible_assets": 3563663000, "goodwill_and_intangibles": 11230148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12198309000, "total_assets": 12690739000, "short_term_debt": 34748000, "accounts_payable": 42040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472140000, "long_term_debt": 2713948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3368053000, "total_liabilities": 3840193000, "total_debt": 2748696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135227000, "total_equity": 4108980000, "shares_outstanding": 82808019, "operating_cash_flow": 468381000, "stock_based_compensation": 57109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48633000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12279000, "dividends_paid": 296587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -424472000, "free_cash_flow": 517014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "446477000", "ebitda": "611093000", "netIncome": "-35227000", "grossProfit": "995754000", "depreciation": "None", "totalRevenue": "1674968000", "costOfRevenue": "679214000", "interestIncome": "239308000", "incomeBeforeTax": "207169000", "interestExpense": "239042000", "operatingIncome": "586192000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31446000", "reportedCurrency": "USD", "netInterestIncome": "-239042000", "nonInterestIncome": "None", "operatingExpenses": "409562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164616000", "sellingGeneralAndAdministrative": "549091000", "netIncomeFromContinuingOperations": "175723000" }, "balance": { "goodwill": "7666485000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12690739000", "longTermDebt": "2713948000", "shortTermDebt": "34748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3563663000", "reportedCurrency": "USD", "retainedEarnings": "-135227000", "totalLiabilities": "3840193000", "otherCurrentAssets": "109556000", "totalCurrentAssets": "492430000", "currentLongTermDebt": "22367000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "147035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198309000", "currentAccountsPayable": "42040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "899633000", "shortLongTermDebtTotal": "3026895000", "totalShareholderEquity": "4108980000", "capitalLeaseObligations": "290580000", "otherCurrentLiabilities": "276360000", "totalCurrentLiabilities": "472140000", "otherNonCurrentLiabilities": "3046000", "totalNonCurrentLiabilities": "3368053000", "cashAndShortTermInvestments": "235839000", "commonStockSharesOutstanding": "82808019", "intangibleAssetsExcludingGoodwill": "3563663000", "cashAndCashEquivalentsAtCarryingValue": "235839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175723000", "profitLoss": "None", "dividendPayout": "296587000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468381000", "capitalExpenditures": "48633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-424472000", "cashflowFromInvestment": "12279000", "stockBasedCompensation": "57109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "296587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1140147000, "cost_of_revenue": 385618000, "gross_profit": 754529000, "ebit": 543116000, "ebitda": 603148000, "pretax_income": 403340000, "tax_provision": 14318000, "net_income": 387275000, "net_income_to_common": 387275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180574000, "total_current_assets": 268300000, "total_assets": 3580730000, "short_term_debt": 24476000, "long_term_debt": 20848000, "total_debt": 45324000, "total_liabilities": 3001906000, "total_equity": 568916000, "shares_outstanding": 83162446, "goodwill_and_intangibles": 3078404000 }, "cash_flow": { "operating_cash_flow": 501723000, "capital_expenditure": 12404000, "free_cash_flow": 514127000, "dividends_paid": 1095904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340812, "ticker_id": 3971, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543116000", "ebitda": "603148000", "netIncome": "387275000", "grossProfit": "754529000", "depreciation": "None", "totalRevenue": "1140147000", "costOfRevenue": "385618000", "interestIncome": "16999000", "incomeBeforeTax": "403340000", "interestExpense": "139567000", "operatingIncome": "545140000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14318000", "reportedCurrency": "USD", "netInterestIncome": "-139567000", "nonInterestIncome": "None", "operatingExpenses": "209389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60032000", "sellingGeneralAndAdministrative": "240387000", "netIncomeFromContinuingOperations": "389022000" }, "balance": { "goodwill": "2602639000", "inventory": "258000", "commonStock": "568070000", "currentDebt": "None", "investments": "None", "totalAssets": "3580730000", "longTermDebt": "20848000", "shortTermDebt": "24476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "475765000", "reportedCurrency": "USD", "retainedEarnings": "92335000", "totalLiabilities": "3001906000", "otherCurrentAssets": "42278000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "22683000", "longTermInvestments": "5416000", "shortTermInvestments": "258487000", "currentNetReceivables": "45448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312430000", "currentAccountsPayable": "16842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642062000", "shortLongTermDebtTotal": "2783385000", "totalShareholderEquity": "568916000", "capitalLeaseObligations": "24387000", "otherCurrentLiabilities": "117237000", "totalCurrentLiabilities": "230179000", "otherNonCurrentLiabilities": "12818000", "totalNonCurrentLiabilities": "2771727000", "cashAndShortTermInvestments": "180574000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "475765000", "cashAndCashEquivalentsAtCarryingValue": "180574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389022000", "profitLoss": "None", "dividendPayout": "1095904000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5628000", "operatingCashflow": "501723000", "capitalExpenditures": "12404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1181381000", "cashflowFromInvestment": "-177933000", "stockBasedCompensation": "23744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140147000, "cost_of_revenue": 385618000, "gross_profit": 754529000, "research_and_development": null, "selling_general_admin": 240387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543116000, "depreciation_amortisation": 60032000, "ebitda": 603148000, "interest_expense": 139567000, "interest_income": null, "other_non_operating": null, "pretax_income": 403340000, "tax_provision": 14318000, "effective_tax_rate": null, "net_income": 387275000, "net_income_continuing_ops": 389022000, "net_income_to_common": 387275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180574000, "short_term_investments": 258487000, "net_receivables": 45448000, "inventory": 258000, "other_current_assets": null, "total_current_assets": 268300000, "net_ppe": null, "goodwill": 2602639000, "intangible_assets": 475765000, "goodwill_and_intangibles": 3078404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3312430000, "total_assets": 3580730000, "short_term_debt": 24476000, "accounts_payable": 16842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230179000, "long_term_debt": 20848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2771727000, "total_liabilities": 3001906000, "total_debt": 45324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 92335000, "total_equity": 568916000, "shares_outstanding": 83162446, "operating_cash_flow": 501723000, "stock_based_compensation": 23744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177933000, "dividends_paid": 1095904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1181381000, "free_cash_flow": 514127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543116000", "ebitda": "603148000", "netIncome": "387275000", "grossProfit": "754529000", "depreciation": "None", "totalRevenue": "1140147000", "costOfRevenue": "385618000", "interestIncome": "16999000", "incomeBeforeTax": "403340000", "interestExpense": "139567000", "operatingIncome": "545140000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14318000", "reportedCurrency": "USD", "netInterestIncome": "-139567000", "nonInterestIncome": "None", "operatingExpenses": "209389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60032000", "sellingGeneralAndAdministrative": "240387000", "netIncomeFromContinuingOperations": "389022000" }, "balance": { "goodwill": "2602639000", "inventory": "258000", "commonStock": "568070000", "currentDebt": "None", "investments": "None", "totalAssets": "3580730000", "longTermDebt": "20848000", "shortTermDebt": "24476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "475765000", "reportedCurrency": "USD", "retainedEarnings": "92335000", "totalLiabilities": "3001906000", "otherCurrentAssets": "42278000", "totalCurrentAssets": "268300000", "currentLongTermDebt": "22683000", "longTermInvestments": "5416000", "shortTermInvestments": "258487000", "currentNetReceivables": "45448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3312430000", "currentAccountsPayable": "16842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642062000", "shortLongTermDebtTotal": "2783385000", "totalShareholderEquity": "568916000", "capitalLeaseObligations": "24387000", "otherCurrentLiabilities": "117237000", "totalCurrentLiabilities": "230179000", "otherNonCurrentLiabilities": "12818000", "totalNonCurrentLiabilities": "2771727000", "cashAndShortTermInvestments": "180574000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "475765000", "cashAndCashEquivalentsAtCarryingValue": "180574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389022000", "profitLoss": "None", "dividendPayout": "1095904000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5628000", "operatingCashflow": "501723000", "capitalExpenditures": "12404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1181381000", "cashflowFromInvestment": "-177933000", "stockBasedCompensation": "23744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1095174000, "cost_of_revenue": 649075000, "gross_profit": 446099000, "ebit": 263472000, "ebitda": 341396000, "pretax_income": 229862000, "tax_provision": 52454000, "net_income": 177408000, "net_income_to_common": 177408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 874688000, "total_current_assets": 948258000, "total_assets": 4296175000, "short_term_debt": 24477000, "long_term_debt": 21284000, "total_debt": 45761000, "total_liabilities": 3037583000, "total_equity": 1248892000, "shares_outstanding": 83162446, "goodwill_and_intangibles": 3124985000 }, "cash_flow": { "operating_cash_flow": 441235000, "capital_expenditure": 11131000, "free_cash_flow": 452366000, "dividends_paid": 269079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340817, "ticker_id": 3971, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263472000", "ebitda": "341396000", "netIncome": "177408000", "grossProfit": "446099000", "depreciation": "None", "totalRevenue": "1095174000", "costOfRevenue": "649075000", "interestIncome": "33215000", "incomeBeforeTax": "229862000", "interestExpense": "33610000", "operatingIncome": "256017000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52454000", "reportedCurrency": "USD", "netInterestIncome": "-102247000", "nonInterestIncome": "None", "operatingExpenses": "190082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77924000", "sellingGeneralAndAdministrative": "190082000", "netIncomeFromContinuingOperations": "273625000" }, "balance": { "goodwill": "2602639000", "inventory": "8032999", "commonStock": "1251416000", "currentDebt": "None", "investments": "None", "totalAssets": "4296175000", "longTermDebt": "21284000", "shortTermDebt": "24477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "522346000", "reportedCurrency": "USD", "retainedEarnings": "-51393000", "totalLiabilities": "3037583000", "otherCurrentAssets": "14233000", "totalCurrentAssets": "948258000", "currentLongTermDebt": "22894000", "longTermInvestments": "1749000", "shortTermInvestments": "280957000", "currentNetReceivables": "59337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3347916000", "currentAccountsPayable": "11636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495010000", "shortLongTermDebtTotal": "2851817000", "totalShareholderEquity": "1248892000", "capitalLeaseObligations": "20169000", "otherCurrentLiabilities": "100517000", "totalCurrentLiabilities": "187320000", "otherNonCurrentLiabilities": "22923000", "totalNonCurrentLiabilities": "2850263000", "cashAndShortTermInvestments": "874688000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "522346000", "cashAndCashEquivalentsAtCarryingValue": "874688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273625000", "profitLoss": "None", "dividendPayout": "269079000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1160000", "operatingCashflow": "441235000", "capitalExpenditures": "11131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162507000", "cashflowFromInvestment": "-193143000", "stockBasedCompensation": "63855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095174000, "cost_of_revenue": 649075000, "gross_profit": 446099000, "research_and_development": null, "selling_general_admin": 190082000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263472000, "depreciation_amortisation": 77924000, "ebitda": 341396000, "interest_expense": 33610000, "interest_income": null, "other_non_operating": null, "pretax_income": 229862000, "tax_provision": 52454000, "effective_tax_rate": null, "net_income": 177408000, "net_income_continuing_ops": 273625000, "net_income_to_common": 177408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 874688000, "short_term_investments": 280957000, "net_receivables": 59337000, "inventory": 8032999, "other_current_assets": null, "total_current_assets": 948258000, "net_ppe": null, "goodwill": 2602639000, "intangible_assets": 522346000, "goodwill_and_intangibles": 3124985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3347916000, "total_assets": 4296175000, "short_term_debt": 24477000, "accounts_payable": 11636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187320000, "long_term_debt": 21284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2850263000, "total_liabilities": 3037583000, "total_debt": 45761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51393000, "total_equity": 1248892000, "shares_outstanding": 83162446, "operating_cash_flow": 441235000, "stock_based_compensation": 63855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193143000, "dividends_paid": 269079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162507000, "free_cash_flow": 452366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263472000", "ebitda": "341396000", "netIncome": "177408000", "grossProfit": "446099000", "depreciation": "None", "totalRevenue": "1095174000", "costOfRevenue": "649075000", "interestIncome": "33215000", "incomeBeforeTax": "229862000", "interestExpense": "33610000", "operatingIncome": "256017000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52454000", "reportedCurrency": "USD", "netInterestIncome": "-102247000", "nonInterestIncome": "None", "operatingExpenses": "190082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77924000", "sellingGeneralAndAdministrative": "190082000", "netIncomeFromContinuingOperations": "273625000" }, "balance": { "goodwill": "2602639000", "inventory": "8032999", "commonStock": "1251416000", "currentDebt": "None", "investments": "None", "totalAssets": "4296175000", "longTermDebt": "21284000", "shortTermDebt": "24477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "522346000", "reportedCurrency": "USD", "retainedEarnings": "-51393000", "totalLiabilities": "3037583000", "otherCurrentAssets": "14233000", "totalCurrentAssets": "948258000", "currentLongTermDebt": "22894000", "longTermInvestments": "1749000", "shortTermInvestments": "280957000", "currentNetReceivables": "59337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3347916000", "currentAccountsPayable": "11636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495010000", "shortLongTermDebtTotal": "2851817000", "totalShareholderEquity": "1248892000", "capitalLeaseObligations": "20169000", "otherCurrentLiabilities": "100517000", "totalCurrentLiabilities": "187320000", "otherNonCurrentLiabilities": "22923000", "totalNonCurrentLiabilities": "2850263000", "cashAndShortTermInvestments": "874688000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "522346000", "cashAndCashEquivalentsAtCarryingValue": "874688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273625000", "profitLoss": "None", "dividendPayout": "269079000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1160000", "operatingCashflow": "441235000", "capitalExpenditures": "11131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162507000", "cashflowFromInvestment": "-193143000", "stockBasedCompensation": "63855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "269079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 974207000, "cost_of_revenue": 592096000, "gross_profit": 382111000, "ebit": 206710000, "ebitda": 292898000, "pretax_income": 171109000, "tax_provision": 39338000, "net_income": 131770999, "net_income_to_common": 131770999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462102000, "total_current_assets": 726852000, "total_assets": 1318887000, "short_term_debt": 308645000, "long_term_debt": 21700000, "total_debt": 330345000, "total_liabilities": 934893000, "total_equity": 383994000, "shares_outstanding": 83162446, "goodwill_and_intangibles": 15425000 }, "cash_flow": { "operating_cash_flow": 351238000, "capital_expenditure": 21685000, "free_cash_flow": 372923000, "dividends_paid": 312315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340821, "ticker_id": 3971, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206710000", "ebitda": "292898000", "netIncome": "131770999", "grossProfit": "382111000", "depreciation": "None", "totalRevenue": "974207000", "costOfRevenue": "592096000", "interestIncome": "33782000", "incomeBeforeTax": "171109000", "interestExpense": "35601000", "operatingIncome": "208544000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "39338000", "reportedCurrency": "USD", "netInterestIncome": "-118550000", "nonInterestIncome": "None", "operatingExpenses": "173567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86188000", "sellingGeneralAndAdministrative": "169867000", "netIncomeFromContinuingOperations": "178325000" }, "balance": { "goodwill": "None", "inventory": "8385999", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "1318887000", "longTermDebt": "21700000", "shortTermDebt": "308645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15425000", "reportedCurrency": "USD", "retainedEarnings": "-56327000", "totalLiabilities": "934893000", "otherCurrentAssets": "73062000", "totalCurrentAssets": "726852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "131294999", "currentNetReceivables": "52007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592035000", "currentAccountsPayable": "7274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485865000", "shortLongTermDebtTotal": "719962000", "totalShareholderEquity": "383994000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118668000", "totalCurrentLiabilities": "497474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437419000", "cashAndShortTermInvestments": "462102000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "15425000", "cashAndCashEquivalentsAtCarryingValue": "462102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178325000", "profitLoss": "None", "dividendPayout": "312315000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1287000", "operatingCashflow": "351238000", "capitalExpenditures": "21685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199610000", "cashflowFromInvestment": "11876000", "stockBasedCompensation": "31742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 974207000, "cost_of_revenue": 592096000, "gross_profit": 382111000, "research_and_development": null, "selling_general_admin": 169867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206710000, "depreciation_amortisation": 86188000, "ebitda": 292898000, "interest_expense": 35601000, "interest_income": null, "other_non_operating": null, "pretax_income": 171109000, "tax_provision": 39338000, "effective_tax_rate": null, "net_income": 131770999, "net_income_continuing_ops": 178325000, "net_income_to_common": 131770999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462102000, "short_term_investments": 131294999, "net_receivables": 52007000, "inventory": 8385999, "other_current_assets": null, "total_current_assets": 726852000, "net_ppe": null, "goodwill": null, "intangible_assets": 15425000, "goodwill_and_intangibles": 15425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592035000, "total_assets": 1318887000, "short_term_debt": 308645000, "accounts_payable": 7274000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497474000, "long_term_debt": 21700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437419000, "total_liabilities": 934893000, "total_debt": 330345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56327000, "total_equity": 383994000, "shares_outstanding": 83162446, "operating_cash_flow": 351238000, "stock_based_compensation": 31742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11876000, "dividends_paid": 312315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199610000, "free_cash_flow": 372923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206710000", "ebitda": "292898000", "netIncome": "131770999", "grossProfit": "382111000", "depreciation": "None", "totalRevenue": "974207000", "costOfRevenue": "592096000", "interestIncome": "33782000", "incomeBeforeTax": "171109000", "interestExpense": "35601000", "operatingIncome": "208544000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "39338000", "reportedCurrency": "USD", "netInterestIncome": "-118550000", "nonInterestIncome": "None", "operatingExpenses": "173567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86188000", "sellingGeneralAndAdministrative": "169867000", "netIncomeFromContinuingOperations": "178325000" }, "balance": { "goodwill": "None", "inventory": "8385999", "commonStock": "778000", "currentDebt": "None", "investments": "None", "totalAssets": "1318887000", "longTermDebt": "21700000", "shortTermDebt": "308645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15425000", "reportedCurrency": "USD", "retainedEarnings": "-56327000", "totalLiabilities": "934893000", "otherCurrentAssets": "73062000", "totalCurrentAssets": "726852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "131294999", "currentNetReceivables": "52007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592035000", "currentAccountsPayable": "7274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485865000", "shortLongTermDebtTotal": "719962000", "totalShareholderEquity": "383994000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118668000", "totalCurrentLiabilities": "497474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437419000", "cashAndShortTermInvestments": "462102000", "commonStockSharesOutstanding": "83162446", "intangibleAssetsExcludingGoodwill": "15425000", "cashAndCashEquivalentsAtCarryingValue": "462102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178325000", "profitLoss": "None", "dividendPayout": "312315000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1287000", "operatingCashflow": "351238000", "capitalExpenditures": "21685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199610000", "cashflowFromInvestment": "11876000", "stockBasedCompensation": "31742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "312315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 960442000, "cost_of_revenue": 672326000, "gross_profit": 288116000, "ebit": 120799000, "ebitda": 204079000, "pretax_income": 94678000, "tax_provision": 17617000, "net_income": 77061000, "net_income_to_common": 77061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90447000, "total_current_assets": 404310000, "total_assets": 1014000000, "short_term_debt": 206811000, "long_term_debt": null, "total_debt": 206811000, "total_liabilities": 738674000, "total_equity": 275326000, "shares_outstanding": 90231000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120984000, "capital_expenditure": 69086000, "free_cash_flow": 190070000, "dividends_paid": 37431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340822, "ticker_id": 3971, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120799000", "ebitda": "204079000", "netIncome": "77061000", "grossProfit": "288116000", "depreciation": "None", "totalRevenue": "960442000", "costOfRevenue": "672326000", "interestIncome": "None", "incomeBeforeTax": "94678000", "interestExpense": "26121000", "operatingIncome": "116510000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17617000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "171606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83280000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8252000", "commonStock": "773000", "currentDebt": "None", "investments": "None", "totalAssets": "1014000000", "longTermDebt": "None", "shortTermDebt": "206811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133663999", "totalLiabilities": "738674000", "otherCurrentAssets": "20806000", "totalCurrentAssets": "404310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "160034000", "currentNetReceivables": "124771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609690000", "currentAccountsPayable": "9282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578945000", "totalShareholderEquity": "275326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71310000", "totalCurrentLiabilities": "344344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "394330000", "cashAndShortTermInvestments": "90447000", "commonStockSharesOutstanding": "90231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77061000", "profitLoss": "None", "dividendPayout": "37431000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-499000", "operatingCashflow": "120984000", "capitalExpenditures": "69086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162185000", "cashflowFromInvestment": "-35809000", "stockBasedCompensation": "-240499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 960442000, "cost_of_revenue": 672326000, "gross_profit": 288116000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120799000, "depreciation_amortisation": 83280000, "ebitda": 204079000, "interest_expense": 26121000, "interest_income": null, "other_non_operating": null, "pretax_income": 94678000, "tax_provision": 17617000, "effective_tax_rate": null, "net_income": 77061000, "net_income_continuing_ops": null, "net_income_to_common": 77061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90447000, "short_term_investments": 160034000, "net_receivables": 124771000, "inventory": 8252000, "other_current_assets": null, "total_current_assets": 404310000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 609690000, "total_assets": 1014000000, "short_term_debt": 206811000, "accounts_payable": 9282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344344000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 394330000, "total_liabilities": 738674000, "total_debt": 206811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133663999, "total_equity": 275326000, "shares_outstanding": 90231000, "operating_cash_flow": 120984000, "stock_based_compensation": -240499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35809000, "dividends_paid": 37431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162185000, "free_cash_flow": 190070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120799000", "ebitda": "204079000", "netIncome": "77061000", "grossProfit": "288116000", "depreciation": "None", "totalRevenue": "960442000", "costOfRevenue": "672326000", "interestIncome": "None", "incomeBeforeTax": "94678000", "interestExpense": "26121000", "operatingIncome": "116510000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17617000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "171606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83280000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8252000", "commonStock": "773000", "currentDebt": "None", "investments": "None", "totalAssets": "1014000000", "longTermDebt": "None", "shortTermDebt": "206811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133663999", "totalLiabilities": "738674000", "otherCurrentAssets": "20806000", "totalCurrentAssets": "404310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "160034000", "currentNetReceivables": "124771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609690000", "currentAccountsPayable": "9282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578945000", "totalShareholderEquity": "275326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71310000", "totalCurrentLiabilities": "344344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "394330000", "cashAndShortTermInvestments": "90447000", "commonStockSharesOutstanding": "90231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77061000", "profitLoss": "None", "dividendPayout": "37431000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-499000", "operatingCashflow": "120984000", "capitalExpenditures": "69086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162185000", "cashflowFromInvestment": "-35809000", "stockBasedCompensation": "-240499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 930160000, "cost_of_revenue": 634251000, "gross_profit": 295909000, "ebit": 121442000, "ebitda": 191597000, "pretax_income": 106037000, "tax_provision": 6449000, "net_income": 99588000, "net_income_to_common": 99588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167457000, "total_current_assets": 474008000, "total_assets": 705328000, "short_term_debt": 188208000, "long_term_debt": null, "total_debt": 188208000, "total_liabilities": 389091000, "total_equity": 316237000, "shares_outstanding": 88619000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 186719000, "capital_expenditure": 32275000, "free_cash_flow": 218994000, "dividends_paid": 37243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340823, "ticker_id": 3971, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121442000", "ebitda": "191597000", "netIncome": "99588000", "grossProfit": "295909000", "depreciation": "None", "totalRevenue": "930160000", "costOfRevenue": "634251000", "interestIncome": "None", "incomeBeforeTax": "106037000", "interestExpense": "15405000", "operatingIncome": "114478000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6449000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "181431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70155000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7753000", "commonStock": "780000", "currentDebt": "None", "investments": "None", "totalAssets": "705328000", "longTermDebt": "None", "shortTermDebt": "188208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-101326000", "totalLiabilities": "389091000", "otherCurrentAssets": "28187000", "totalCurrentAssets": "474008000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "191686000", "currentNetReceivables": "78925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231320000", "currentAccountsPayable": "12198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213904000", "totalShareholderEquity": "316237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107960000", "totalCurrentLiabilities": "357539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31552000", "cashAndShortTermInvestments": "167457000", "commonStockSharesOutstanding": "88619000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99588000", "profitLoss": "None", "dividendPayout": "37243000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "579000", "operatingCashflow": "186719000", "capitalExpenditures": "32275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90875000", "cashflowFromInvestment": "-66087000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930160000, "cost_of_revenue": 634251000, "gross_profit": 295909000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121442000, "depreciation_amortisation": 70155000, "ebitda": 191597000, "interest_expense": 15405000, "interest_income": null, "other_non_operating": null, "pretax_income": 106037000, "tax_provision": 6449000, "effective_tax_rate": null, "net_income": 99588000, "net_income_continuing_ops": null, "net_income_to_common": 99588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167457000, "short_term_investments": 191686000, "net_receivables": 78925000, "inventory": 7753000, "other_current_assets": null, "total_current_assets": 474008000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231320000, "total_assets": 705328000, "short_term_debt": 188208000, "accounts_payable": 12198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357539000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31552000, "total_liabilities": 389091000, "total_debt": 188208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101326000, "total_equity": 316237000, "shares_outstanding": 88619000, "operating_cash_flow": 186719000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66087000, "dividends_paid": 37243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90875000, "free_cash_flow": 218994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121442000", "ebitda": "191597000", "netIncome": "99588000", "grossProfit": "295909000", "depreciation": "None", "totalRevenue": "930160000", "costOfRevenue": "634251000", "interestIncome": "None", "incomeBeforeTax": "106037000", "interestExpense": "15405000", "operatingIncome": "114478000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6449000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "181431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70155000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7753000", "commonStock": "780000", "currentDebt": "None", "investments": "None", "totalAssets": "705328000", "longTermDebt": "None", "shortTermDebt": "188208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-101326000", "totalLiabilities": "389091000", "otherCurrentAssets": "28187000", "totalCurrentAssets": "474008000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "191686000", "currentNetReceivables": "78925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231320000", "currentAccountsPayable": "12198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213904000", "totalShareholderEquity": "316237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107960000", "totalCurrentLiabilities": "357539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31552000", "cashAndShortTermInvestments": "167457000", "commonStockSharesOutstanding": "88619000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99588000", "profitLoss": "None", "dividendPayout": "37243000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "579000", "operatingCashflow": "186719000", "capitalExpenditures": "32275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90875000", "cashflowFromInvestment": "-66087000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4685265000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340795, "ticker_id": 3971, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342705000", "ebitda": "493213000", "netIncome": "89351000", "grossProfit": "862519000", "depreciation": "None", "totalRevenue": "1596876000", "costOfRevenue": "734357000", "interestIncome": "None", "incomeBeforeTax": "283775000", "interestExpense": "60600000", "operatingIncome": "338479000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33982000", "reportedCurrency": "USD", "netInterestIncome": "-60565000", "nonInterestIncome": "None", "operatingExpenses": "524040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150508000", "sellingGeneralAndAdministrative": "380238000", "netIncomeFromContinuingOperations": "249793000" }, "balance": { "goodwill": "8444669000", "inventory": "8634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16022802000", "longTermDebt": "4594033000", "shortTermDebt": "91232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3211780000", "reportedCurrency": "USD", "retainedEarnings": "-1384429000", "totalLiabilities": "7496295000", "otherCurrentAssets": "248439000", "totalCurrentAssets": "2816721000", "currentLongTermDebt": "45887000", "longTermInvestments": "133772000", "shortTermInvestments": "None", "currentNetReceivables": "833420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13206081000", "currentAccountsPayable": "210809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4964895000", "totalShareholderEquity": "3375962000", "capitalLeaseObligations": "324975000", "otherCurrentLiabilities": "1337889000", "totalCurrentLiabilities": "2192046000", "otherNonCurrentLiabilities": "129523000", "totalNonCurrentLiabilities": "5304249000", "cashAndShortTermInvestments": "1726228000", "commonStockSharesOutstanding": "194631394", "intangibleAssetsExcludingGoodwill": "3211780000", "cashAndCashEquivalentsAtCarryingValue": "1726228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89351000", "profitLoss": "None", "dividendPayout": "149292000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "694541000", "capitalExpenditures": "19978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127538000", "cashflowFromInvestment": "-21479000", "stockBasedCompensation": "39600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-838310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "research_and_development": null, "selling_general_admin": 380238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342705000, "depreciation_amortisation": 150508000, "ebitda": 493213000, "interest_expense": 60600000, "interest_income": null, "other_non_operating": null, "pretax_income": 283775000, "tax_provision": 33982000, "effective_tax_rate": null, "net_income": 89351000, "net_income_continuing_ops": 249793000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1726228000, "short_term_investments": null, "net_receivables": 833420000, "inventory": 8634000, "other_current_assets": null, "total_current_assets": 2816721000, "net_ppe": null, "goodwill": 8444669000, "intangible_assets": 3211780000, "goodwill_and_intangibles": 11656449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13206081000, "total_assets": 16022802000, "short_term_debt": 91232000, "accounts_payable": 210809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2192046000, "long_term_debt": 4594033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5304249000, "total_liabilities": 7496295000, "total_debt": 4685265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1384429000, "total_equity": 3375962000, "shares_outstanding": 194631394, "operating_cash_flow": 694541000, "stock_based_compensation": 39600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21479000, "dividends_paid": 149292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127538000, "free_cash_flow": 714519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342705000", "ebitda": "493213000", "netIncome": "89351000", "grossProfit": "862519000", "depreciation": "None", "totalRevenue": "1596876000", "costOfRevenue": "734357000", "interestIncome": "None", "incomeBeforeTax": "283775000", "interestExpense": "60600000", "operatingIncome": "338479000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33982000", "reportedCurrency": "USD", "netInterestIncome": "-60565000", "nonInterestIncome": "None", "operatingExpenses": "524040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150508000", "sellingGeneralAndAdministrative": "380238000", "netIncomeFromContinuingOperations": "249793000" }, "balance": { "goodwill": "8444669000", "inventory": "8634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16022802000", "longTermDebt": "4594033000", "shortTermDebt": "91232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3211780000", "reportedCurrency": "USD", "retainedEarnings": "-1384429000", "totalLiabilities": "7496295000", "otherCurrentAssets": "248439000", "totalCurrentAssets": "2816721000", "currentLongTermDebt": "45887000", "longTermInvestments": "133772000", "shortTermInvestments": "None", "currentNetReceivables": "833420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13206081000", "currentAccountsPayable": "210809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4964895000", "totalShareholderEquity": "3375962000", "capitalLeaseObligations": "324975000", "otherCurrentLiabilities": "1337889000", "totalCurrentLiabilities": "2192046000", "otherNonCurrentLiabilities": "129523000", "totalNonCurrentLiabilities": "5304249000", "cashAndShortTermInvestments": "1726228000", "commonStockSharesOutstanding": "194631394", "intangibleAssetsExcludingGoodwill": "3211780000", "cashAndCashEquivalentsAtCarryingValue": "1726228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89351000", "profitLoss": "None", "dividendPayout": "149292000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "694541000", "capitalExpenditures": "19978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127538000", "cashflowFromInvestment": "-21479000", "stockBasedCompensation": "39600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-838310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 3802463000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340796, "ticker_id": 3971, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53103000", "ebitda": "209030000", "netIncome": "-2375000", "grossProfit": "462567000", "depreciation": "None", "totalRevenue": "1037994999", "costOfRevenue": "575428000", "interestIncome": "None", "incomeBeforeTax": "-5807000", "interestExpense": "58910000", "operatingIncome": "92453000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6654000", "reportedCurrency": "USD", "netInterestIncome": "-58910000", "nonInterestIncome": "None", "operatingExpenses": "370114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155927000", "sellingGeneralAndAdministrative": "405184000", "netIncomeFromContinuingOperations": "847000" }, "balance": { "goodwill": "8444900000", "inventory": "57126000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15495800000", "longTermDebt": "3724063000", "shortTermDebt": "78400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3327900000", "reportedCurrency": "USD", "retainedEarnings": "-797300000", "totalLiabilities": "6245700000", "otherCurrentAssets": "939700000", "totalCurrentAssets": "2329100000", "currentLongTermDebt": "38061000", "longTermInvestments": "131555000", "shortTermInvestments": "None", "currentNetReceivables": "558300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166700000", "currentAccountsPayable": "194800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "926549000", "shortLongTermDebtTotal": "4063100000", "totalShareholderEquity": "3737400000", "capitalLeaseObligations": "300911000", "otherCurrentLiabilities": "910900000", "totalCurrentLiabilities": "1847100000", "otherNonCurrentLiabilities": "112247000", "totalNonCurrentLiabilities": "4398600000", "cashAndShortTermInvestments": "831100000", "commonStockSharesOutstanding": "194557193", "intangibleAssetsExcludingGoodwill": "3327900000", "cashAndCashEquivalentsAtCarryingValue": "831100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2375000", "profitLoss": "None", "dividendPayout": "202397000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "313224000", "capitalExpenditures": "60471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351617000", "cashflowFromInvestment": "49305000", "stockBasedCompensation": "34338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "research_and_development": null, "selling_general_admin": 405184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53103000, "depreciation_amortisation": 155927000, "ebitda": 209030000, "interest_expense": 58910000, "interest_income": null, "other_non_operating": null, "pretax_income": -5807000, "tax_provision": -6654000, "effective_tax_rate": null, "net_income": -2375000, "net_income_continuing_ops": 847000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 831100000, "short_term_investments": null, "net_receivables": 558300000, "inventory": 57126000, "other_current_assets": null, "total_current_assets": 2329100000, "net_ppe": null, "goodwill": 8444900000, "intangible_assets": 3327900000, "goodwill_and_intangibles": 11772800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13166700000, "total_assets": 15495800000, "short_term_debt": 78400000, "accounts_payable": 194800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1847100000, "long_term_debt": 3724063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4398600000, "total_liabilities": 6245700000, "total_debt": 3802463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -797300000, "total_equity": 3737400000, "shares_outstanding": 194557193, "operating_cash_flow": 313224000, "stock_based_compensation": 34338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60471000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 49305000, "dividends_paid": 202397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351617000, "free_cash_flow": 373695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53103000", "ebitda": "209030000", "netIncome": "-2375000", "grossProfit": "462567000", "depreciation": "None", "totalRevenue": "1037994999", "costOfRevenue": "575428000", "interestIncome": "None", "incomeBeforeTax": "-5807000", "interestExpense": "58910000", "operatingIncome": "92453000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6654000", "reportedCurrency": "USD", "netInterestIncome": "-58910000", "nonInterestIncome": "None", "operatingExpenses": "370114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155927000", "sellingGeneralAndAdministrative": "405184000", "netIncomeFromContinuingOperations": "847000" }, "balance": { "goodwill": "8444900000", "inventory": "57126000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15495800000", "longTermDebt": "3724063000", "shortTermDebt": "78400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3327900000", "reportedCurrency": "USD", "retainedEarnings": "-797300000", "totalLiabilities": "6245700000", "otherCurrentAssets": "939700000", "totalCurrentAssets": "2329100000", "currentLongTermDebt": "38061000", "longTermInvestments": "131555000", "shortTermInvestments": "None", "currentNetReceivables": "558300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13166700000", "currentAccountsPayable": "194800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "926549000", "shortLongTermDebtTotal": "4063100000", "totalShareholderEquity": "3737400000", "capitalLeaseObligations": "300911000", "otherCurrentLiabilities": "910900000", "totalCurrentLiabilities": "1847100000", "otherNonCurrentLiabilities": "112247000", "totalNonCurrentLiabilities": "4398600000", "cashAndShortTermInvestments": "831100000", "commonStockSharesOutstanding": "194557193", "intangibleAssetsExcludingGoodwill": "3327900000", "cashAndCashEquivalentsAtCarryingValue": "831100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2375000", "profitLoss": "None", "dividendPayout": "202397000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "313224000", "capitalExpenditures": "60471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351617000", "cashflowFromInvestment": "49305000", "stockBasedCompensation": "34338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1119914000, "cost_of_revenue": 568784000, "gross_profit": 551130000, "ebit": 170403000, "ebitda": 299534000, "pretax_income": 119561000, "tax_provision": 12771000, "net_income": 41005000, "net_income_to_common": 41005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861410000, "total_current_assets": 2212297000, "total_assets": 15546959000, "short_term_debt": 75066000, "long_term_debt": 3701067000, "total_debt": 3776133000, "total_liabilities": 6097637000, "total_equity": 3821025000, "shares_outstanding": 199061830, "goodwill_and_intangibles": 11898126000 }, "cash_flow": { "operating_cash_flow": 416775000, "capital_expenditure": 17851000, "free_cash_flow": 434626000, "dividends_paid": 209552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340798, "ticker_id": 3971, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170403000", "ebitda": "299534000", "netIncome": "41005000", "grossProfit": "551130000", "depreciation": "None", "totalRevenue": "1119914000", "costOfRevenue": "568784000", "interestIncome": "49220000", "incomeBeforeTax": "119561000", "interestExpense": "50842000", "operatingIncome": "197124000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12771000", "reportedCurrency": "USD", "netInterestIncome": "-50842000", "nonInterestIncome": "None", "operatingExpenses": "354006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129131000", "sellingGeneralAndAdministrative": "379167000", "netIncomeFromContinuingOperations": "106790000" }, "balance": { "goodwill": "8444710000", "inventory": "41584000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15546959000", "longTermDebt": "3701067000", "shortTermDebt": "75066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3453416000", "reportedCurrency": "USD", "retainedEarnings": "-752388000", "totalLiabilities": "6097637000", "otherCurrentAssets": "767715000", "totalCurrentAssets": "2212297000", "currentLongTermDebt": "36392000", "longTermInvestments": "123472000", "shortTermInvestments": "None", "currentNetReceivables": "583172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13334662000", "currentAccountsPayable": "265922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889875000", "shortLongTermDebtTotal": "4042915000", "totalShareholderEquity": "3821025000", "capitalLeaseObligations": "305456000", "otherCurrentLiabilities": "670535000", "totalCurrentLiabilities": "1519491000", "otherNonCurrentLiabilities": "273898000", "totalNonCurrentLiabilities": "4578146000", "cashAndShortTermInvestments": "861410000", "commonStockSharesOutstanding": "199061830", "intangibleAssetsExcludingGoodwill": "3453416000", "cashAndCashEquivalentsAtCarryingValue": "861410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106790000", "profitLoss": "None", "dividendPayout": "209552000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416775000", "capitalExpenditures": "17851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63917000", "cashflowFromInvestment": "-23998000", "stockBasedCompensation": "19898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1119914000, "cost_of_revenue": 568784000, "gross_profit": 551130000, "research_and_development": null, "selling_general_admin": 379167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170403000, "depreciation_amortisation": 129131000, "ebitda": 299534000, "interest_expense": 50842000, "interest_income": null, "other_non_operating": null, "pretax_income": 119561000, "tax_provision": 12771000, "effective_tax_rate": null, "net_income": 41005000, "net_income_continuing_ops": 106790000, "net_income_to_common": 41005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861410000, "short_term_investments": null, "net_receivables": 583172000, "inventory": 41584000, "other_current_assets": null, "total_current_assets": 2212297000, "net_ppe": null, "goodwill": 8444710000, "intangible_assets": 3453416000, "goodwill_and_intangibles": 11898126000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13334662000, "total_assets": 15546959000, "short_term_debt": 75066000, "accounts_payable": 265922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1519491000, "long_term_debt": 3701067000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4578146000, "total_liabilities": 6097637000, "total_debt": 3776133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -752388000, "total_equity": 3821025000, "shares_outstanding": 199061830, "operating_cash_flow": 416775000, "stock_based_compensation": 19898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23998000, "dividends_paid": 209552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63917000, "free_cash_flow": 434626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170403000", "ebitda": "299534000", "netIncome": "41005000", "grossProfit": "551130000", "depreciation": "None", "totalRevenue": "1119914000", "costOfRevenue": "568784000", "interestIncome": "49220000", "incomeBeforeTax": "119561000", "interestExpense": "50842000", "operatingIncome": "197124000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12771000", "reportedCurrency": "USD", "netInterestIncome": "-50842000", "nonInterestIncome": "None", "operatingExpenses": "354006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129131000", "sellingGeneralAndAdministrative": "379167000", "netIncomeFromContinuingOperations": "106790000" }, "balance": { "goodwill": "8444710000", "inventory": "41584000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15546959000", "longTermDebt": "3701067000", "shortTermDebt": "75066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3453416000", "reportedCurrency": "USD", "retainedEarnings": "-752388000", "totalLiabilities": "6097637000", "otherCurrentAssets": "767715000", "totalCurrentAssets": "2212297000", "currentLongTermDebt": "36392000", "longTermInvestments": "123472000", "shortTermInvestments": "None", "currentNetReceivables": "583172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13334662000", "currentAccountsPayable": "265922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889875000", "shortLongTermDebtTotal": "4042915000", "totalShareholderEquity": "3821025000", "capitalLeaseObligations": "305456000", "otherCurrentLiabilities": "670535000", "totalCurrentLiabilities": "1519491000", "otherNonCurrentLiabilities": "273898000", "totalNonCurrentLiabilities": "4578146000", "cashAndShortTermInvestments": "861410000", "commonStockSharesOutstanding": "199061830", "intangibleAssetsExcludingGoodwill": "3453416000", "cashAndCashEquivalentsAtCarryingValue": "861410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106790000", "profitLoss": "None", "dividendPayout": "209552000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "416775000", "capitalExpenditures": "17851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63917000", "cashflowFromInvestment": "-23998000", "stockBasedCompensation": "19898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1308442000, "cost_of_revenue": 575780000, "gross_profit": 732662000, "ebit": 360466000, "ebitda": 459863000, "pretax_income": 319569000, "tax_provision": 46472000, "net_income": 98365000, "net_income_to_common": 98365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535061000, "total_current_assets": 1912889000, "total_assets": 15341705000, "short_term_debt": 65192000, "long_term_debt": 2722300000, "total_debt": 2787492000, "total_liabilities": 4978987000, "total_equity": 4265329000, "shares_outstanding": 199279343, "goodwill_and_intangibles": 11970151000 }, "cash_flow": { "operating_cash_flow": 396221000, "capital_expenditure": 27285000, "free_cash_flow": 423506000, "dividends_paid": 153390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340799, "ticker_id": 3971, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360466000", "ebitda": "459863000", "netIncome": "98365000", "grossProfit": "732662000", "depreciation": "None", "totalRevenue": "1308442000", "costOfRevenue": "575780000", "interestIncome": "40897000", "incomeBeforeTax": "319569000", "interestExpense": "48207000", "operatingIncome": "386566000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46472000", "reportedCurrency": "USD", "netInterestIncome": "-48207000", "nonInterestIncome": "None", "operatingExpenses": "346096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99397000", "sellingGeneralAndAdministrative": "364357000", "netIncomeFromContinuingOperations": "273097000" }, "balance": { "goodwill": "8442513000", "inventory": "46489000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15341705000", "longTermDebt": "2722300000", "shortTermDebt": "65192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3527638000", "reportedCurrency": "USD", "retainedEarnings": "-130008000", "totalLiabilities": "4978987000", "otherCurrentAssets": "637018000", "totalCurrentAssets": "1912889000", "currentLongTermDebt": "27014000", "longTermInvestments": "122983000", "shortTermInvestments": "None", "currentNetReceivables": "694321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13428816000", "currentAccountsPayable": "283865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905794000", "shortLongTermDebtTotal": "3059768000", "totalShareholderEquity": "4265329000", "capitalLeaseObligations": "310454000", "otherCurrentLiabilities": "687929000", "totalCurrentLiabilities": "1476466000", "otherNonCurrentLiabilities": "170721000", "totalNonCurrentLiabilities": "3502521000", "cashAndShortTermInvestments": "535061000", "commonStockSharesOutstanding": "199279343", "intangibleAssetsExcludingGoodwill": "3527638000", "cashAndCashEquivalentsAtCarryingValue": "535061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273097000", "profitLoss": "None", "dividendPayout": "153390000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396221000", "capitalExpenditures": "27285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160364000", "cashflowFromInvestment": "-18682000", "stockBasedCompensation": "32996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1308442000, "cost_of_revenue": 575780000, "gross_profit": 732662000, "research_and_development": null, "selling_general_admin": 364357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360466000, "depreciation_amortisation": 99397000, "ebitda": 459863000, "interest_expense": 48207000, "interest_income": null, "other_non_operating": null, "pretax_income": 319569000, "tax_provision": 46472000, "effective_tax_rate": null, "net_income": 98365000, "net_income_continuing_ops": 273097000, "net_income_to_common": 98365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535061000, "short_term_investments": null, "net_receivables": 694321000, "inventory": 46489000, "other_current_assets": null, "total_current_assets": 1912889000, "net_ppe": null, "goodwill": 8442513000, "intangible_assets": 3527638000, "goodwill_and_intangibles": 11970151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13428816000, "total_assets": 15341705000, "short_term_debt": 65192000, "accounts_payable": 283865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1476466000, "long_term_debt": 2722300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3502521000, "total_liabilities": 4978987000, "total_debt": 2787492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130008000, "total_equity": 4265329000, "shares_outstanding": 199279343, "operating_cash_flow": 396221000, "stock_based_compensation": 32996000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18682000, "dividends_paid": 153390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160364000, "free_cash_flow": 423506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360466000", "ebitda": "459863000", "netIncome": "98365000", "grossProfit": "732662000", "depreciation": "None", "totalRevenue": "1308442000", "costOfRevenue": "575780000", "interestIncome": "40897000", "incomeBeforeTax": "319569000", "interestExpense": "48207000", "operatingIncome": "386566000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46472000", "reportedCurrency": "USD", "netInterestIncome": "-48207000", "nonInterestIncome": "None", "operatingExpenses": "346096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99397000", "sellingGeneralAndAdministrative": "364357000", "netIncomeFromContinuingOperations": "273097000" }, "balance": { "goodwill": "8442513000", "inventory": "46489000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15341705000", "longTermDebt": "2722300000", "shortTermDebt": "65192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3527638000", "reportedCurrency": "USD", "retainedEarnings": "-130008000", "totalLiabilities": "4978987000", "otherCurrentAssets": "637018000", "totalCurrentAssets": "1912889000", "currentLongTermDebt": "27014000", "longTermInvestments": "122983000", "shortTermInvestments": "None", "currentNetReceivables": "694321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13428816000", "currentAccountsPayable": "283865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905794000", "shortLongTermDebtTotal": "3059768000", "totalShareholderEquity": "4265329000", "capitalLeaseObligations": "310454000", "otherCurrentLiabilities": "687929000", "totalCurrentLiabilities": "1476466000", "otherNonCurrentLiabilities": "170721000", "totalNonCurrentLiabilities": "3502521000", "cashAndShortTermInvestments": "535061000", "commonStockSharesOutstanding": "199279343", "intangibleAssetsExcludingGoodwill": "3527638000", "cashAndCashEquivalentsAtCarryingValue": "535061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273097000", "profitLoss": "None", "dividendPayout": "153390000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396221000", "capitalExpenditures": "27285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160364000", "cashflowFromInvestment": "-18682000", "stockBasedCompensation": "32996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1268800000, "cost_of_revenue": 668152000, "gross_profit": 600648000, "ebit": 228978000, "ebitda": 329513000, "pretax_income": 186738000, "tax_provision": 21182000, "net_income": 58408000, "net_income_to_common": 58408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470860000, "total_current_assets": 1519228000, "total_assets": 15010070000, "short_term_debt": 64658000, "long_term_debt": 2728516000, "total_debt": 2793174000, "total_liabilities": 4815200000, "total_equity": 4162000000, "shares_outstanding": 181521000, "goodwill_and_intangibles": 12033320000 }, "cash_flow": { "operating_cash_flow": 162824000, "capital_expenditure": 27285000, "free_cash_flow": 190109000, "dividends_paid": 75396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340800, "ticker_id": 3971, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228978000", "ebitda": "329513000", "netIncome": "58408000", "grossProfit": "600648000", "depreciation": "None", "totalRevenue": "1268800000", "costOfRevenue": "668152000", "interestIncome": "42241000", "incomeBeforeTax": "186738000", "interestExpense": "44765000", "operatingIncome": "285112000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21182000", "reportedCurrency": "USD", "netInterestIncome": "-44765000", "nonInterestIncome": "None", "operatingExpenses": "315536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100535000", "sellingGeneralAndAdministrative": "363285000", "netIncomeFromContinuingOperations": "165556000" }, "balance": { "goodwill": "8442068000", "inventory": "6527000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15010070000", "longTermDebt": "2728516000", "shortTermDebt": "64658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3591252000", "reportedCurrency": "USD", "retainedEarnings": "-231217000", "totalLiabilities": "4815200000", "otherCurrentAssets": "484318000", "totalCurrentAssets": "1519228000", "currentLongTermDebt": "27010000", "longTermInvestments": "110904000", "shortTermInvestments": "None", "currentNetReceivables": "557523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13490841000", "currentAccountsPayable": "213798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "924930000", "shortLongTermDebtTotal": "3069408000", "totalShareholderEquity": "4162000000", "capitalLeaseObligations": "313882000", "otherCurrentLiabilities": "545344000", "totalCurrentLiabilities": "1219300000", "otherNonCurrentLiabilities": "256309000", "totalNonCurrentLiabilities": "3595900000", "cashAndShortTermInvestments": "470860000", "commonStockSharesOutstanding": "181521000", "intangibleAssetsExcludingGoodwill": "3591252000", "cashAndCashEquivalentsAtCarryingValue": "470860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165556000", "profitLoss": "None", "dividendPayout": "75396000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162824000", "capitalExpenditures": "27285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185671000", "cashflowFromInvestment": "-30988000", "stockBasedCompensation": "30271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1268800000, "cost_of_revenue": 668152000, "gross_profit": 600648000, "research_and_development": null, "selling_general_admin": 363285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228978000, "depreciation_amortisation": 100535000, "ebitda": 329513000, "interest_expense": 44765000, "interest_income": null, "other_non_operating": null, "pretax_income": 186738000, "tax_provision": 21182000, "effective_tax_rate": null, "net_income": 58408000, "net_income_continuing_ops": 165556000, "net_income_to_common": 58408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470860000, "short_term_investments": null, "net_receivables": 557523000, "inventory": 6527000, "other_current_assets": null, "total_current_assets": 1519228000, "net_ppe": null, "goodwill": 8442068000, "intangible_assets": 3591252000, "goodwill_and_intangibles": 12033320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13490841000, "total_assets": 15010070000, "short_term_debt": 64658000, "accounts_payable": 213798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1219300000, "long_term_debt": 2728516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3595900000, "total_liabilities": 4815200000, "total_debt": 2793174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231217000, "total_equity": 4162000000, "shares_outstanding": 181521000, "operating_cash_flow": 162824000, "stock_based_compensation": 30271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30988000, "dividends_paid": 75396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185671000, "free_cash_flow": 190109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228978000", "ebitda": "329513000", "netIncome": "58408000", "grossProfit": "600648000", "depreciation": "None", "totalRevenue": "1268800000", "costOfRevenue": "668152000", "interestIncome": "42241000", "incomeBeforeTax": "186738000", "interestExpense": "44765000", "operatingIncome": "285112000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21182000", "reportedCurrency": "USD", "netInterestIncome": "-44765000", "nonInterestIncome": "None", "operatingExpenses": "315536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100535000", "sellingGeneralAndAdministrative": "363285000", "netIncomeFromContinuingOperations": "165556000" }, "balance": { "goodwill": "8442068000", "inventory": "6527000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15010070000", "longTermDebt": "2728516000", "shortTermDebt": "64658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3591252000", "reportedCurrency": "USD", "retainedEarnings": "-231217000", "totalLiabilities": "4815200000", "otherCurrentAssets": "484318000", "totalCurrentAssets": "1519228000", "currentLongTermDebt": "27010000", "longTermInvestments": "110904000", "shortTermInvestments": "None", "currentNetReceivables": "557523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13490841000", "currentAccountsPayable": "213798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "924930000", "shortLongTermDebtTotal": "3069408000", "totalShareholderEquity": "4162000000", "capitalLeaseObligations": "313882000", "otherCurrentLiabilities": "545344000", "totalCurrentLiabilities": "1219300000", "otherNonCurrentLiabilities": "256309000", "totalNonCurrentLiabilities": "3595900000", "cashAndShortTermInvestments": "470860000", "commonStockSharesOutstanding": "181521000", "intangibleAssetsExcludingGoodwill": "3591252000", "cashAndCashEquivalentsAtCarryingValue": "470860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165556000", "profitLoss": "None", "dividendPayout": "75396000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162824000", "capitalExpenditures": "27285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185671000", "cashflowFromInvestment": "-30988000", "stockBasedCompensation": "30271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 642196000, "cost_of_revenue": 315690000, "gross_profit": 326506000, "ebit": 100604000, "ebitda": 184318000, "pretax_income": 41357000, "tax_provision": -6123000, "net_income": 30980000, "net_income_to_common": 30980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525556000, "total_current_assets": 869567000, "total_assets": 12699936000, "short_term_debt": 44296000, "long_term_debt": 2732761000, "total_debt": 2777057000, "total_liabilities": 3981405000, "total_equity": 4091023000, "shares_outstanding": 171970000, "goodwill_and_intangibles": 10927688000 }, "cash_flow": { "operating_cash_flow": 56838000, "capital_expenditure": 20309000, "free_cash_flow": 77147000, "dividends_paid": 25478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340801, "ticker_id": 3971, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100604000", "ebitda": "184318000", "netIncome": "30980000", "grossProfit": "326506000", "depreciation": "None", "totalRevenue": "642196000", "costOfRevenue": "315690000", "interestIncome": "59226000", "incomeBeforeTax": "41357000", "interestExpense": "56247000", "operatingIncome": "105061000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6123000", "reportedCurrency": "USD", "netInterestIncome": "-56247000", "nonInterestIncome": "None", "operatingExpenses": "221445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83714000", "sellingGeneralAndAdministrative": "224580000", "netIncomeFromContinuingOperations": "47501000" }, "balance": { "goodwill": "7664219000", "inventory": "50314000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12699936000", "longTermDebt": "2732761000", "shortTermDebt": "44296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3263469000", "reportedCurrency": "USD", "retainedEarnings": "-291728000", "totalLiabilities": "3981405000", "otherCurrentAssets": "122602000", "totalCurrentAssets": "869567000", "currentLongTermDebt": "26513000", "longTermInvestments": "32162000", "shortTermInvestments": "-44000", "currentNetReceivables": "221409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11830369000", "currentAccountsPayable": "29681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805020000", "shortLongTermDebtTotal": "3035377000", "totalShareholderEquity": "4091023000", "capitalLeaseObligations": "276103000", "otherCurrentLiabilities": "495443000", "totalCurrentLiabilities": "670657000", "otherNonCurrentLiabilities": "7457000", "totalNonCurrentLiabilities": "3310748000", "cashAndShortTermInvestments": "525556000", "commonStockSharesOutstanding": "171970000", "intangibleAssetsExcludingGoodwill": "3263469000", "cashAndCashEquivalentsAtCarryingValue": "525556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47501000", "profitLoss": "None", "dividendPayout": "25478000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56838000", "capitalExpenditures": "20309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7332000", "cashflowFromInvestment": "6086000", "stockBasedCompensation": "19999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642196000, "cost_of_revenue": 315690000, "gross_profit": 326506000, "research_and_development": null, "selling_general_admin": 224580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100604000, "depreciation_amortisation": 83714000, "ebitda": 184318000, "interest_expense": 56247000, "interest_income": null, "other_non_operating": null, "pretax_income": 41357000, "tax_provision": -6123000, "effective_tax_rate": null, "net_income": 30980000, "net_income_continuing_ops": 47501000, "net_income_to_common": 30980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525556000, "short_term_investments": -44000, "net_receivables": 221409000, "inventory": 50314000, "other_current_assets": null, "total_current_assets": 869567000, "net_ppe": null, "goodwill": 7664219000, "intangible_assets": 3263469000, "goodwill_and_intangibles": 10927688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11830369000, "total_assets": 12699936000, "short_term_debt": 44296000, "accounts_payable": 29681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670657000, "long_term_debt": 2732761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3310748000, "total_liabilities": 3981405000, "total_debt": 2777057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -291728000, "total_equity": 4091023000, "shares_outstanding": 171970000, "operating_cash_flow": 56838000, "stock_based_compensation": 19999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6086000, "dividends_paid": 25478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7332000, "free_cash_flow": 77147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100604000", "ebitda": "184318000", "netIncome": "30980000", "grossProfit": "326506000", "depreciation": "None", "totalRevenue": "642196000", "costOfRevenue": "315690000", "interestIncome": "59226000", "incomeBeforeTax": "41357000", "interestExpense": "56247000", "operatingIncome": "105061000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6123000", "reportedCurrency": "USD", "netInterestIncome": "-56247000", "nonInterestIncome": "None", "operatingExpenses": "221445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83714000", "sellingGeneralAndAdministrative": "224580000", "netIncomeFromContinuingOperations": "47501000" }, "balance": { "goodwill": "7664219000", "inventory": "50314000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12699936000", "longTermDebt": "2732761000", "shortTermDebt": "44296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3263469000", "reportedCurrency": "USD", "retainedEarnings": "-291728000", "totalLiabilities": "3981405000", "otherCurrentAssets": "122602000", "totalCurrentAssets": "869567000", "currentLongTermDebt": "26513000", "longTermInvestments": "32162000", "shortTermInvestments": "-44000", "currentNetReceivables": "221409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11830369000", "currentAccountsPayable": "29681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805020000", "shortLongTermDebtTotal": "3035377000", "totalShareholderEquity": "4091023000", "capitalLeaseObligations": "276103000", "otherCurrentLiabilities": "495443000", "totalCurrentLiabilities": "670657000", "otherNonCurrentLiabilities": "7457000", "totalNonCurrentLiabilities": "3310748000", "cashAndShortTermInvestments": "525556000", "commonStockSharesOutstanding": "171970000", "intangibleAssetsExcludingGoodwill": "3263469000", "cashAndCashEquivalentsAtCarryingValue": "525556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47501000", "profitLoss": "None", "dividendPayout": "25478000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56838000", "capitalExpenditures": "20309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7332000", "cashflowFromInvestment": "6086000", "stockBasedCompensation": "19999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1540683000, "cost_of_revenue": 1011568000, "gross_profit": 529115000, "ebit": 67040000, "ebitda": 188170000, "pretax_income": 6294000, "tax_provision": 2865000, "net_income": 23136000, "net_income_to_common": 23136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457410000, "total_current_assets": 893817000, "total_assets": 12770403000, "short_term_debt": 36437000, "long_term_debt": 2697327000, "total_debt": 2733764000, "total_liabilities": 4094551000, "total_equity": 4044561000, "shares_outstanding": 171601095, "goodwill_and_intangibles": 10989143000 }, "cash_flow": { "operating_cash_flow": 236532000, "capital_expenditure": 43568000, "free_cash_flow": 280100000, "dividends_paid": 29444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340803, "ticker_id": 3971, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67040000", "ebitda": "188170000", "netIncome": "23136000", "grossProfit": "529115000", "depreciation": "None", "totalRevenue": "1540683000", "costOfRevenue": "1011568000", "interestIncome": "62255000", "incomeBeforeTax": "6294000", "interestExpense": "62644000", "operatingIncome": "34633000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2865000", "reportedCurrency": "USD", "netInterestIncome": "-62644000", "nonInterestIncome": "None", "operatingExpenses": "494482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121130000", "sellingGeneralAndAdministrative": "239660000", "netIncomeFromContinuingOperations": "57722000" }, "balance": { "goodwill": "7663992000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12770403000", "longTermDebt": "2697327000", "shortTermDebt": "36437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3325151000", "reportedCurrency": "USD", "retainedEarnings": "-322810000", "totalLiabilities": "4094551000", "otherCurrentAssets": "151446000", "totalCurrentAssets": "893817000", "currentLongTermDebt": "22171000", "longTermInvestments": "33163000", "shortTermInvestments": "None", "currentNetReceivables": "284961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11876586000", "currentAccountsPayable": "31712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794771000", "shortLongTermDebtTotal": "2988727000", "totalShareholderEquity": "4044561000", "capitalLeaseObligations": "269229000", "otherCurrentLiabilities": "627577000", "totalCurrentLiabilities": "763433000", "otherNonCurrentLiabilities": "5875000", "totalNonCurrentLiabilities": "3331118000", "cashAndShortTermInvestments": "457410000", "commonStockSharesOutstanding": "171601095", "intangibleAssetsExcludingGoodwill": "3325151000", "cashAndCashEquivalentsAtCarryingValue": "457410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3609000", "profitLoss": "None", "dividendPayout": "29444000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236532000", "capitalExpenditures": "43568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40286000", "cashflowFromInvestment": "-16839000", "stockBasedCompensation": "20045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1540683000, "cost_of_revenue": 1011568000, "gross_profit": 529115000, "research_and_development": null, "selling_general_admin": 239660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67040000, "depreciation_amortisation": 121130000, "ebitda": 188170000, "interest_expense": 62644000, "interest_income": null, "other_non_operating": null, "pretax_income": 6294000, "tax_provision": 2865000, "effective_tax_rate": null, "net_income": 23136000, "net_income_continuing_ops": 57722000, "net_income_to_common": 23136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457410000, "short_term_investments": null, "net_receivables": 284961000, "inventory": null, "other_current_assets": null, "total_current_assets": 893817000, "net_ppe": null, "goodwill": 7663992000, "intangible_assets": 3325151000, "goodwill_and_intangibles": 10989143000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11876586000, "total_assets": 12770403000, "short_term_debt": 36437000, "accounts_payable": 31712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763433000, "long_term_debt": 2697327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3331118000, "total_liabilities": 4094551000, "total_debt": 2733764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322810000, "total_equity": 4044561000, "shares_outstanding": 171601095, "operating_cash_flow": 236532000, "stock_based_compensation": 20045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16839000, "dividends_paid": 29444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40286000, "free_cash_flow": 280100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67040000", "ebitda": "188170000", "netIncome": "23136000", "grossProfit": "529115000", "depreciation": "None", "totalRevenue": "1540683000", "costOfRevenue": "1011568000", "interestIncome": "62255000", "incomeBeforeTax": "6294000", "interestExpense": "62644000", "operatingIncome": "34633000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2865000", "reportedCurrency": "USD", "netInterestIncome": "-62644000", "nonInterestIncome": "None", "operatingExpenses": "494482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121130000", "sellingGeneralAndAdministrative": "239660000", "netIncomeFromContinuingOperations": "57722000" }, "balance": { "goodwill": "7663992000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12770403000", "longTermDebt": "2697327000", "shortTermDebt": "36437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3325151000", "reportedCurrency": "USD", "retainedEarnings": "-322810000", "totalLiabilities": "4094551000", "otherCurrentAssets": "151446000", "totalCurrentAssets": "893817000", "currentLongTermDebt": "22171000", "longTermInvestments": "33163000", "shortTermInvestments": "None", "currentNetReceivables": "284961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11876586000", "currentAccountsPayable": "31712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794771000", "shortLongTermDebtTotal": "2988727000", "totalShareholderEquity": "4044561000", "capitalLeaseObligations": "269229000", "otherCurrentLiabilities": "627577000", "totalCurrentLiabilities": "763433000", "otherNonCurrentLiabilities": "5875000", "totalNonCurrentLiabilities": "3331118000", "cashAndShortTermInvestments": "457410000", "commonStockSharesOutstanding": "171601095", "intangibleAssetsExcludingGoodwill": "3325151000", "cashAndCashEquivalentsAtCarryingValue": "457410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3609000", "profitLoss": "None", "dividendPayout": "29444000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236532000", "capitalExpenditures": "43568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40286000", "cashflowFromInvestment": "-16839000", "stockBasedCompensation": "20045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1193191000, "cost_of_revenue": 710150000, "gross_profit": 483041000, "ebit": 114653000, "ebitda": 233565000, "pretax_income": 52792000, "tax_provision": 6609000, "net_income": 59107000, "net_income_to_common": 59107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277532000, "total_current_assets": 749166000, "total_assets": 12719812000, "short_term_debt": 37125000, "long_term_debt": 2702820000, "total_debt": 2739945000, "total_liabilities": 4091668000, "total_equity": 3991620000, "shares_outstanding": 81851388, "goodwill_and_intangibles": 11067171000 }, "cash_flow": { "operating_cash_flow": 307129000, "capital_expenditure": 26855000, "free_cash_flow": 333984000, "dividends_paid": 11690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340804, "ticker_id": 3971, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114653000", "ebitda": "233565000", "netIncome": "59107000", "grossProfit": "483041000", "depreciation": "None", "totalRevenue": "1193191000", "costOfRevenue": "710150000", "interestIncome": "None", "incomeBeforeTax": "52792000", "interestExpense": "62979000", "operatingIncome": "126648000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6609000", "reportedCurrency": "USD", "netInterestIncome": "-65758000", "nonInterestIncome": "None", "operatingExpenses": "356393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118912000", "sellingGeneralAndAdministrative": "232602000", "netIncomeFromContinuingOperations": "150664000" }, "balance": { "goodwill": "7665280000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12719812000", "longTermDebt": "2702820000", "shortTermDebt": "37125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3401891000", "reportedCurrency": "USD", "retainedEarnings": "-346425000", "totalLiabilities": "4091668000", "otherCurrentAssets": "146111000", "totalCurrentAssets": "749166000", "currentLongTermDebt": "22247000", "longTermInvestments": "15956000", "shortTermInvestments": "None", "currentNetReceivables": "325523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11970646000", "currentAccountsPayable": "31879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996792000", "totalShareholderEquity": "3991620000", "capitalLeaseObligations": "271725000", "otherCurrentLiabilities": "584639000", "totalCurrentLiabilities": "753188000", "otherNonCurrentLiabilities": "5860000", "totalNonCurrentLiabilities": "3338480000", "cashAndShortTermInvestments": "277532000", "commonStockSharesOutstanding": "81851388", "intangibleAssetsExcludingGoodwill": "3401891000", "cashAndCashEquivalentsAtCarryingValue": "277532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59107000", "profitLoss": "None", "dividendPayout": "11690000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307129000", "capitalExpenditures": "26855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245015000", "cashflowFromInvestment": "-28165000", "stockBasedCompensation": "24367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1193191000, "cost_of_revenue": 710150000, "gross_profit": 483041000, "research_and_development": null, "selling_general_admin": 232602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114653000, "depreciation_amortisation": 118912000, "ebitda": 233565000, "interest_expense": 62979000, "interest_income": null, "other_non_operating": null, "pretax_income": 52792000, "tax_provision": 6609000, "effective_tax_rate": null, "net_income": 59107000, "net_income_continuing_ops": 150664000, "net_income_to_common": 59107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277532000, "short_term_investments": null, "net_receivables": 325523000, "inventory": null, "other_current_assets": null, "total_current_assets": 749166000, "net_ppe": null, "goodwill": 7665280000, "intangible_assets": 3401891000, "goodwill_and_intangibles": 11067171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11970646000, "total_assets": 12719812000, "short_term_debt": 37125000, "accounts_payable": 31879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753188000, "long_term_debt": 2702820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3338480000, "total_liabilities": 4091668000, "total_debt": 2739945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346425000, "total_equity": 3991620000, "shares_outstanding": 81851388, "operating_cash_flow": 307129000, "stock_based_compensation": 24367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28165000, "dividends_paid": 11690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245015000, "free_cash_flow": 333984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114653000", "ebitda": "233565000", "netIncome": "59107000", "grossProfit": "483041000", "depreciation": "None", "totalRevenue": "1193191000", "costOfRevenue": "710150000", "interestIncome": "None", "incomeBeforeTax": "52792000", "interestExpense": "62979000", "operatingIncome": "126648000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6609000", "reportedCurrency": "USD", "netInterestIncome": "-65758000", "nonInterestIncome": "None", "operatingExpenses": "356393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118912000", "sellingGeneralAndAdministrative": "232602000", "netIncomeFromContinuingOperations": "150664000" }, "balance": { "goodwill": "7665280000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12719812000", "longTermDebt": "2702820000", "shortTermDebt": "37125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3401891000", "reportedCurrency": "USD", "retainedEarnings": "-346425000", "totalLiabilities": "4091668000", "otherCurrentAssets": "146111000", "totalCurrentAssets": "749166000", "currentLongTermDebt": "22247000", "longTermInvestments": "15956000", "shortTermInvestments": "None", "currentNetReceivables": "325523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11970646000", "currentAccountsPayable": "31879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996792000", "totalShareholderEquity": "3991620000", "capitalLeaseObligations": "271725000", "otherCurrentLiabilities": "584639000", "totalCurrentLiabilities": "753188000", "otherNonCurrentLiabilities": "5860000", "totalNonCurrentLiabilities": "3338480000", "cashAndShortTermInvestments": "277532000", "commonStockSharesOutstanding": "81851388", "intangibleAssetsExcludingGoodwill": "3401891000", "cashAndCashEquivalentsAtCarryingValue": "277532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59107000", "profitLoss": "None", "dividendPayout": "11690000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307129000", "capitalExpenditures": "26855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245015000", "cashflowFromInvestment": "-28165000", "stockBasedCompensation": "24367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 1222448000, "cost_of_revenue": 727715000, "gross_profit": 494733000, "ebit": -181814000, "ebitda": -59745000, "pretax_income": -240184000, "tax_provision": -5731000, "net_income": -103840000, "net_income_to_common": -103840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245812000, "total_current_assets": 581760000, "total_assets": 12722266000, "short_term_debt": 38174000, "long_term_debt": 2708361000, "total_debt": 2746535000, "total_liabilities": 4091884000, "total_equity": 4034777000, "shares_outstanding": 82351654, "goodwill_and_intangibles": 11149169000 }, "cash_flow": { "operating_cash_flow": 44873000, "capital_expenditure": 37356000, "free_cash_flow": 82229000, "dividends_paid": 644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340805, "ticker_id": 3971, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181814000", "ebitda": "-59745000", "netIncome": "-103840000", "grossProfit": "494733000", "depreciation": "None", "totalRevenue": "1222448000", "costOfRevenue": "727715000", "interestIncome": "None", "incomeBeforeTax": "-240184000", "interestExpense": "61177000", "operatingIncome": "181688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5731000", "reportedCurrency": "USD", "netInterestIncome": "-64466000", "nonInterestIncome": "None", "operatingExpenses": "313045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122069000", "sellingGeneralAndAdministrative": "531880000", "netIncomeFromContinuingOperations": "-249510000" }, "balance": { "goodwill": "7666148000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12722266000", "longTermDebt": "2708361000", "shortTermDebt": "38174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3483021000", "reportedCurrency": "USD", "retainedEarnings": "-239067000", "totalLiabilities": "4091884000", "otherCurrentAssets": "164393000", "totalCurrentAssets": "581760000", "currentLongTermDebt": "22321000", "longTermInvestments": "15993000", "shortTermInvestments": "None", "currentNetReceivables": "171555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12140506000", "currentAccountsPayable": "22587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3028749000", "totalShareholderEquity": "4034777000", "capitalLeaseObligations": "298067000", "otherCurrentLiabilities": "417948000", "totalCurrentLiabilities": "590491000", "otherNonCurrentLiabilities": "137865000", "totalNonCurrentLiabilities": "3501393000", "cashAndShortTermInvestments": "245812000", "commonStockSharesOutstanding": "82351654", "intangibleAssetsExcludingGoodwill": "3483021000", "cashAndCashEquivalentsAtCarryingValue": "245812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103840000", "profitLoss": "None", "dividendPayout": "644000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44873000", "capitalExpenditures": "37356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13265000", "cashflowFromInvestment": "-55087000", "stockBasedCompensation": "30225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1222448000, "cost_of_revenue": 727715000, "gross_profit": 494733000, "research_and_development": null, "selling_general_admin": 531880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181814000, "depreciation_amortisation": 122069000, "ebitda": -59745000, "interest_expense": 61177000, "interest_income": null, "other_non_operating": null, "pretax_income": -240184000, "tax_provision": -5731000, "effective_tax_rate": null, "net_income": -103840000, "net_income_continuing_ops": -249510000, "net_income_to_common": -103840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245812000, "short_term_investments": null, "net_receivables": 171555000, "inventory": 1, "other_current_assets": null, "total_current_assets": 581760000, "net_ppe": null, "goodwill": 7666148000, "intangible_assets": 3483021000, "goodwill_and_intangibles": 11149169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12140506000, "total_assets": 12722266000, "short_term_debt": 38174000, "accounts_payable": 22587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590491000, "long_term_debt": 2708361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3501393000, "total_liabilities": 4091884000, "total_debt": 2746535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239067000, "total_equity": 4034777000, "shares_outstanding": 82351654, "operating_cash_flow": 44873000, "stock_based_compensation": 30225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55087000, "dividends_paid": 644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13265000, "free_cash_flow": 82229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-181814000", "ebitda": "-59745000", "netIncome": "-103840000", "grossProfit": "494733000", "depreciation": "None", "totalRevenue": "1222448000", "costOfRevenue": "727715000", "interestIncome": "None", "incomeBeforeTax": "-240184000", "interestExpense": "61177000", "operatingIncome": "181688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5731000", "reportedCurrency": "USD", "netInterestIncome": "-64466000", "nonInterestIncome": "None", "operatingExpenses": "313045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122069000", "sellingGeneralAndAdministrative": "531880000", "netIncomeFromContinuingOperations": "-249510000" }, "balance": { "goodwill": "7666148000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12722266000", "longTermDebt": "2708361000", "shortTermDebt": "38174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3483021000", "reportedCurrency": "USD", "retainedEarnings": "-239067000", "totalLiabilities": "4091884000", "otherCurrentAssets": "164393000", "totalCurrentAssets": "581760000", "currentLongTermDebt": "22321000", "longTermInvestments": "15993000", "shortTermInvestments": "None", "currentNetReceivables": "171555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12140506000", "currentAccountsPayable": "22587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3028749000", "totalShareholderEquity": "4034777000", "capitalLeaseObligations": "298067000", "otherCurrentLiabilities": "417948000", "totalCurrentLiabilities": "590491000", "otherNonCurrentLiabilities": "137865000", "totalNonCurrentLiabilities": "3501393000", "cashAndShortTermInvestments": "245812000", "commonStockSharesOutstanding": "82351654", "intangibleAssetsExcludingGoodwill": "3483021000", "cashAndCashEquivalentsAtCarryingValue": "245812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103840000", "profitLoss": "None", "dividendPayout": "644000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44873000", "capitalExpenditures": "37356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13265000", "cashflowFromInvestment": "-55087000", "stockBasedCompensation": "30225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 614000000, "cost_of_revenue": 315000000, "gross_profit": 299000000, "ebit": 64300000, "ebitda": 167000000, "pretax_income": -2300000, "tax_provision": 13800000, "net_income": -13300000, "net_income_to_common": -13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235839000, "total_current_assets": 492430000, "total_assets": 12690739000, "short_term_debt": 34748000, "long_term_debt": 2713948000, "total_debt": 2748696000, "total_liabilities": 3840193000, "total_equity": 4108980000, "shares_outstanding": 82735036, "goodwill_and_intangibles": 11230148000 }, "cash_flow": { "operating_cash_flow": 220726000, "capital_expenditure": 36065000, "free_cash_flow": 256791000, "dividends_paid": 36094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340806, "ticker_id": 3971, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64300000", "ebitda": "167000000", "netIncome": "-13300000", "grossProfit": "299000000", "depreciation": "None", "totalRevenue": "614000000", "costOfRevenue": "315000000", "interestIncome": "None", "incomeBeforeTax": "-2300000", "interestExpense": "66599999", "operatingIncome": "98000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-66603000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102700000", "sellingGeneralAndAdministrative": "236058000", "netIncomeFromContinuingOperations": "-16101000" }, "balance": { "goodwill": "7666485000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12690739000", "longTermDebt": "2713948000", "shortTermDebt": "34748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3563663000", "reportedCurrency": "USD", "retainedEarnings": "-135227000", "totalLiabilities": "3840193000", "otherCurrentAssets": "109556000", "totalCurrentAssets": "492430000", "currentLongTermDebt": "22367000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "147035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198309000", "currentAccountsPayable": "42040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3026895000", "totalShareholderEquity": "4108980000", "capitalLeaseObligations": "290580000", "otherCurrentLiabilities": "276360000", "totalCurrentLiabilities": "472140000", "otherNonCurrentLiabilities": "3046000", "totalNonCurrentLiabilities": "3368053000", "cashAndShortTermInvestments": "235839000", "commonStockSharesOutstanding": "82735036", "intangibleAssetsExcludingGoodwill": "3563663000", "cashAndCashEquivalentsAtCarryingValue": "235839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13300000", "profitLoss": "None", "dividendPayout": "36094000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220726000", "capitalExpenditures": "36065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139208000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "20967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614000000, "cost_of_revenue": 315000000, "gross_profit": 299000000, "research_and_development": null, "selling_general_admin": 236058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64300000, "depreciation_amortisation": 102700000, "ebitda": 167000000, "interest_expense": 66599999, "interest_income": null, "other_non_operating": null, "pretax_income": -2300000, "tax_provision": 13800000, "effective_tax_rate": null, "net_income": -13300000, "net_income_continuing_ops": -16101000, "net_income_to_common": -13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235839000, "short_term_investments": null, "net_receivables": 147035000, "inventory": null, "other_current_assets": null, "total_current_assets": 492430000, "net_ppe": null, "goodwill": 7666485000, "intangible_assets": 3563663000, "goodwill_and_intangibles": 11230148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12198309000, "total_assets": 12690739000, "short_term_debt": 34748000, "accounts_payable": 42040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472140000, "long_term_debt": 2713948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3368053000, "total_liabilities": 3840193000, "total_debt": 2748696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135227000, "total_equity": 4108980000, "shares_outstanding": 82735036, "operating_cash_flow": 220726000, "stock_based_compensation": 20967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35300000, "dividends_paid": 36094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139208000, "free_cash_flow": 256791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64300000", "ebitda": "167000000", "netIncome": "-13300000", "grossProfit": "299000000", "depreciation": "None", "totalRevenue": "614000000", "costOfRevenue": "315000000", "interestIncome": "None", "incomeBeforeTax": "-2300000", "interestExpense": "66599999", "operatingIncome": "98000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-66603000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102700000", "sellingGeneralAndAdministrative": "236058000", "netIncomeFromContinuingOperations": "-16101000" }, "balance": { "goodwill": "7666485000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12690739000", "longTermDebt": "2713948000", "shortTermDebt": "34748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3563663000", "reportedCurrency": "USD", "retainedEarnings": "-135227000", "totalLiabilities": "3840193000", "otherCurrentAssets": "109556000", "totalCurrentAssets": "492430000", "currentLongTermDebt": "22367000", "longTermInvestments": "16392000", "shortTermInvestments": "None", "currentNetReceivables": "147035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12198309000", "currentAccountsPayable": "42040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3026895000", "totalShareholderEquity": "4108980000", "capitalLeaseObligations": "290580000", "otherCurrentLiabilities": "276360000", "totalCurrentLiabilities": "472140000", "otherNonCurrentLiabilities": "3046000", "totalNonCurrentLiabilities": "3368053000", "cashAndShortTermInvestments": "235839000", "commonStockSharesOutstanding": "82735036", "intangibleAssetsExcludingGoodwill": "3563663000", "cashAndCashEquivalentsAtCarryingValue": "235839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13300000", "profitLoss": "None", "dividendPayout": "36094000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220726000", "capitalExpenditures": "36065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139208000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "20967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 449058000, "cost_of_revenue": 162010000, "gross_profit": 287048000, "ebit": 93141000, "ebitda": 129253000, "pretax_income": 33176000, "tax_provision": 11156000, "net_income": -21886000, "net_income_to_common": -21886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188592000, "total_current_assets": 500976000, "total_assets": 12736453000, "short_term_debt": 36723000, "long_term_debt": 2719500000, "total_debt": 2756223000, "total_liabilities": 3764903000, "total_equity": 4164954000, "shares_outstanding": 83161406, "goodwill_and_intangibles": 11323921000 }, "cash_flow": { "operating_cash_flow": 66976000, "capital_expenditure": 3364000, "free_cash_flow": 70340000, "dividends_paid": 98984000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340808, "ticker_id": 3971, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93141000", "ebitda": "129253000", "netIncome": "-21886000", "grossProfit": "287048000", "depreciation": "None", "totalRevenue": "449058000", "costOfRevenue": "162010000", "interestIncome": "None", "incomeBeforeTax": "33176000", "interestExpense": "60636000", "operatingIncome": "93837000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11156000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "193211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36112000", "sellingGeneralAndAdministrative": "193200000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "7644053000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12736453000", "longTermDebt": "2719500000", "shortTermDebt": "36723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3679868000", "reportedCurrency": "USD", "retainedEarnings": "-21886000", "totalLiabilities": "3764903000", "otherCurrentAssets": "116611000", "totalCurrentAssets": "500976000", "currentLongTermDebt": "26700000", "longTermInvestments": "17100000", "shortTermInvestments": "None", "currentNetReceivables": "195773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12235477000", "currentAccountsPayable": "20898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839593000", "shortLongTermDebtTotal": "3022300000", "totalShareholderEquity": "4164954000", "capitalLeaseObligations": "276200000", "otherCurrentLiabilities": "247360000", "totalCurrentLiabilities": "399454000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "3365449000", "cashAndShortTermInvestments": "188592000", "commonStockSharesOutstanding": "83161406", "intangibleAssetsExcludingGoodwill": "3679868000", "cashAndCashEquivalentsAtCarryingValue": "188592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22020000", "profitLoss": "None", "dividendPayout": "98984000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6346000", "operatingCashflow": "66976000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107169000", "cashflowFromInvestment": "377789000", "stockBasedCompensation": "24558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98984000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449058000, "cost_of_revenue": 162010000, "gross_profit": 287048000, "research_and_development": null, "selling_general_admin": 193200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93141000, "depreciation_amortisation": 36112000, "ebitda": 129253000, "interest_expense": 60636000, "interest_income": null, "other_non_operating": null, "pretax_income": 33176000, "tax_provision": 11156000, "effective_tax_rate": null, "net_income": -21886000, "net_income_continuing_ops": 22000000, "net_income_to_common": -21886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188592000, "short_term_investments": null, "net_receivables": 195773000, "inventory": null, "other_current_assets": null, "total_current_assets": 500976000, "net_ppe": null, "goodwill": 7644053000, "intangible_assets": 3679868000, "goodwill_and_intangibles": 11323921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12235477000, "total_assets": 12736453000, "short_term_debt": 36723000, "accounts_payable": 20898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399454000, "long_term_debt": 2719500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3365449000, "total_liabilities": 3764903000, "total_debt": 2756223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21886000, "total_equity": 4164954000, "shares_outstanding": 83161406, "operating_cash_flow": 66976000, "stock_based_compensation": 24558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 377789000, "dividends_paid": 98984000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107169000, "free_cash_flow": 70340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93141000", "ebitda": "129253000", "netIncome": "-21886000", "grossProfit": "287048000", "depreciation": "None", "totalRevenue": "449058000", "costOfRevenue": "162010000", "interestIncome": "None", "incomeBeforeTax": "33176000", "interestExpense": "60636000", "operatingIncome": "93837000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11156000", "reportedCurrency": "USD", "netInterestIncome": "-60600000", "nonInterestIncome": "None", "operatingExpenses": "193211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36112000", "sellingGeneralAndAdministrative": "193200000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "7644053000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12736453000", "longTermDebt": "2719500000", "shortTermDebt": "36723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3679868000", "reportedCurrency": "USD", "retainedEarnings": "-21886000", "totalLiabilities": "3764903000", "otherCurrentAssets": "116611000", "totalCurrentAssets": "500976000", "currentLongTermDebt": "26700000", "longTermInvestments": "17100000", "shortTermInvestments": "None", "currentNetReceivables": "195773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12235477000", "currentAccountsPayable": "20898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839593000", "shortLongTermDebtTotal": "3022300000", "totalShareholderEquity": "4164954000", "capitalLeaseObligations": "276200000", "otherCurrentLiabilities": "247360000", "totalCurrentLiabilities": "399454000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "3365449000", "cashAndShortTermInvestments": "188592000", "commonStockSharesOutstanding": "83161406", "intangibleAssetsExcludingGoodwill": "3679868000", "cashAndCashEquivalentsAtCarryingValue": "188592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22020000", "profitLoss": "None", "dividendPayout": "98984000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6346000", "operatingCashflow": "66976000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107169000", "cashflowFromInvestment": "377789000", "stockBasedCompensation": "24558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98984000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "income_statement": { "revenue": 305185000, "cost_of_revenue": 97839000, "gross_profit": 207346000, "ebit": 143335000, "ebitda": 158385000, "pretax_income": 84723000, "tax_provision": 2869000, "net_income": 81414000, "net_income_to_common": 81414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317769000, "total_current_assets": 743513000, "total_assets": 1507220000, "short_term_debt": 18298000, "long_term_debt": 20622000, "total_debt": 38920000, "total_liabilities": 597909000, "total_equity": 909311000, "shares_outstanding": 77861000, "goodwill_and_intangibles": 3055020000 }, "cash_flow": { "operating_cash_flow": 110980000, "capital_expenditure": 4623000, "free_cash_flow": 115603000, "dividends_paid": 60084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340809, "ticker_id": 3971, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:37.054527+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143335000", "ebitda": "158385000", "netIncome": "81414000", "grossProfit": "207346000", "depreciation": "None", "totalRevenue": "305185000", "costOfRevenue": "97839000", "interestIncome": "1263000", "incomeBeforeTax": "84723000", "interestExpense": "57895000", "operatingIncome": "155236000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2869000", "reportedCurrency": "USD", "netInterestIncome": "-57895000", "nonInterestIncome": "None", "operatingExpenses": "52110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15050000", "sellingGeneralAndAdministrative": "83857000", "netIncomeFromContinuingOperations": "81854000" }, "balance": { "goodwill": "2602639000", "inventory": "2223000", "commonStock": "829000", "currentDebt": "None", "investments": "None", "totalAssets": "1507220000", "longTermDebt": "20622000", "shortTermDebt": "18298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "452381000", "reportedCurrency": "USD", "retainedEarnings": "162316000", "totalLiabilities": "597909000", "otherCurrentAssets": "55518000", "totalCurrentAssets": "743513000", "currentLongTermDebt": "22514000", "longTermInvestments": "4436000", "shortTermInvestments": "206054000", "currentNetReceivables": "161949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763707000", "currentAccountsPayable": "10328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678800000", "shortLongTermDebtTotal": "414636000", "totalShareholderEquity": "909311000", "capitalLeaseObligations": "23624000", "otherCurrentLiabilities": "119009000", "totalCurrentLiabilities": "196947000", "otherNonCurrentLiabilities": "6246000", "totalNonCurrentLiabilities": "400962000", "cashAndShortTermInvestments": "317769000", "commonStockSharesOutstanding": "77861000", "intangibleAssetsExcludingGoodwill": "452381000", "cashAndCashEquivalentsAtCarryingValue": "317769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81854000", "profitLoss": "None", "dividendPayout": "60084000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1638000", "operatingCashflow": "110980000", "capitalExpenditures": "4623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68520000", "cashflowFromInvestment": "-25175000", "stockBasedCompensation": "5789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305185000, "cost_of_revenue": 97839000, "gross_profit": 207346000, "research_and_development": null, "selling_general_admin": 83857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143335000, "depreciation_amortisation": 15050000, "ebitda": 158385000, "interest_expense": 57895000, "interest_income": null, "other_non_operating": null, "pretax_income": 84723000, "tax_provision": 2869000, "effective_tax_rate": null, "net_income": 81414000, "net_income_continuing_ops": 81854000, "net_income_to_common": 81414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317769000, "short_term_investments": 206054000, "net_receivables": 161949000, "inventory": 2223000, "other_current_assets": null, "total_current_assets": 743513000, "net_ppe": null, "goodwill": 2602639000, "intangible_assets": 452381000, "goodwill_and_intangibles": 3055020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 763707000, "total_assets": 1507220000, "short_term_debt": 18298000, "accounts_payable": 10328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196947000, "long_term_debt": 20622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400962000, "total_liabilities": 597909000, "total_debt": 38920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 162316000, "total_equity": 909311000, "shares_outstanding": 77861000, "operating_cash_flow": 110980000, "stock_based_compensation": 5789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25175000, "dividends_paid": 60084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68520000, "free_cash_flow": 115603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143335000", "ebitda": "158385000", "netIncome": "81414000", "grossProfit": "207346000", "depreciation": "None", "totalRevenue": "305185000", "costOfRevenue": "97839000", "interestIncome": "1263000", "incomeBeforeTax": "84723000", "interestExpense": "57895000", "operatingIncome": "155236000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2869000", "reportedCurrency": "USD", "netInterestIncome": "-57895000", "nonInterestIncome": "None", "operatingExpenses": "52110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15050000", "sellingGeneralAndAdministrative": "83857000", "netIncomeFromContinuingOperations": "81854000" }, "balance": { "goodwill": "2602639000", "inventory": "2223000", "commonStock": "829000", "currentDebt": "None", "investments": "None", "totalAssets": "1507220000", "longTermDebt": "20622000", "shortTermDebt": "18298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "452381000", "reportedCurrency": "USD", "retainedEarnings": "162316000", "totalLiabilities": "597909000", "otherCurrentAssets": "55518000", "totalCurrentAssets": "743513000", "currentLongTermDebt": "22514000", "longTermInvestments": "4436000", "shortTermInvestments": "206054000", "currentNetReceivables": "161949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763707000", "currentAccountsPayable": "10328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678800000", "shortLongTermDebtTotal": "414636000", "totalShareholderEquity": "909311000", "capitalLeaseObligations": "23624000", "otherCurrentLiabilities": "119009000", "totalCurrentLiabilities": "196947000", "otherNonCurrentLiabilities": "6246000", "totalNonCurrentLiabilities": "400962000", "cashAndShortTermInvestments": "317769000", "commonStockSharesOutstanding": "77861000", "intangibleAssetsExcludingGoodwill": "452381000", "cashAndCashEquivalentsAtCarryingValue": "317769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81854000", "profitLoss": "None", "dividendPayout": "60084000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1638000", "operatingCashflow": "110980000", "capitalExpenditures": "4623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68520000", "cashflowFromInvestment": "-25175000", "stockBasedCompensation": "5789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }