{ "ticker": { "uuid": "55919e17-879d-4191-9612-85ec2dfa9f3c", "symbol": "SAFE", "name": "Safehold Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/55919e17-879d-4191-9612-85ec2dfa9f3c/", "api_url": "https://sharemaestro.com/factors/api/tickers/55919e17-879d-4191-9612-85ec2dfa9f3c/" }, "ticker_metadata": { "id": 3491, "uuid": "55919e17-879d-4191-9612-85ec2dfa9f3c", "symbol": "SAFE", "name": "Safehold Inc", "asset_type": "equity", "market_cap": 1063409000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "Safehold Inc. (SAFE) is a leading real estate investment trust (REIT) focused on the acquisition and management of ground leases, which allows property owners to enhance their asset value while retaining ownership. By targeting high-quality urban properties, Safehold creates a low-risk investment profile with the potential for steady income generation. The company's strong balance sheet and dedication to sustainable income growth position it favorably to capitalize on the rising demand for ground leases. With its unique business model and commitment to delivering consistent returns, Safehold presents an appealing investment opportunity for institutional investors seeking diversification in their portfolios.", "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": "55919e17-879d-4191-9612-85ec2dfa9f3c", "symbol": "SAFE", "name": "Safehold Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/55919e17-879d-4191-9612-85ec2dfa9f3c/", "api_url": "https://sharemaestro.com/factors/api/tickers/55919e17-879d-4191-9612-85ec2dfa9f3c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.7, "quality": 0.16, "momentum": 0.27, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.48, "market_cap": 1114173000, "pe_ratio": 9.7764, "earnings_yield": 0.1023, "ebitda_to_ev": 0.0589, "shareholder_yield": 0.0457, "roe": 0.0469, "piotroski_f_score": 4, "momentum_12_1": 0.0341, "volatility_252d": 0.3171 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.946628+00:00", "batch_id": "" }, "size": { "price_close": 15.48, "market_cap": 1114173000, "market_cap_usd": 1114173000, "enterprise_value": 5692267000, "shares_outstanding": 71975000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.7764, "pb_ratio": 0.4588, "ptbv_ratio": 0.5007, "ps_ratio": 2.8378, "pcf_ratio": 36.7544, "pfcf_ratio": 36.7544, "ev_ebitda": 16.9805, "ev_ebit": 17.4423, "ev_sales": 14.498, "ev_fcf": 187.7768, "earnings_yield": 0.1023, "fcf_yield": 0.0053, "price_to_sales": 2.8378, "price_to_book": 0.4588, "price_to_cashflow": 36.7544, "ebitda_to_ev": 0.0589, "sales_yield": 0.069 }, "yield": { "dividend_yield": 0.0457, "buyback_yield": 0, "shareholder_yield": 0.0457, "debt_paydown_yield": null, "total_yield": 0.0457 }, "quality": { "gross_margin": 0.9754, "operating_margin": 0.8312, "net_margin": 0.2903, "ebitda_margin": 0.8538, "fcf_margin": 0.0772, "roe": 0.0469, "roa": 0.0154, "roic": 0.0455, "roc_greenblatt": null, "asset_turnover": 0.0532, "cash_conversion": 0.266, "accruals_ratio": 0.0113, "sbc_to_revenue": 0.0327, "piotroski_f_score": 4, "altman_z_score": 0.7552, "earnings_stability_5y": 0.1254, "revenue_stability_5y": 0.4428, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0519, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0262, "net_debt_to_ebitda": 13.6569, "debt_to_assets": 0.6228, "interest_coverage": 1.5578, "current_ratio": 18.8173, "quick_ratio": 18.8173, "net_debt": 4578094000, "local_beta": 0.001, "volatility_252d": 0.3171, "volatility_60d": 0.7365, "max_drawdown_12m": -0.1856, "risk_adjusted_momentum": 0.1075 }, "growth": { "revenue_growth_1y": 0.0607, "revenue_growth_3y_cagr": 0.1257, "revenue_growth_5y_cagr": 0.1942, "eps_growth_1y": 0.0916, "eps_growth_3y_cagr": -0.0545, "eps_growth_5y_cagr": 0.1406, "fcf_growth_1y": -0.3915, "book_value_growth_1y": 0.0226, "revenue_growth": 0.0607, "earnings_growth": 0.0916 }, "momentum": { "price_return_1m": 0.0231, "price_return_3m": 0.0183, "price_return_6m": 0.1812, "price_return_9m": -0.0142, "price_return_12m": 0.058, "price_return_12m_ex1m": 0.0341, "momentum_6m": 0.1812, "momentum_12m": 0.058, "momentum_12_1": 0.0341, "distance_from_52w_high": -0.0319, "distance_from_52w_low": 0.1972, "relative_strength": -0.042 }, "raw_ttm": { "revenue_ttm": 392623000, "gross_profit_ttm": 382952000, "ebit_ttm": 326348000, "ebitda_ttm": 335223000, "net_income_ttm": 113966000, "eps_diluted_ttm": 1.5834, "operating_cash_flow_ttm": 30314000, "capital_expenditure_ttm": 0, "fcf_ttm": 30314000, "dividends_paid_ttm": 50966000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209496000, "cash_and_equivalents": 19304000, "total_current_assets": 2506094000, "total_current_liabilities": 133180000, "net_ppe": null, "total_assets": 7381851000, "total_debt": 4597398000, "total_equity": 2428310000, "net_working_capital": 2354142000, "book_value_per_share": 33.7382, "retained_earnings": 181797000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2225179000, "tangible_book_per_share": 30.916 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 19, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 61, "rank_pcf": 90, "rank_ev_ebitda": 70, "rank_ev_ebit": 63, "rank_earnings_yield": 19, "rank_fcf_yield": 85, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 3, "rank_fcf_margin": 75, "rank_piotroski": 82, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 56 }, "composites": { "value_composite": 30, "quality_composite": 84, "momentum_composite": 73, "growth_composite": 33, "yield_composite": 11, "svqf_composite": 10, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.3347, "os_score": 0.44, "value_percentile": 0.7, "quality_percentile": 0.16, "momentum_percentile": 0.27, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4895, "ticker_id": 3491, "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": "2026-06-07T06:54:29.946628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.48, "market_cap": 1114173000, "market_cap_usd": 1114173000, "enterprise_value": 5692267000, "shares_outstanding": 71975000, "fx_rate_to_usd": null, "pe_ratio": 9.77636313, "pb_ratio": 0.45882651, "ptbv_ratio": 0.50071163, "ps_ratio": 2.83776804, "pcf_ratio": 36.75440391, "pfcf_ratio": 36.75440391, "ev_ebitda": 16.98053833, "ev_ebit": 17.44232231, "ev_sales": 14.49804775, "ev_fcf": 187.77683579, "earnings_yield": 0.10228753, "fcf_yield": 0.00532547, "dividend_yield": 0.04574335, "buyback_yield": 0, "shareholder_yield": 0.04574335, "debt_paydown_yield": null, "total_yield": 0.04574335, "gross_margin": 0.97536823, "operating_margin": 0.83119939, "net_margin": 0.29026827, "ebitda_margin": 0.85380378, "fcf_margin": 0.07720893, "roe": 0.04693223, "roa": 0.01543868, "roic": 0.04548833, "roc_greenblatt": null, "asset_turnover": 0.05318761, "cash_conversion": 0.26599161, "accruals_ratio": 0.01133212, "sbc_to_revenue": 0.03270567, "debt_to_equity": 2.02624994, "net_debt_to_ebitda": 13.65686125, "debt_to_assets": 0.62279745, "interest_coverage": 1.55777676, "current_ratio": 18.81734495, "quick_ratio": 18.81734495, "net_debt": 4578094000, "revenue_growth_1y": 0.06071609, "revenue_growth_3y_cagr": 0.1256551, "revenue_growth_5y_cagr": 0.19421973, "eps_growth_1y": 0.09163881, "eps_growth_3y_cagr": -0.05449212, "eps_growth_5y_cagr": 0.14060541, "fcf_growth_1y": -0.39152951, "book_value_growth_1y": 0.0226339, "piotroski_f_score": 4, "altman_z_score": 0.75516523, "earnings_stability_5y": 0.125439, "revenue_stability_5y": 0.442808, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02313285, "price_return_3m": 0.01834736, "price_return_6m": 0.18115643, "price_return_9m": -0.01422622, "price_return_12m": 0.05800578, "price_return_12m_ex1m": 0.03408446, "distance_from_52w_high": -0.03189493, "distance_from_52w_low": 0.19717874, "relative_strength": -0.0419578, "local_beta": 0.001, "volatility_252d": 0.317128, "volatility_60d": 0.736498, "max_drawdown_12m": -0.18557896, "revenue_ttm": 392623000, "gross_profit_ttm": 382952000, "ebit_ttm": 326348000, "ebitda_ttm": 335223000, "net_income_ttm": 113966000, "eps_diluted_ttm": 1.58341091, "operating_cash_flow_ttm": 30314000, "capital_expenditure_ttm": 0, "fcf_ttm": 30314000, "dividends_paid_ttm": 50966000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209496000, "cash_and_equivalents": 19304000, "total_current_assets": 2506094000, "total_current_liabilities": 133180000, "net_ppe": null, "total_assets": 7381851000, "total_debt": 4597398000, "total_equity": 2428310000, "net_working_capital": 2354142000, "book_value_per_share": 33.73824245, "retained_earnings": 181797000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2225179000, "tangible_book_per_share": 30.91599861, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 19, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 61, "rank_pcf": 90, "rank_ev_ebitda": 70, "rank_ev_ebit": 63, "rank_earnings_yield": 19, "rank_fcf_yield": 85, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 3, "rank_fcf_margin": 75, "rank_piotroski": 82, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 56, "value_composite": 30, "quality_composite": 84, "momentum_composite": 73, "growth_composite": 33, "yield_composite": 11, "svqf_composite": 10, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 34, "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": 15.48, "os": 0.44, "value": 0.7, "quality": 0.16, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 9.7764, "earnings_yield": 0.1023, "shareholder_yield": 0.0457, "roe": 0.0469, "momentum_12_1": 0.0341, "complete_fields": { "id": 4895, "ticker_id": 3491, "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": "2026-06-07T06:54:29.946628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.48, "market_cap": 1114173000, "market_cap_usd": 1114173000, "enterprise_value": 5692267000, "shares_outstanding": 71975000, "fx_rate_to_usd": null, "pe_ratio": 9.77636313, "pb_ratio": 0.45882651, "ptbv_ratio": 0.50071163, "ps_ratio": 2.83776804, "pcf_ratio": 36.75440391, "pfcf_ratio": 36.75440391, "ev_ebitda": 16.98053833, "ev_ebit": 17.44232231, "ev_sales": 14.49804775, "ev_fcf": 187.77683579, "earnings_yield": 0.10228753, "fcf_yield": 0.00532547, "dividend_yield": 0.04574335, "buyback_yield": 0, "shareholder_yield": 0.04574335, "debt_paydown_yield": null, "total_yield": 0.04574335, "gross_margin": 0.97536823, "operating_margin": 0.83119939, "net_margin": 0.29026827, "ebitda_margin": 0.85380378, "fcf_margin": 0.07720893, "roe": 0.04693223, "roa": 0.01543868, "roic": 0.04548833, "roc_greenblatt": null, "asset_turnover": 0.05318761, "cash_conversion": 0.26599161, "accruals_ratio": 0.01133212, "sbc_to_revenue": 0.03270567, "debt_to_equity": 2.02624994, "net_debt_to_ebitda": 13.65686125, "debt_to_assets": 0.62279745, "interest_coverage": 1.55777676, "current_ratio": 18.81734495, "quick_ratio": 18.81734495, "net_debt": 4578094000, "revenue_growth_1y": 0.06071609, "revenue_growth_3y_cagr": 0.1256551, "revenue_growth_5y_cagr": 0.19421973, "eps_growth_1y": 0.09163881, "eps_growth_3y_cagr": -0.05449212, "eps_growth_5y_cagr": 0.14060541, "fcf_growth_1y": -0.39152951, "book_value_growth_1y": 0.0226339, "piotroski_f_score": 4, "altman_z_score": 0.75516523, "earnings_stability_5y": 0.125439, "revenue_stability_5y": 0.442808, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02313285, "price_return_3m": 0.01834736, "price_return_6m": 0.18115643, "price_return_9m": -0.01422622, "price_return_12m": 0.05800578, "price_return_12m_ex1m": 0.03408446, "distance_from_52w_high": -0.03189493, "distance_from_52w_low": 0.19717874, "relative_strength": -0.0419578, "local_beta": 0.001, "volatility_252d": 0.317128, "volatility_60d": 0.736498, "max_drawdown_12m": -0.18557896, "revenue_ttm": 392623000, "gross_profit_ttm": 382952000, "ebit_ttm": 326348000, "ebitda_ttm": 335223000, "net_income_ttm": 113966000, "eps_diluted_ttm": 1.58341091, "operating_cash_flow_ttm": 30314000, "capital_expenditure_ttm": 0, "fcf_ttm": 30314000, "dividends_paid_ttm": 50966000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209496000, "cash_and_equivalents": 19304000, "total_current_assets": 2506094000, "total_current_liabilities": 133180000, "net_ppe": null, "total_assets": 7381851000, "total_debt": 4597398000, "total_equity": 2428310000, "net_working_capital": 2354142000, "book_value_per_share": 33.73824245, "retained_earnings": 181797000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2225179000, "tangible_book_per_share": 30.91599861, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 19, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 61, "rank_pcf": 90, "rank_ev_ebitda": 70, "rank_ev_ebit": 63, "rank_earnings_yield": 19, "rank_fcf_yield": 85, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 61, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 3, "rank_fcf_margin": 75, "rank_piotroski": 82, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 56, "value_composite": 30, "quality_composite": 84, "momentum_composite": 73, "growth_composite": 33, "yield_composite": 11, "svqf_composite": 10, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 34, "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 385552000, "cost_of_revenue": 21853000, "gross_profit": 363699000, "ebit": 324249000, "ebitda": 332795000, "pretax_income": 117563000, "tax_provision": 2933000, "net_income": 114469000, "net_income_to_common": 114469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21705000, "total_current_assets": 2434411000, "total_assets": 7249275000, "short_term_debt": null, "long_term_debt": 4485887000, "total_debt": 4485887000, "total_liabilities": 4809396000, "total_equity": 2408311000, "shares_outstanding": 71786000, "goodwill_and_intangibles": 204016000 }, "cash_flow": { "operating_cash_flow": 47814000, "capital_expenditure": 0, "free_cash_flow": 47814000, "dividends_paid": 50924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325429, "ticker_id": 3491, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324249000", "ebitda": "332795000", "netIncome": "114469000", "grossProfit": "363699000", "depreciation": "None", "totalRevenue": "385552000", "costOfRevenue": "21853000", "interestIncome": "None", "incomeBeforeTax": "117563000", "interestExpense": "206686000", "operatingIncome": "307584000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2933000", "reportedCurrency": "USD", "netInterestIncome": "-206686000", "nonInterestIncome": "None", "operatingExpenses": "56115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8546000", "sellingGeneralAndAdministrative": "54337000", "netIncomeFromContinuingOperations": "114630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7249275000", "longTermDebt": "4485887000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204016000", "reportedCurrency": "USD", "retainedEarnings": "165737000", "totalLiabilities": "4809396000", "otherCurrentAssets": "None", "totalCurrentAssets": "2434411000", "currentLongTermDebt": "None", "longTermInvestments": "3844525000", "shortTermInvestments": "2028000", "currentNetReceivables": "2403675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814864000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491509000", "totalShareholderEquity": "2408311000", "capitalLeaseObligations": "5622000", "otherCurrentLiabilities": "136303000", "totalCurrentLiabilities": "136303000", "otherNonCurrentLiabilities": "81584000", "totalNonCurrentLiabilities": "4673093000", "cashAndShortTermInvestments": "21705000", "commonStockSharesOutstanding": "71786000", "intangibleAssetsExcludingGoodwill": "204016000", "cashAndCashEquivalentsAtCarryingValue": "21705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114630000", "profitLoss": "None", "dividendPayout": "50924000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47814000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202982000", "cashflowFromInvestment": "-237178000", "stockBasedCompensation": "12549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385552000, "cost_of_revenue": 21853000, "gross_profit": 363699000, "research_and_development": null, "selling_general_admin": 54337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324249000, "depreciation_amortisation": 8546000, "ebitda": 332795000, "interest_expense": 206686000, "interest_income": null, "other_non_operating": null, "pretax_income": 117563000, "tax_provision": 2933000, "effective_tax_rate": null, "net_income": 114469000, "net_income_continuing_ops": 114630000, "net_income_to_common": 114469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21705000, "short_term_investments": 2028000, "net_receivables": 2403675000, "inventory": null, "other_current_assets": null, "total_current_assets": 2434411000, "net_ppe": null, "goodwill": null, "intangible_assets": 204016000, "goodwill_and_intangibles": 204016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4814864000, "total_assets": 7249275000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136303000, "long_term_debt": 4485887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4673093000, "total_liabilities": 4809396000, "total_debt": 4485887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165737000, "total_equity": 2408311000, "shares_outstanding": 71786000, "operating_cash_flow": 47814000, "stock_based_compensation": 12549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237178000, "dividends_paid": 50924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 202982000, "free_cash_flow": 47814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324249000", "ebitda": "332795000", "netIncome": "114469000", "grossProfit": "363699000", "depreciation": "None", "totalRevenue": "385552000", "costOfRevenue": "21853000", "interestIncome": "None", "incomeBeforeTax": "117563000", "interestExpense": "206686000", "operatingIncome": "307584000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2933000", "reportedCurrency": "USD", "netInterestIncome": "-206686000", "nonInterestIncome": "None", "operatingExpenses": "56115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8546000", "sellingGeneralAndAdministrative": "54337000", "netIncomeFromContinuingOperations": "114630000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7249275000", "longTermDebt": "4485887000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204016000", "reportedCurrency": "USD", "retainedEarnings": "165737000", "totalLiabilities": "4809396000", "otherCurrentAssets": "None", "totalCurrentAssets": "2434411000", "currentLongTermDebt": "None", "longTermInvestments": "3844525000", "shortTermInvestments": "2028000", "currentNetReceivables": "2403675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814864000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491509000", "totalShareholderEquity": "2408311000", "capitalLeaseObligations": "5622000", "otherCurrentLiabilities": "136303000", "totalCurrentLiabilities": "136303000", "otherNonCurrentLiabilities": "81584000", "totalNonCurrentLiabilities": "4673093000", "cashAndShortTermInvestments": "21705000", "commonStockSharesOutstanding": "71786000", "intangibleAssetsExcludingGoodwill": "204016000", "cashAndCashEquivalentsAtCarryingValue": "21705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114630000", "profitLoss": "None", "dividendPayout": "50924000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47814000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202982000", "cashflowFromInvestment": "-237178000", "stockBasedCompensation": "12549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10856000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 365685000, "cost_of_revenue": 4224000, "gross_profit": 361461000, "ebit": 308102000, "ebitda": 320359000, "pretax_income": 110060000, "tax_provision": 3445000, "net_income": 105763000, "net_income_to_common": 105763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8346000, "total_current_assets": 2180923000, "total_assets": 6899379000, "short_term_debt": 6223000, "long_term_debt": 4217439000, "total_debt": 4223662000, "total_liabilities": 4525352000, "total_equity": 2344018000, "shares_outstanding": 71451000, "goodwill_and_intangibles": 208731000 }, "cash_flow": { "operating_cash_flow": 37855000, "capital_expenditure": 0, "free_cash_flow": 37855000, "dividends_paid": 50589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325434, "ticker_id": 3491, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308102000", "ebitda": "320359000", "netIncome": "105763000", "grossProfit": "361461000", "depreciation": "None", "totalRevenue": "365685000", "costOfRevenue": "4224000", "interestIncome": "None", "incomeBeforeTax": "110060000", "interestExpense": "198042000", "operatingIncome": "87083000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3445000", "reportedCurrency": "USD", "netInterestIncome": "-198042000", "nonInterestIncome": "None", "operatingExpenses": "274378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12257000", "sellingGeneralAndAdministrative": "54917000", "netIncomeFromContinuingOperations": "106615000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6899379000", "longTermDebt": "4217439000", "shortTermDebt": "6223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208731000", "reportedCurrency": "USD", "retainedEarnings": "102472000", "totalLiabilities": "4525352000", "otherCurrentAssets": "8814000", "totalCurrentAssets": "2180923000", "currentLongTermDebt": "None", "longTermInvestments": "3704987000", "shortTermInvestments": "7233000", "currentNetReceivables": "2156530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4718456000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4227813000", "totalShareholderEquity": "2344018000", "capitalLeaseObligations": "10374000", "otherCurrentLiabilities": "117512000", "totalCurrentLiabilities": "117512000", "otherNonCurrentLiabilities": "80027000", "totalNonCurrentLiabilities": "4407840000", "cashAndShortTermInvestments": "8346000", "commonStockSharesOutstanding": "71451000", "intangibleAssetsExcludingGoodwill": "208731000", "cashAndCashEquivalentsAtCarryingValue": "8346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105763000", "profitLoss": "None", "dividendPayout": "50589000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37855000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144893000", "cashflowFromInvestment": "-212370000", "stockBasedCompensation": "13757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365685000, "cost_of_revenue": 4224000, "gross_profit": 361461000, "research_and_development": null, "selling_general_admin": 54917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308102000, "depreciation_amortisation": 12257000, "ebitda": 320359000, "interest_expense": 198042000, "interest_income": null, "other_non_operating": null, "pretax_income": 110060000, "tax_provision": 3445000, "effective_tax_rate": null, "net_income": 105763000, "net_income_continuing_ops": 106615000, "net_income_to_common": 105763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8346000, "short_term_investments": 7233000, "net_receivables": 2156530000, "inventory": null, "other_current_assets": null, "total_current_assets": 2180923000, "net_ppe": null, "goodwill": null, "intangible_assets": 208731000, "goodwill_and_intangibles": 208731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4718456000, "total_assets": 6899379000, "short_term_debt": 6223000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117512000, "long_term_debt": 4217439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4407840000, "total_liabilities": 4525352000, "total_debt": 4223662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102472000, "total_equity": 2344018000, "shares_outstanding": 71451000, "operating_cash_flow": 37855000, "stock_based_compensation": 13757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212370000, "dividends_paid": 50589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144893000, "free_cash_flow": 37855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "308102000", "ebitda": "320359000", "netIncome": "105763000", "grossProfit": "361461000", "depreciation": "None", "totalRevenue": "365685000", "costOfRevenue": "4224000", "interestIncome": "None", "incomeBeforeTax": "110060000", "interestExpense": "198042000", "operatingIncome": "87083000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3445000", "reportedCurrency": "USD", "netInterestIncome": "-198042000", "nonInterestIncome": "None", "operatingExpenses": "274378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12257000", "sellingGeneralAndAdministrative": "54917000", "netIncomeFromContinuingOperations": "106615000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6899379000", "longTermDebt": "4217439000", "shortTermDebt": "6223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208731000", "reportedCurrency": "USD", "retainedEarnings": "102472000", "totalLiabilities": "4525352000", "otherCurrentAssets": "8814000", "totalCurrentAssets": "2180923000", "currentLongTermDebt": "None", "longTermInvestments": "3704987000", "shortTermInvestments": "7233000", "currentNetReceivables": "2156530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4718456000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4227813000", "totalShareholderEquity": "2344018000", "capitalLeaseObligations": "10374000", "otherCurrentLiabilities": "117512000", "totalCurrentLiabilities": "117512000", "otherNonCurrentLiabilities": "80027000", "totalNonCurrentLiabilities": "4407840000", "cashAndShortTermInvestments": "8346000", "commonStockSharesOutstanding": "71451000", "intangibleAssetsExcludingGoodwill": "208731000", "cashAndCashEquivalentsAtCarryingValue": "8346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105763000", "profitLoss": "None", "dividendPayout": "50589000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37855000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144893000", "cashflowFromInvestment": "-212370000", "stockBasedCompensation": "13757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10447000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 352578000, "cost_of_revenue": 4653000, "gross_profit": 347925000, "ebit": 128165000, "ebitda": 140407000, "pretax_income": -52846000, "tax_provision": 1719000, "net_income": -54973000, "net_income_to_common": -54973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18761000, "total_current_assets": 1972982000, "total_assets": 6548314000, "short_term_debt": 6235000, "long_term_debt": 3954365000, "total_debt": 3960600000, "total_liabilities": 4252638000, "total_equity": 2231253000, "shares_outstanding": 66690000, "goodwill_and_intangibles": 211113000 }, "cash_flow": { "operating_cash_flow": 15391000, "capital_expenditure": 7247000, "free_cash_flow": 22638000, "dividends_paid": 46039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325439, "ticker_id": 3491, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128165000", "ebitda": "140407000", "netIncome": "-54973000", "grossProfit": "347925000", "depreciation": "None", "totalRevenue": "352578000", "costOfRevenue": "4653000", "interestIncome": "None", "incomeBeforeTax": "-52846000", "interestExpense": "181011000", "operatingIncome": "-77075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1719000", "reportedCurrency": "USD", "netInterestIncome": "-181011000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12242000", "sellingGeneralAndAdministrative": "65444000", "netIncomeFromContinuingOperations": "-54565000" }, "balance": { "goodwill": "None", "inventory": "3245484000", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "6548314000", "longTermDebt": "3954365000", "shortTermDebt": "6235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211113000", "reportedCurrency": "USD", "retainedEarnings": "47580000", "totalLiabilities": "4252638000", "otherCurrentAssets": "30069000", "totalCurrentAssets": "1972982000", "currentLongTermDebt": "None", "longTermInvestments": "3565515000", "shortTermInvestments": "9711000", "currentNetReceivables": "1914441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575332000", "currentAccountsPayable": "17626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3970116000", "totalShareholderEquity": "2231253000", "capitalLeaseObligations": "15751000", "otherCurrentLiabilities": "101141000", "totalCurrentLiabilities": "101141000", "otherNonCurrentLiabilities": "81381000", "totalNonCurrentLiabilities": "4151497000", "cashAndShortTermInvestments": "18761000", "commonStockSharesOutstanding": "66690000", "intangibleAssetsExcludingGoodwill": "211113000", "cashAndCashEquivalentsAtCarryingValue": "18761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54565000", "profitLoss": "None", "dividendPayout": "46039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15391000", "capitalExpenditures": "7247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559531000", "cashflowFromInvestment": "-576572000", "stockBasedCompensation": "23230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "577000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352578000, "cost_of_revenue": 4653000, "gross_profit": 347925000, "research_and_development": 0.15, "selling_general_admin": 65444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128165000, "depreciation_amortisation": 12242000, "ebitda": 140407000, "interest_expense": 181011000, "interest_income": null, "other_non_operating": null, "pretax_income": -52846000, "tax_provision": 1719000, "effective_tax_rate": null, "net_income": -54973000, "net_income_continuing_ops": -54565000, "net_income_to_common": -54973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18761000, "short_term_investments": 9711000, "net_receivables": 1914441000, "inventory": 3245484000, "other_current_assets": null, "total_current_assets": 1972982000, "net_ppe": null, "goodwill": null, "intangible_assets": 211113000, "goodwill_and_intangibles": 211113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4575332000, "total_assets": 6548314000, "short_term_debt": 6235000, "accounts_payable": 17626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101141000, "long_term_debt": 3954365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4151497000, "total_liabilities": 4252638000, "total_debt": 3960600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47580000, "total_equity": 2231253000, "shares_outstanding": 66690000, "operating_cash_flow": 15391000, "stock_based_compensation": 23230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576572000, "dividends_paid": 46039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 559531000, "free_cash_flow": 22638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128165000", "ebitda": "140407000", "netIncome": "-54973000", "grossProfit": "347925000", "depreciation": "None", "totalRevenue": "352578000", "costOfRevenue": "4653000", "interestIncome": "None", "incomeBeforeTax": "-52846000", "interestExpense": "181011000", "operatingIncome": "-77075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1719000", "reportedCurrency": "USD", "netInterestIncome": "-181011000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12242000", "sellingGeneralAndAdministrative": "65444000", "netIncomeFromContinuingOperations": "-54565000" }, "balance": { "goodwill": "None", "inventory": "3245484000", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "6548314000", "longTermDebt": "3954365000", "shortTermDebt": "6235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211113000", "reportedCurrency": "USD", "retainedEarnings": "47580000", "totalLiabilities": "4252638000", "otherCurrentAssets": "30069000", "totalCurrentAssets": "1972982000", "currentLongTermDebt": "None", "longTermInvestments": "3565515000", "shortTermInvestments": "9711000", "currentNetReceivables": "1914441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575332000", "currentAccountsPayable": "17626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3970116000", "totalShareholderEquity": "2231253000", "capitalLeaseObligations": "15751000", "otherCurrentLiabilities": "101141000", "totalCurrentLiabilities": "101141000", "otherNonCurrentLiabilities": "81381000", "totalNonCurrentLiabilities": "4151497000", "cashAndShortTermInvestments": "18761000", "commonStockSharesOutstanding": "66690000", "intangibleAssetsExcludingGoodwill": "211113000", "cashAndCashEquivalentsAtCarryingValue": "18761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54565000", "profitLoss": "None", "dividendPayout": "46039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15391000", "capitalExpenditures": "7247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "559531000", "cashflowFromInvestment": "-576572000", "stockBasedCompensation": "23230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "577000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12242000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 270313000, "cost_of_revenue": 3110000, "gross_profit": 267203000, "ebit": 273653000, "ebitda": 285571000, "pretax_income": 144684000, "tax_provision": 567000, "net_income": 135423000, "net_income_to_common": 135423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1442269000, "total_current_assets": 1547027000, "total_assets": 3253228000, "short_term_debt": 1255558000, "long_term_debt": 3521359000, "total_debt": 4776917000, "total_liabilities": 1826331000, "total_equity": 1426897000, "shares_outstanding": 12915520, "goodwill_and_intangibles": 319000 }, "cash_flow": { "operating_cash_flow": 47667000, "capital_expenditure": 23053000, "free_cash_flow": 70720000, "dividends_paid": 53720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325444, "ticker_id": 3491, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273653000", "ebitda": "285571000", "netIncome": "135423000", "grossProfit": "267203000", "depreciation": "None", "totalRevenue": "270313000", "costOfRevenue": "3110000", "interestIncome": "None", "incomeBeforeTax": "144684000", "interestExpense": "128969000", "operatingIncome": "135629000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "567000", "reportedCurrency": "USD", "netInterestIncome": "-128969000", "nonInterestIncome": "None", "operatingExpenses": "131574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.24", "otherNonOperatingIncome": "9055000", "costofGoodsAndServicesSold": "3110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11918000", "sellingGeneralAndAdministrative": "38614000", "netIncomeFromContinuingOperations": "144684000" }, "balance": { "goodwill": "None", "inventory": "3977000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "3253228000", "longTermDebt": "3521359000", "shortTermDebt": "1255558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "319000", "reportedCurrency": "USD", "retainedEarnings": "-2053270000", "totalLiabilities": "1826331000", "otherCurrentAssets": "47012000", "totalCurrentAssets": "1547027000", "currentLongTermDebt": "1255558000", "longTermInvestments": "3286987000", "shortTermInvestments": "3106599000", "currentNetReceivables": "53769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1706201000", "currentAccountsPayable": "100357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "706600000", "shortLongTermDebtTotal": "4776917000", "totalShareholderEquity": "1426897000", "capitalLeaseObligations": "5471000", "otherCurrentLiabilities": "-152437000", "totalCurrentLiabilities": "1352348000", "otherNonCurrentLiabilities": "82230000", "totalNonCurrentLiabilities": "473983000", "cashAndShortTermInvestments": "1442269000", "commonStockSharesOutstanding": "12915520", "intangibleAssetsExcludingGoodwill": "319000", "cashAndCashEquivalentsAtCarryingValue": "1442269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "600414000", "profitLoss": "None", "dividendPayout": "53720000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47667000", "capitalExpenditures": "23053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1780704000", "cashflowFromInvestment": "-1145953000", "stockBasedCompensation": "-27664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9874000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270313000, "cost_of_revenue": 3110000, "gross_profit": 267203000, "research_and_development": 1.24, "selling_general_admin": 38614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273653000, "depreciation_amortisation": 11918000, "ebitda": 285571000, "interest_expense": 128969000, "interest_income": null, "other_non_operating": null, "pretax_income": 144684000, "tax_provision": 567000, "effective_tax_rate": null, "net_income": 135423000, "net_income_continuing_ops": 144684000, "net_income_to_common": 135423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1442269000, "short_term_investments": 3106599000, "net_receivables": 53769000, "inventory": 3977000, "other_current_assets": null, "total_current_assets": 1547027000, "net_ppe": null, "goodwill": null, "intangible_assets": 319000, "goodwill_and_intangibles": 319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1706201000, "total_assets": 3253228000, "short_term_debt": 1255558000, "accounts_payable": 100357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1352348000, "long_term_debt": 3521359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473983000, "total_liabilities": 1826331000, "total_debt": 4776917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2053270000, "total_equity": 1426897000, "shares_outstanding": 12915520, "operating_cash_flow": 47667000, "stock_based_compensation": -27664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1145953000, "dividends_paid": 53720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1780704000, "free_cash_flow": 70720000, "net_change_in_cash": 9874000 }, "raw_data": { "income": { "ebit": "273653000", "ebitda": "285571000", "netIncome": "135423000", "grossProfit": "267203000", "depreciation": "None", "totalRevenue": "270313000", "costOfRevenue": "3110000", "interestIncome": "None", "incomeBeforeTax": "144684000", "interestExpense": "128969000", "operatingIncome": "135629000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "567000", "reportedCurrency": "USD", "netInterestIncome": "-128969000", "nonInterestIncome": "None", "operatingExpenses": "131574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.24", "otherNonOperatingIncome": "9055000", "costofGoodsAndServicesSold": "3110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11918000", "sellingGeneralAndAdministrative": "38614000", "netIncomeFromContinuingOperations": "144684000" }, "balance": { "goodwill": "None", "inventory": "3977000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "3253228000", "longTermDebt": "3521359000", "shortTermDebt": "1255558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "319000", "reportedCurrency": "USD", "retainedEarnings": "-2053270000", "totalLiabilities": "1826331000", "otherCurrentAssets": "47012000", "totalCurrentAssets": "1547027000", "currentLongTermDebt": "1255558000", "longTermInvestments": "3286987000", "shortTermInvestments": "3106599000", "currentNetReceivables": "53769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1706201000", "currentAccountsPayable": "100357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "706600000", "shortLongTermDebtTotal": "4776917000", "totalShareholderEquity": "1426897000", "capitalLeaseObligations": "5471000", "otherCurrentLiabilities": "-152437000", "totalCurrentLiabilities": "1352348000", "otherNonCurrentLiabilities": "82230000", "totalNonCurrentLiabilities": "473983000", "cashAndShortTermInvestments": "1442269000", "commonStockSharesOutstanding": "12915520", "intangibleAssetsExcludingGoodwill": "319000", "cashAndCashEquivalentsAtCarryingValue": "1442269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "600414000", "profitLoss": "None", "dividendPayout": "53720000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47667000", "capitalExpenditures": "23053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1780704000", "cashflowFromInvestment": "-1145953000", "stockBasedCompensation": "-27664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9874000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "319611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5470000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 187014000, "cost_of_revenue": 2663000, "gross_profit": 184351000, "ebit": 153064000, "ebitda": 165050000, "pretax_income": 73357000, "tax_provision": -118000, "net_income": 73123000, "net_income_to_common": 73123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29619000, "total_current_assets": 3366878000, "total_assets": 4515726000, "short_term_debt": 1325000000, "long_term_debt": 2697503000, "total_debt": 4022503000, "total_liabilities": 2830524000, "total_equity": 1685202000, "shares_outstanding": 11492960, "goodwill_and_intangibles": 224182000 }, "cash_flow": { "operating_cash_flow": 26917000, "capital_expenditure": 1247980000, "free_cash_flow": 1274897000, "dividends_paid": 35947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325449, "ticker_id": 3491, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153064000", "ebitda": "165050000", "netIncome": "73123000", "grossProfit": "184351000", "depreciation": "None", "totalRevenue": "187014000", "costOfRevenue": "2663000", "interestIncome": "None", "incomeBeforeTax": "73357000", "interestExpense": "79707000", "operatingIncome": "65461000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-118000", "reportedCurrency": "USD", "netInterestIncome": "-79707000", "nonInterestIncome": "None", "operatingExpenses": "118890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "6063000", "costofGoodsAndServicesSold": "2663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11986000", "sellingGeneralAndAdministrative": "28753000", "netIncomeFromContinuingOperations": "71524000" }, "balance": { "goodwill": "None", "inventory": "301000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "4515726000", "longTermDebt": "2697503000", "shortTermDebt": "1325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "224182000", "reportedCurrency": "USD", "retainedEarnings": "59368000", "totalLiabilities": "2830524000", "otherCurrentAssets": "10679000", "totalCurrentAssets": "3366878000", "currentLongTermDebt": "1325000000", "longTermInvestments": "173374000", "shortTermInvestments": "124930000", "currentNetReceivables": "3326279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1148848000", "currentAccountsPayable": "-117311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712628000", "shortLongTermDebtTotal": "4022503000", "totalShareholderEquity": "1685202000", "capitalLeaseObligations": "5605000", "otherCurrentLiabilities": "-1278011000", "totalCurrentLiabilities": "46989000", "otherNonCurrentLiabilities": "65429000", "totalNonCurrentLiabilities": "2783535000", "cashAndShortTermInvestments": "29619000", "commonStockSharesOutstanding": "11492960", "intangibleAssetsExcludingGoodwill": "224182000", "cashAndCashEquivalentsAtCarryingValue": "29619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73357000", "profitLoss": "None", "dividendPayout": "35947000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26917000", "capitalExpenditures": "1247980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203123000", "cashflowFromInvestment": "-1287991000", "stockBasedCompensation": "1750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187014000, "cost_of_revenue": 2663000, "gross_profit": 184351000, "research_and_development": 0.05, "selling_general_admin": 28753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153064000, "depreciation_amortisation": 11986000, "ebitda": 165050000, "interest_expense": 79707000, "interest_income": null, "other_non_operating": null, "pretax_income": 73357000, "tax_provision": -118000, "effective_tax_rate": null, "net_income": 73123000, "net_income_continuing_ops": 71524000, "net_income_to_common": 73123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29619000, "short_term_investments": 124930000, "net_receivables": 3326279000, "inventory": 301000, "other_current_assets": null, "total_current_assets": 3366878000, "net_ppe": null, "goodwill": null, "intangible_assets": 224182000, "goodwill_and_intangibles": 224182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1148848000, "total_assets": 4515726000, "short_term_debt": 1325000000, "accounts_payable": -117311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46989000, "long_term_debt": 2697503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2783535000, "total_liabilities": 2830524000, "total_debt": 4022503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59368000, "total_equity": 1685202000, "shares_outstanding": 11492960, "operating_cash_flow": 26917000, "stock_based_compensation": 1750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1247980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1287991000, "dividends_paid": 35947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1203123000, "free_cash_flow": 1274897000, "net_change_in_cash": -57951000 }, "raw_data": { "income": { "ebit": "153064000", "ebitda": "165050000", "netIncome": "73123000", "grossProfit": "184351000", "depreciation": "None", "totalRevenue": "187014000", "costOfRevenue": "2663000", "interestIncome": "None", "incomeBeforeTax": "73357000", "interestExpense": "79707000", "operatingIncome": "65461000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-118000", "reportedCurrency": "USD", "netInterestIncome": "-79707000", "nonInterestIncome": "None", "operatingExpenses": "118890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "6063000", "costofGoodsAndServicesSold": "2663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11986000", "sellingGeneralAndAdministrative": "28753000", "netIncomeFromContinuingOperations": "71524000" }, "balance": { "goodwill": "None", "inventory": "301000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "4515726000", "longTermDebt": "2697503000", "shortTermDebt": "1325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "224182000", "reportedCurrency": "USD", "retainedEarnings": "59368000", "totalLiabilities": "2830524000", "otherCurrentAssets": "10679000", "totalCurrentAssets": "3366878000", "currentLongTermDebt": "1325000000", "longTermInvestments": "173374000", "shortTermInvestments": "124930000", "currentNetReceivables": "3326279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1148848000", "currentAccountsPayable": "-117311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712628000", "shortLongTermDebtTotal": "4022503000", "totalShareholderEquity": "1685202000", "capitalLeaseObligations": "5605000", "otherCurrentLiabilities": "-1278011000", "totalCurrentLiabilities": "46989000", "otherNonCurrentLiabilities": "65429000", "totalNonCurrentLiabilities": "2783535000", "cashAndShortTermInvestments": "29619000", "commonStockSharesOutstanding": "11492960", "intangibleAssetsExcludingGoodwill": "224182000", "cashAndCashEquivalentsAtCarryingValue": "29619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73357000", "profitLoss": "None", "dividendPayout": "35947000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26917000", "capitalExpenditures": "1247980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203123000", "cashflowFromInvestment": "-1287991000", "stockBasedCompensation": "1750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11986000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 158731000, "cost_of_revenue": 2480000, "gross_profit": 156251000, "ebit": 123842000, "ebitda": 135923000, "pretax_income": 59488000, "tax_provision": 235000, "net_income": 59294000, "net_income_to_common": 59294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56948000, "total_current_assets": 2072750000, "total_assets": 3208970000, "short_term_debt": 4936000, "long_term_debt": 1684726000, "total_debt": 1689662000, "total_liabilities": 1827667000, "total_equity": 1381303000, "shares_outstanding": 12109440, "goodwill_and_intangibles": 242166000 }, "cash_flow": { "operating_cash_flow": 35711000, "capital_expenditure": 56752000, "free_cash_flow": 92463000, "dividends_paid": 32002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325454, "ticker_id": 3491, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123842000", "ebitda": "135923000", "netIncome": "59294000", "grossProfit": "156251000", "depreciation": "None", "totalRevenue": "158731000", "costOfRevenue": "2480000", "interestIncome": "None", "incomeBeforeTax": "59488000", "interestExpense": "64354000", "operatingIncome": "56184000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-64354000", "nonInterestIncome": "None", "operatingExpenses": "100067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "3304000", "costofGoodsAndServicesSold": "2480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12081000", "sellingGeneralAndAdministrative": "22733000", "netIncomeFromContinuingOperations": "59488000" }, "balance": { "goodwill": "None", "inventory": "5212000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "3208970000", "longTermDebt": "1684726000", "shortTermDebt": "4936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "242166000", "reportedCurrency": "USD", "retainedEarnings": "23945000", "totalLiabilities": "1827667000", "otherCurrentAssets": "34307000", "totalCurrentAssets": "2072750000", "currentLongTermDebt": "None", "longTermInvestments": "129614000", "shortTermInvestments": "None", "currentNetReceivables": "1976283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136220000", "currentAccountsPayable": "4936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730106000", "shortLongTermDebtTotal": "1690458000", "totalShareholderEquity": "1381303000", "capitalLeaseObligations": "5732000", "otherCurrentLiabilities": "-61817000", "totalCurrentLiabilities": "31490000", "otherNonCurrentLiabilities": "66268000", "totalNonCurrentLiabilities": "1796177000", "cashAndShortTermInvestments": "56948000", "commonStockSharesOutstanding": "12109440", "intangibleAssetsExcludingGoodwill": "242166000", "cashAndCashEquivalentsAtCarryingValue": "56948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59488000", "profitLoss": "None", "dividendPayout": "32002000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35711000", "capitalExpenditures": "56752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544615000", "cashflowFromInvestment": "-530641000", "stockBasedCompensation": "1744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158731000, "cost_of_revenue": 2480000, "gross_profit": 156251000, "research_and_development": 0.36, "selling_general_admin": 22733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123842000, "depreciation_amortisation": 12081000, "ebitda": 135923000, "interest_expense": 64354000, "interest_income": null, "other_non_operating": null, "pretax_income": 59488000, "tax_provision": 235000, "effective_tax_rate": null, "net_income": 59294000, "net_income_continuing_ops": 59488000, "net_income_to_common": 59294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56948000, "short_term_investments": null, "net_receivables": 1976283000, "inventory": 5212000, "other_current_assets": null, "total_current_assets": 2072750000, "net_ppe": null, "goodwill": null, "intangible_assets": 242166000, "goodwill_and_intangibles": 242166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136220000, "total_assets": 3208970000, "short_term_debt": 4936000, "accounts_payable": 4936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31490000, "long_term_debt": 1684726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1796177000, "total_liabilities": 1827667000, "total_debt": 1689662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23945000, "total_equity": 1381303000, "shares_outstanding": 12109440, "operating_cash_flow": 35711000, "stock_based_compensation": 1744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530641000, "dividends_paid": 32002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 544615000, "free_cash_flow": 92463000, "net_change_in_cash": 49685000 }, "raw_data": { "income": { "ebit": "123842000", "ebitda": "135923000", "netIncome": "59294000", "grossProfit": "156251000", "depreciation": "None", "totalRevenue": "158731000", "costOfRevenue": "2480000", "interestIncome": "None", "incomeBeforeTax": "59488000", "interestExpense": "64354000", "operatingIncome": "56184000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-64354000", "nonInterestIncome": "None", "operatingExpenses": "100067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "3304000", "costofGoodsAndServicesSold": "2480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12081000", "sellingGeneralAndAdministrative": "22733000", "netIncomeFromContinuingOperations": "59488000" }, "balance": { "goodwill": "None", "inventory": "5212000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "3208970000", "longTermDebt": "1684726000", "shortTermDebt": "4936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "242166000", "reportedCurrency": "USD", "retainedEarnings": "23945000", "totalLiabilities": "1827667000", "otherCurrentAssets": "34307000", "totalCurrentAssets": "2072750000", "currentLongTermDebt": "None", "longTermInvestments": "129614000", "shortTermInvestments": "None", "currentNetReceivables": "1976283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136220000", "currentAccountsPayable": "4936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730106000", "shortLongTermDebtTotal": "1690458000", "totalShareholderEquity": "1381303000", "capitalLeaseObligations": "5732000", "otherCurrentLiabilities": "-61817000", "totalCurrentLiabilities": "31490000", "otherNonCurrentLiabilities": "66268000", "totalNonCurrentLiabilities": "1796177000", "cashAndShortTermInvestments": "56948000", "commonStockSharesOutstanding": "12109440", "intangibleAssetsExcludingGoodwill": "242166000", "cashAndCashEquivalentsAtCarryingValue": "56948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59488000", "profitLoss": "None", "dividendPayout": "32002000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35711000", "capitalExpenditures": "56752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "544615000", "cashflowFromInvestment": "-530641000", "stockBasedCompensation": "1744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12081000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 93396000, "cost_of_revenue": 2673000, "gross_profit": 90723000, "ebit": 63596000, "ebitda": 75484000, "pretax_income": 33728000, "tax_provision": 438000, "net_income": 27693000, "net_income_to_common": 27693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22704000, "total_current_assets": 1488345000, "total_assets": 2566561000, "short_term_debt": 41042000, "long_term_debt": 1372922000, "total_debt": 1413964000, "total_liabilities": 1473263000, "total_equity": 1093298000, "shares_outstanding": 12906560, "goodwill_and_intangibles": 242837000 }, "cash_flow": { "operating_cash_flow": -1963000, "capital_expenditure": 1362593000, "free_cash_flow": 1360630000, "dividends_paid": 16622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325459, "ticker_id": 3491, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63596000", "ebitda": "75484000", "netIncome": "27693000", "grossProfit": "90723000", "depreciation": "None", "totalRevenue": "93396000", "costOfRevenue": "2673000", "interestIncome": "30271000", "incomeBeforeTax": "33728000", "interestExpense": "29868000", "operatingIncome": "36142000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "438000", "reportedCurrency": "USD", "netInterestIncome": "-29868000", "nonInterestIncome": "None", "operatingExpenses": "54581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.70", "otherNonOperatingIncome": "-2414000", "costofGoodsAndServicesSold": "2673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11888000", "sellingGeneralAndAdministrative": "14435000", "netIncomeFromContinuingOperations": "33728000" }, "balance": { "goodwill": "None", "inventory": "8650000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "2566561000", "longTermDebt": "1372922000", "shortTermDebt": "41042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "242837000", "reportedCurrency": "USD", "retainedEarnings": "-2146000", "totalLiabilities": "1473263000", "otherCurrentAssets": "17003000", "totalCurrentAssets": "1488345000", "currentLongTermDebt": "None", "longTermInvestments": "1112122000", "shortTermInvestments": "None", "currentNetReceivables": "1439988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078216000", "currentAccountsPayable": "4375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701275000", "shortLongTermDebtTotal": "1413964000", "totalShareholderEquity": "1093298000", "capitalLeaseObligations": "5852000", "otherCurrentLiabilities": "-85211000", "totalCurrentLiabilities": "18509000", "otherNonCurrentLiabilities": "62308000", "totalNonCurrentLiabilities": "1454754000", "cashAndShortTermInvestments": "22704000", "commonStockSharesOutstanding": "12906560", "intangibleAssetsExcludingGoodwill": "242837000", "cashAndCashEquivalentsAtCarryingValue": "22704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33728000", "profitLoss": "None", "dividendPayout": "16622000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-417000", "operatingCashflow": "-1963000", "capitalExpenditures": "1362593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545095000", "cashflowFromInvestment": "-1520775000", "stockBasedCompensation": "1582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22357000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93396000, "cost_of_revenue": 2673000, "gross_profit": 90723000, "research_and_development": 0.7, "selling_general_admin": 14435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63596000, "depreciation_amortisation": 11888000, "ebitda": 75484000, "interest_expense": 29868000, "interest_income": null, "other_non_operating": null, "pretax_income": 33728000, "tax_provision": 438000, "effective_tax_rate": null, "net_income": 27693000, "net_income_continuing_ops": 33728000, "net_income_to_common": 27693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22704000, "short_term_investments": null, "net_receivables": 1439988000, "inventory": 8650000, "other_current_assets": null, "total_current_assets": 1488345000, "net_ppe": null, "goodwill": null, "intangible_assets": 242837000, "goodwill_and_intangibles": 242837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1078216000, "total_assets": 2566561000, "short_term_debt": 41042000, "accounts_payable": 4375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18509000, "long_term_debt": 1372922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1454754000, "total_liabilities": 1473263000, "total_debt": 1413964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2146000, "total_equity": 1093298000, "shares_outstanding": 12906560, "operating_cash_flow": -1963000, "stock_based_compensation": 1582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1362593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1520775000, "dividends_paid": 16622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1545095000, "free_cash_flow": 1360630000, "net_change_in_cash": 22357000 }, "raw_data": { "income": { "ebit": "63596000", "ebitda": "75484000", "netIncome": "27693000", "grossProfit": "90723000", "depreciation": "None", "totalRevenue": "93396000", "costOfRevenue": "2673000", "interestIncome": "30271000", "incomeBeforeTax": "33728000", "interestExpense": "29868000", "operatingIncome": "36142000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "438000", "reportedCurrency": "USD", "netInterestIncome": "-29868000", "nonInterestIncome": "None", "operatingExpenses": "54581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.70", "otherNonOperatingIncome": "-2414000", "costofGoodsAndServicesSold": "2673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11888000", "sellingGeneralAndAdministrative": "14435000", "netIncomeFromContinuingOperations": "33728000" }, "balance": { "goodwill": "None", "inventory": "8650000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "2566561000", "longTermDebt": "1372922000", "shortTermDebt": "41042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "242837000", "reportedCurrency": "USD", "retainedEarnings": "-2146000", "totalLiabilities": "1473263000", "otherCurrentAssets": "17003000", "totalCurrentAssets": "1488345000", "currentLongTermDebt": "None", "longTermInvestments": "1112122000", "shortTermInvestments": "None", "currentNetReceivables": "1439988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1078216000", "currentAccountsPayable": "4375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701275000", "shortLongTermDebtTotal": "1413964000", "totalShareholderEquity": "1093298000", "capitalLeaseObligations": "5852000", "otherCurrentLiabilities": "-85211000", "totalCurrentLiabilities": "18509000", "otherNonCurrentLiabilities": "62308000", "totalNonCurrentLiabilities": "1454754000", "cashAndShortTermInvestments": "22704000", "commonStockSharesOutstanding": "12906560", "intangibleAssetsExcludingGoodwill": "242837000", "cashAndCashEquivalentsAtCarryingValue": "22704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33728000", "profitLoss": "None", "dividendPayout": "16622000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-417000", "operatingCashflow": "-1963000", "capitalExpenditures": "1362593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545095000", "cashflowFromInvestment": "-1520775000", "stockBasedCompensation": "1582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22357000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11888000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 49724000, "cost_of_revenue": 1600000, "gross_profit": 48124000, "ebit": -624296000, "ebitda": 38985000, "pretax_income": 11936000, "tax_provision": 815000, "net_income": 11740000, "net_income_to_common": 11740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16418000, "total_current_assets": 49363000, "total_assets": 979743000, "short_term_debt": 375434000, "long_term_debt": 543965000, "total_debt": 919399000, "total_liabilities": 622385000, "total_equity": 357358000, "shares_outstanding": 18218000, "goodwill_and_intangibles": 262531000 }, "cash_flow": { "operating_cash_flow": -24128000, "capital_expenditure": 189038000, "free_cash_flow": 164910000, "dividends_paid": 10927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325464, "ticker_id": 3491, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-624296000", "ebitda": "38985000", "netIncome": "11740000", "grossProfit": "48124000", "depreciation": "None", "totalRevenue": "49724000", "costOfRevenue": "1600000", "interestIncome": "15389000", "incomeBeforeTax": "11936000", "interestExpense": "15389000", "operatingIncome": "11936000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "815000", "reportedCurrency": "USD", "netInterestIncome": "-15389000", "nonInterestIncome": "None", "operatingExpenses": "19804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "663281000", "sellingGeneralAndAdministrative": "10662000", "netIncomeFromContinuingOperations": "11936000" }, "balance": { "goodwill": "0", "inventory": "22551000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "979743000", "longTermDebt": "543965000", "shortTermDebt": "375434000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "262531000", "reportedCurrency": "USD", "retainedEarnings": "-8486000", "totalLiabilities": "622385000", "otherCurrentAssets": "8007000", "totalCurrentAssets": "49363000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "2991000", "currentNetReceivables": "23138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930380000", "currentAccountsPayable": "1388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "659666000", "shortLongTermDebtTotal": "919399000", "totalShareholderEquity": "357358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8920000", "totalCurrentLiabilities": "8920000", "otherNonCurrentLiabilities": "59408000", "totalNonCurrentLiabilities": "613465000", "cashAndShortTermInvestments": "16418000", "commonStockSharesOutstanding": "18218000", "intangibleAssetsExcludingGoodwill": "262531000", "cashAndCashEquivalentsAtCarryingValue": "16418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18326000", "profitLoss": "None", "dividendPayout": "10927000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-24128000", "capitalExpenditures": "189038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457939000", "cashflowFromInvestment": "778859000", "stockBasedCompensation": "873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-145445000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49724000, "cost_of_revenue": 1600000, "gross_profit": 48124000, "research_and_development": 0.02, "selling_general_admin": 10662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -624296000, "depreciation_amortisation": 663281000, "ebitda": 38985000, "interest_expense": 15389000, "interest_income": null, "other_non_operating": null, "pretax_income": 11936000, "tax_provision": 815000, "effective_tax_rate": null, "net_income": 11740000, "net_income_continuing_ops": 11936000, "net_income_to_common": 11740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16418000, "short_term_investments": 2991000, "net_receivables": 23138000, "inventory": 22551000, "other_current_assets": null, "total_current_assets": 49363000, "net_ppe": null, "goodwill": 0, "intangible_assets": 262531000, "goodwill_and_intangibles": 262531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 930380000, "total_assets": 979743000, "short_term_debt": 375434000, "accounts_payable": 1388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8920000, "long_term_debt": 543965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613465000, "total_liabilities": 622385000, "total_debt": 919399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8486000, "total_equity": 357358000, "shares_outstanding": 18218000, "operating_cash_flow": -24128000, "stock_based_compensation": 873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 778859000, "dividends_paid": 10927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457939000, "free_cash_flow": 164910000, "net_change_in_cash": -145445000 }, "raw_data": { "income": { "ebit": "-624296000", "ebitda": "38985000", "netIncome": "11740000", "grossProfit": "48124000", "depreciation": "None", "totalRevenue": "49724000", "costOfRevenue": "1600000", "interestIncome": "15389000", "incomeBeforeTax": "11936000", "interestExpense": "15389000", "operatingIncome": "11936000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "815000", "reportedCurrency": "USD", "netInterestIncome": "-15389000", "nonInterestIncome": "None", "operatingExpenses": "19804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "663281000", "sellingGeneralAndAdministrative": "10662000", "netIncomeFromContinuingOperations": "11936000" }, "balance": { "goodwill": "0", "inventory": "22551000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "979743000", "longTermDebt": "543965000", "shortTermDebt": "375434000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "262531000", "reportedCurrency": "USD", "retainedEarnings": "-8486000", "totalLiabilities": "622385000", "otherCurrentAssets": "8007000", "totalCurrentAssets": "49363000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "2991000", "currentNetReceivables": "23138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930380000", "currentAccountsPayable": "1388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "659666000", "shortLongTermDebtTotal": "919399000", "totalShareholderEquity": "357358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8920000", "totalCurrentLiabilities": "8920000", "otherNonCurrentLiabilities": "59408000", "totalNonCurrentLiabilities": "613465000", "cashAndShortTermInvestments": "16418000", "commonStockSharesOutstanding": "18218000", "intangibleAssetsExcludingGoodwill": "262531000", "cashAndCashEquivalentsAtCarryingValue": "16418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18326000", "profitLoss": "None", "dividendPayout": "10927000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-24128000", "capitalExpenditures": "189038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457939000", "cashflowFromInvestment": "778859000", "stockBasedCompensation": "873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-145445000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58699000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 104748000, "cost_of_revenue": 1848000, "gross_profit": 102900000, "ebit": 82818000, "ebitda": 84666000, "pretax_income": 29582000, "tax_provision": 685000, "net_income": 28861000, "net_income_to_common": 28861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19304000, "total_current_assets": 2506094000, "total_assets": 7381851000, "short_term_debt": 532000, "long_term_debt": 4596866000, "total_debt": 4597398000, "total_liabilities": 4920363000, "total_equity": 2428310000, "shares_outstanding": 71975000, "goodwill_and_intangibles": 203131000 }, "cash_flow": { "operating_cash_flow": -8599000, "capital_expenditure": 0, "free_cash_flow": -8599000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325427, "ticker_id": 3491, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82818000", "ebitda": "84666000", "netIncome": "28861000", "grossProfit": "102900000", "depreciation": "None", "totalRevenue": "104748000", "costOfRevenue": "1848000", "interestIncome": "None", "incomeBeforeTax": "29582000", "interestExpense": "53236000", "operatingIncome": "72956000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "685000", "reportedCurrency": "USD", "netInterestIncome": "-53515000", "nonInterestIncome": "None", "operatingExpenses": "29944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1848000", "sellingGeneralAndAdministrative": "15303000", "netIncomeFromContinuingOperations": "28897000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "7381851000", "longTermDebt": "4596866000", "shortTermDebt": "532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "203131000", "reportedCurrency": "USD", "retainedEarnings": "181797000", "totalLiabilities": "4920363000", "otherCurrentAssets": "8817000", "totalCurrentAssets": "2506094000", "currentLongTermDebt": "None", "longTermInvestments": "3892995000", "shortTermInvestments": "836000", "currentNetReceivables": "2477137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4875757000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4602455000", "totalShareholderEquity": "2428310000", "capitalLeaseObligations": "5589000", "otherCurrentLiabilities": "133180000", "totalCurrentLiabilities": "133180000", "otherNonCurrentLiabilities": "84728000", "totalNonCurrentLiabilities": "4787183000", "cashAndShortTermInvestments": "19304000", "commonStockSharesOutstanding": "71975000", "intangibleAssetsExcludingGoodwill": "203131000", "cashAndCashEquivalentsAtCarryingValue": "19304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28861000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8599000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91486000", "cashflowFromInvestment": "-85502000", "stockBasedCompensation": "3779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104748000, "cost_of_revenue": 1848000, "gross_profit": 102900000, "research_and_development": null, "selling_general_admin": 15303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82818000, "depreciation_amortisation": 1848000, "ebitda": 84666000, "interest_expense": 53236000, "interest_income": null, "other_non_operating": null, "pretax_income": 29582000, "tax_provision": 685000, "effective_tax_rate": null, "net_income": 28861000, "net_income_continuing_ops": 28897000, "net_income_to_common": 28861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19304000, "short_term_investments": 836000, "net_receivables": 2477137000, "inventory": null, "other_current_assets": null, "total_current_assets": 2506094000, "net_ppe": null, "goodwill": null, "intangible_assets": 203131000, "goodwill_and_intangibles": 203131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4875757000, "total_assets": 7381851000, "short_term_debt": 532000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133180000, "long_term_debt": 4596866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4787183000, "total_liabilities": 4920363000, "total_debt": 4597398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 181797000, "total_equity": 2428310000, "shares_outstanding": 71975000, "operating_cash_flow": -8599000, "stock_based_compensation": 3779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85502000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91486000, "free_cash_flow": -8599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82818000", "ebitda": "84666000", "netIncome": "28861000", "grossProfit": "102900000", "depreciation": "None", "totalRevenue": "104748000", "costOfRevenue": "1848000", "interestIncome": "None", "incomeBeforeTax": "29582000", "interestExpense": "53236000", "operatingIncome": "72956000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "685000", "reportedCurrency": "USD", "netInterestIncome": "-53515000", "nonInterestIncome": "None", "operatingExpenses": "29944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1848000", "sellingGeneralAndAdministrative": "15303000", "netIncomeFromContinuingOperations": "28897000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "7381851000", "longTermDebt": "4596866000", "shortTermDebt": "532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "203131000", "reportedCurrency": "USD", "retainedEarnings": "181797000", "totalLiabilities": "4920363000", "otherCurrentAssets": "8817000", "totalCurrentAssets": "2506094000", "currentLongTermDebt": "None", "longTermInvestments": "3892995000", "shortTermInvestments": "836000", "currentNetReceivables": "2477137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4875757000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4602455000", "totalShareholderEquity": "2428310000", "capitalLeaseObligations": "5589000", "otherCurrentLiabilities": "133180000", "totalCurrentLiabilities": "133180000", "otherNonCurrentLiabilities": "84728000", "totalNonCurrentLiabilities": "4787183000", "cashAndShortTermInvestments": "19304000", "commonStockSharesOutstanding": "71975000", "intangibleAssetsExcludingGoodwill": "203131000", "cashAndCashEquivalentsAtCarryingValue": "19304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28861000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8599000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91486000", "cashflowFromInvestment": "-85502000", "stockBasedCompensation": "3779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1848000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 97871000, "cost_of_revenue": 5545000, "gross_profit": 92326000, "ebit": 81404000, "ebitda": 83514000, "pretax_income": 28906000, "tax_provision": 973000, "net_income": 27876000, "net_income_to_common": 27876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21705000, "total_current_assets": 2434411000, "total_assets": 7249275000, "short_term_debt": 668000, "long_term_debt": 4485887000, "total_debt": 4486555000, "total_liabilities": 4809396000, "total_equity": 2408311000, "shares_outstanding": 71866000, "goodwill_and_intangibles": 204016000 }, "cash_flow": { "operating_cash_flow": 12319000, "capital_expenditure": 0, "free_cash_flow": 12319000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325428, "ticker_id": 3491, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81404000", "ebitda": "83514000", "netIncome": "27876000", "grossProfit": "92326000", "depreciation": "None", "totalRevenue": "97871000", "costOfRevenue": "5545000", "interestIncome": "None", "incomeBeforeTax": "28906000", "interestExpense": "52498000", "operatingIncome": "79297000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "973000", "reportedCurrency": "USD", "netInterestIncome": "-52498000", "nonInterestIncome": "None", "operatingExpenses": "13029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2110000", "sellingGeneralAndAdministrative": "14184000", "netIncomeFromContinuingOperations": "27933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7249275000", "longTermDebt": "4485887000", "shortTermDebt": "668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204016000", "reportedCurrency": "USD", "retainedEarnings": "165737000", "totalLiabilities": "4809396000", "otherCurrentAssets": "7003000", "totalCurrentAssets": "2434411000", "currentLongTermDebt": "None", "longTermInvestments": "3844525000", "shortTermInvestments": "2028000", "currentNetReceivables": "2403675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814864000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491509000", "totalShareholderEquity": "2408311000", "capitalLeaseObligations": "5622000", "otherCurrentLiabilities": "136303000", "totalCurrentLiabilities": "136303000", "otherNonCurrentLiabilities": "81584000", "totalNonCurrentLiabilities": "4673093000", "cashAndShortTermInvestments": "21705000", "commonStockSharesOutstanding": "71866000", "intangibleAssetsExcludingGoodwill": "204016000", "cashAndCashEquivalentsAtCarryingValue": "21705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27933000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12319000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54151000", "cashflowFromInvestment": "-56993000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97871000, "cost_of_revenue": 5545000, "gross_profit": 92326000, "research_and_development": null, "selling_general_admin": 14184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81404000, "depreciation_amortisation": 2110000, "ebitda": 83514000, "interest_expense": 52498000, "interest_income": null, "other_non_operating": null, "pretax_income": 28906000, "tax_provision": 973000, "effective_tax_rate": null, "net_income": 27876000, "net_income_continuing_ops": 27933000, "net_income_to_common": 27876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21705000, "short_term_investments": 2028000, "net_receivables": 2403675000, "inventory": null, "other_current_assets": null, "total_current_assets": 2434411000, "net_ppe": null, "goodwill": null, "intangible_assets": 204016000, "goodwill_and_intangibles": 204016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4814864000, "total_assets": 7249275000, "short_term_debt": 668000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136303000, "long_term_debt": 4485887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4673093000, "total_liabilities": 4809396000, "total_debt": 4486555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165737000, "total_equity": 2408311000, "shares_outstanding": 71866000, "operating_cash_flow": 12319000, "stock_based_compensation": 2870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56993000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54151000, "free_cash_flow": 12319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81404000", "ebitda": "83514000", "netIncome": "27876000", "grossProfit": "92326000", "depreciation": "None", "totalRevenue": "97871000", "costOfRevenue": "5545000", "interestIncome": "None", "incomeBeforeTax": "28906000", "interestExpense": "52498000", "operatingIncome": "79297000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "973000", "reportedCurrency": "USD", "netInterestIncome": "-52498000", "nonInterestIncome": "None", "operatingExpenses": "13029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2110000", "sellingGeneralAndAdministrative": "14184000", "netIncomeFromContinuingOperations": "27933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7249275000", "longTermDebt": "4485887000", "shortTermDebt": "668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "204016000", "reportedCurrency": "USD", "retainedEarnings": "165737000", "totalLiabilities": "4809396000", "otherCurrentAssets": "7003000", "totalCurrentAssets": "2434411000", "currentLongTermDebt": "None", "longTermInvestments": "3844525000", "shortTermInvestments": "2028000", "currentNetReceivables": "2403675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4814864000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491509000", "totalShareholderEquity": "2408311000", "capitalLeaseObligations": "5622000", "otherCurrentLiabilities": "136303000", "totalCurrentLiabilities": "136303000", "otherNonCurrentLiabilities": "81584000", "totalNonCurrentLiabilities": "4673093000", "cashAndShortTermInvestments": "21705000", "commonStockSharesOutstanding": "71866000", "intangibleAssetsExcludingGoodwill": "204016000", "cashAndCashEquivalentsAtCarryingValue": "21705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27933000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12319000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54151000", "cashflowFromInvestment": "-56993000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2688000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 96162000, "cost_of_revenue": 1397000, "gross_profit": 94765000, "ebit": 82030000, "ebitda": 84243000, "pretax_income": 29533000, "tax_provision": 215000, "net_income": 29282000, "net_income_to_common": 29282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12123000, "total_current_assets": 5903570000, "total_assets": 7148046000, "short_term_debt": 1559000, "long_term_debt": 4413960000, "total_debt": 4415519000, "total_liabilities": 4726755000, "total_equity": 2390263000, "shares_outstanding": 71843000, "goodwill_and_intangibles": 205399000 }, "cash_flow": { "operating_cash_flow": -1407000, "capital_expenditure": 0, "free_cash_flow": -1407000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325430, "ticker_id": 3491, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82030000", "ebitda": "84243000", "netIncome": "29282000", "grossProfit": "94765000", "depreciation": "None", "totalRevenue": "96162000", "costOfRevenue": "1397000", "interestIncome": "None", "incomeBeforeTax": "29533000", "interestExpense": "52497000", "operatingIncome": "24879000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "215000", "reportedCurrency": "USD", "netInterestIncome": "-52497000", "nonInterestIncome": "None", "operatingExpenses": "69886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2213000", "sellingGeneralAndAdministrative": "13067000", "netIncomeFromContinuingOperations": "29318000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7148046000", "longTermDebt": "4413960000", "shortTermDebt": "1559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "205399000", "reportedCurrency": "USD", "retainedEarnings": "150674000", "totalLiabilities": "4726755000", "otherCurrentAssets": "3536411000", "totalCurrentAssets": "5903570000", "currentLongTermDebt": "None", "longTermInvestments": "3800165000", "shortTermInvestments": "2955000", "currentNetReceivables": "2352081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244476000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4421052000", "totalShareholderEquity": "2390263000", "capitalLeaseObligations": "7092000", "otherCurrentLiabilities": "125804000", "totalCurrentLiabilities": "125804000", "otherNonCurrentLiabilities": "79899000", "totalNonCurrentLiabilities": "4600951000", "cashAndShortTermInvestments": "12123000", "commonStockSharesOutstanding": "71843000", "intangibleAssetsExcludingGoodwill": "205399000", "cashAndCashEquivalentsAtCarryingValue": "12123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29282000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1407000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55828000", "cashflowFromInvestment": "-56099000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96162000, "cost_of_revenue": 1397000, "gross_profit": 94765000, "research_and_development": null, "selling_general_admin": 13067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82030000, "depreciation_amortisation": 2213000, "ebitda": 84243000, "interest_expense": 52497000, "interest_income": null, "other_non_operating": null, "pretax_income": 29533000, "tax_provision": 215000, "effective_tax_rate": null, "net_income": 29282000, "net_income_continuing_ops": 29318000, "net_income_to_common": 29282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12123000, "short_term_investments": 2955000, "net_receivables": 2352081000, "inventory": null, "other_current_assets": null, "total_current_assets": 5903570000, "net_ppe": null, "goodwill": null, "intangible_assets": 205399000, "goodwill_and_intangibles": 205399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244476000, "total_assets": 7148046000, "short_term_debt": 1559000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125804000, "long_term_debt": 4413960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4600951000, "total_liabilities": 4726755000, "total_debt": 4415519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150674000, "total_equity": 2390263000, "shares_outstanding": 71843000, "operating_cash_flow": -1407000, "stock_based_compensation": 3111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56099000, "dividends_paid": 12693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55828000, "free_cash_flow": -1407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82030000", "ebitda": "84243000", "netIncome": "29282000", "grossProfit": "94765000", "depreciation": "None", "totalRevenue": "96162000", "costOfRevenue": "1397000", "interestIncome": "None", "incomeBeforeTax": "29533000", "interestExpense": "52497000", "operatingIncome": "24879000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "215000", "reportedCurrency": "USD", "netInterestIncome": "-52497000", "nonInterestIncome": "None", "operatingExpenses": "69886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2213000", "sellingGeneralAndAdministrative": "13067000", "netIncomeFromContinuingOperations": "29318000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7148046000", "longTermDebt": "4413960000", "shortTermDebt": "1559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "205399000", "reportedCurrency": "USD", "retainedEarnings": "150674000", "totalLiabilities": "4726755000", "otherCurrentAssets": "3536411000", "totalCurrentAssets": "5903570000", "currentLongTermDebt": "None", "longTermInvestments": "3800165000", "shortTermInvestments": "2955000", "currentNetReceivables": "2352081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244476000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4421052000", "totalShareholderEquity": "2390263000", "capitalLeaseObligations": "7092000", "otherCurrentLiabilities": "125804000", "totalCurrentLiabilities": "125804000", "otherNonCurrentLiabilities": "79899000", "totalNonCurrentLiabilities": "4600951000", "cashAndShortTermInvestments": "12123000", "commonStockSharesOutstanding": "71843000", "intangibleAssetsExcludingGoodwill": "205399000", "cashAndCashEquivalentsAtCarryingValue": "12123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29282000", "profitLoss": "None", "dividendPayout": "12693000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1407000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55828000", "cashflowFromInvestment": "-56099000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2213000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 93842000, "cost_of_revenue": 881000, "gross_profit": 92961000, "ebit": 80096000, "ebitda": 82800000, "pretax_income": 28831000, "tax_provision": 862000, "net_income": 27947000, "net_income_to_common": 27947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13907000, "total_current_assets": 2313819000, "total_assets": 7063158000, "short_term_debt": 3104000, "long_term_debt": 4344412000, "total_debt": 4347516000, "total_liabilities": 4659091000, "total_equity": 2373392000, "shares_outstanding": 71801000, "goodwill_and_intangibles": 206782000 }, "cash_flow": { "operating_cash_flow": 28001000, "capital_expenditure": 0, "free_cash_flow": 28001000, "dividends_paid": 12887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325431, "ticker_id": 3491, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80096000", "ebitda": "82800000", "netIncome": "27947000", "grossProfit": "92961000", "depreciation": "None", "totalRevenue": "93842000", "costOfRevenue": "881000", "interestIncome": "None", "incomeBeforeTax": "28831000", "interestExpense": "51265000", "operatingIncome": "23919000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-51265000", "nonInterestIncome": "None", "operatingExpenses": "69042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2704000", "sellingGeneralAndAdministrative": "12954000", "netIncomeFromContinuingOperations": "27969000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7063158000", "longTermDebt": "4344412000", "shortTermDebt": "3104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "206782000", "reportedCurrency": "USD", "retainedEarnings": "134186000", "totalLiabilities": "4659091000", "otherCurrentAssets": "9030000", "totalCurrentAssets": "2313819000", "currentLongTermDebt": "None", "longTermInvestments": "3772364000", "shortTermInvestments": "5187000", "currentNetReceivables": "2285695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4749339000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4351978000", "totalShareholderEquity": "2373392000", "capitalLeaseObligations": "7566000", "otherCurrentLiabilities": "124281000", "totalCurrentLiabilities": "127385000", "otherNonCurrentLiabilities": "79728000", "totalNonCurrentLiabilities": "4531706000", "cashAndShortTermInvestments": "13907000", "commonStockSharesOutstanding": "71801000", "intangibleAssetsExcludingGoodwill": "206782000", "cashAndCashEquivalentsAtCarryingValue": "13907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27969000", "profitLoss": "None", "dividendPayout": "12887000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28001000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85913000", "cashflowFromInvestment": "-116960000", "stockBasedCompensation": "3081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93842000, "cost_of_revenue": 881000, "gross_profit": 92961000, "research_and_development": null, "selling_general_admin": 12954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80096000, "depreciation_amortisation": 2704000, "ebitda": 82800000, "interest_expense": 51265000, "interest_income": null, "other_non_operating": null, "pretax_income": 28831000, "tax_provision": 862000, "effective_tax_rate": null, "net_income": 27947000, "net_income_continuing_ops": 27969000, "net_income_to_common": 27947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13907000, "short_term_investments": 5187000, "net_receivables": 2285695000, "inventory": null, "other_current_assets": null, "total_current_assets": 2313819000, "net_ppe": null, "goodwill": null, "intangible_assets": 206782000, "goodwill_and_intangibles": 206782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4749339000, "total_assets": 7063158000, "short_term_debt": 3104000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127385000, "long_term_debt": 4344412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4531706000, "total_liabilities": 4659091000, "total_debt": 4347516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134186000, "total_equity": 2373392000, "shares_outstanding": 71801000, "operating_cash_flow": 28001000, "stock_based_compensation": 3081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116960000, "dividends_paid": 12887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85913000, "free_cash_flow": 28001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80096000", "ebitda": "82800000", "netIncome": "27947000", "grossProfit": "92961000", "depreciation": "None", "totalRevenue": "93842000", "costOfRevenue": "881000", "interestIncome": "None", "incomeBeforeTax": "28831000", "interestExpense": "51265000", "operatingIncome": "23919000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-51265000", "nonInterestIncome": "None", "operatingExpenses": "69042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2704000", "sellingGeneralAndAdministrative": "12954000", "netIncomeFromContinuingOperations": "27969000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "7063158000", "longTermDebt": "4344412000", "shortTermDebt": "3104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "206782000", "reportedCurrency": "USD", "retainedEarnings": "134186000", "totalLiabilities": "4659091000", "otherCurrentAssets": "9030000", "totalCurrentAssets": "2313819000", "currentLongTermDebt": "None", "longTermInvestments": "3772364000", "shortTermInvestments": "5187000", "currentNetReceivables": "2285695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4749339000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4351978000", "totalShareholderEquity": "2373392000", "capitalLeaseObligations": "7566000", "otherCurrentLiabilities": "124281000", "totalCurrentLiabilities": "127385000", "otherNonCurrentLiabilities": "79728000", "totalNonCurrentLiabilities": "4531706000", "cashAndShortTermInvestments": "13907000", "commonStockSharesOutstanding": "71801000", "intangibleAssetsExcludingGoodwill": "206782000", "cashAndCashEquivalentsAtCarryingValue": "13907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27969000", "profitLoss": "None", "dividendPayout": "12887000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28001000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85913000", "cashflowFromInvestment": "-116960000", "stockBasedCompensation": "3081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 97677000, "cost_of_revenue": 1158000, "gross_profit": 96519000, "ebit": 80719000, "ebitda": 83493000, "pretax_income": 30293000, "tax_provision": 883000, "net_income": 29364000, "net_income_to_common": 29364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17296000, "total_current_assets": 2217180000, "total_assets": 6929355000, "short_term_debt": 4663000, "long_term_debt": 4241484000, "total_debt": 4246147000, "total_liabilities": 4548179000, "total_equity": 2350832000, "shares_outstanding": 71635000, "goodwill_and_intangibles": 207350000 }, "cash_flow": { "operating_cash_flow": 8901000, "capital_expenditure": 0, "free_cash_flow": 8901000, "dividends_paid": 12651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325432, "ticker_id": 3491, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80719000", "ebitda": "83493000", "netIncome": "29364000", "grossProfit": "96519000", "depreciation": "None", "totalRevenue": "97677000", "costOfRevenue": "1158000", "interestIncome": "None", "incomeBeforeTax": "30293000", "interestExpense": "50426000", "operatingIncome": "25301000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "883000", "reportedCurrency": "USD", "netInterestIncome": "-50426000", "nonInterestIncome": "None", "operatingExpenses": "71218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2774000", "sellingGeneralAndAdministrative": "14132000", "netIncomeFromContinuingOperations": "29410000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "6929355000", "longTermDebt": "4241484000", "shortTermDebt": "4663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "207350000", "reportedCurrency": "USD", "retainedEarnings": "119034000", "totalLiabilities": "4548179000", "otherCurrentAssets": "8687000", "totalCurrentAssets": "2217180000", "currentLongTermDebt": "None", "longTermInvestments": "3717911000", "shortTermInvestments": "5894000", "currentNetReceivables": "2185303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712175000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250464000", "totalShareholderEquity": "2350832000", "capitalLeaseObligations": "8980000", "otherCurrentLiabilities": "117640000", "totalCurrentLiabilities": "117640000", "otherNonCurrentLiabilities": "80075000", "totalNonCurrentLiabilities": "4430539000", "cashAndShortTermInvestments": "17296000", "commonStockSharesOutstanding": "71635000", "intangibleAssetsExcludingGoodwill": "207350000", "cashAndCashEquivalentsAtCarryingValue": "17296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29410000", "profitLoss": "None", "dividendPayout": "12651000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6965000", "cashflowFromInvestment": "-7001000", "stockBasedCompensation": "3487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97677000, "cost_of_revenue": 1158000, "gross_profit": 96519000, "research_and_development": null, "selling_general_admin": 14132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80719000, "depreciation_amortisation": 2774000, "ebitda": 83493000, "interest_expense": 50426000, "interest_income": null, "other_non_operating": null, "pretax_income": 30293000, "tax_provision": 883000, "effective_tax_rate": null, "net_income": 29364000, "net_income_continuing_ops": 29410000, "net_income_to_common": 29364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17296000, "short_term_investments": 5894000, "net_receivables": 2185303000, "inventory": null, "other_current_assets": null, "total_current_assets": 2217180000, "net_ppe": null, "goodwill": null, "intangible_assets": 207350000, "goodwill_and_intangibles": 207350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4712175000, "total_assets": 6929355000, "short_term_debt": 4663000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117640000, "long_term_debt": 4241484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4430539000, "total_liabilities": 4548179000, "total_debt": 4246147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119034000, "total_equity": 2350832000, "shares_outstanding": 71635000, "operating_cash_flow": 8901000, "stock_based_compensation": 3487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7001000, "dividends_paid": 12651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6965000, "free_cash_flow": 8901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80719000", "ebitda": "83493000", "netIncome": "29364000", "grossProfit": "96519000", "depreciation": "None", "totalRevenue": "97677000", "costOfRevenue": "1158000", "interestIncome": "None", "incomeBeforeTax": "30293000", "interestExpense": "50426000", "operatingIncome": "25301000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "883000", "reportedCurrency": "USD", "netInterestIncome": "-50426000", "nonInterestIncome": "None", "operatingExpenses": "71218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2774000", "sellingGeneralAndAdministrative": "14132000", "netIncomeFromContinuingOperations": "29410000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "6929355000", "longTermDebt": "4241484000", "shortTermDebt": "4663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "207350000", "reportedCurrency": "USD", "retainedEarnings": "119034000", "totalLiabilities": "4548179000", "otherCurrentAssets": "8687000", "totalCurrentAssets": "2217180000", "currentLongTermDebt": "None", "longTermInvestments": "3717911000", "shortTermInvestments": "5894000", "currentNetReceivables": "2185303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712175000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250464000", "totalShareholderEquity": "2350832000", "capitalLeaseObligations": "8980000", "otherCurrentLiabilities": "117640000", "totalCurrentLiabilities": "117640000", "otherNonCurrentLiabilities": "80075000", "totalNonCurrentLiabilities": "4430539000", "cashAndShortTermInvestments": "17296000", "commonStockSharesOutstanding": "71635000", "intangibleAssetsExcludingGoodwill": "207350000", "cashAndCashEquivalentsAtCarryingValue": "17296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29410000", "profitLoss": "None", "dividendPayout": "12651000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6965000", "cashflowFromInvestment": "-7001000", "stockBasedCompensation": "3487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2774000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 91872000, "cost_of_revenue": 1057000, "gross_profit": 90815000, "ebit": 77825000, "ebitda": 80889000, "pretax_income": 27482000, "tax_provision": 1404000, "net_income": 26039000, "net_income_to_common": 26039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8346000, "total_current_assets": 2180923000, "total_assets": 6899379000, "short_term_debt": 6223000, "long_term_debt": 4217439000, "total_debt": 4223662000, "total_liabilities": 4525352000, "total_equity": 2344018000, "shares_outstanding": 71451000, "goodwill_and_intangibles": 208731000 }, "cash_flow": { "operating_cash_flow": 7898000, "capital_expenditure": 0, "free_cash_flow": 7898000, "dividends_paid": 12642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325433, "ticker_id": 3491, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77825000", "ebitda": "80889000", "netIncome": "26039000", "grossProfit": "90815000", "depreciation": "None", "totalRevenue": "91872000", "costOfRevenue": "1057000", "interestIncome": "None", "incomeBeforeTax": "27482000", "interestExpense": "50343000", "operatingIncome": "22625000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1404000", "reportedCurrency": "USD", "netInterestIncome": "-50343000", "nonInterestIncome": "None", "operatingExpenses": "68190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "13897000", "netIncomeFromContinuingOperations": "26078000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6899379000", "longTermDebt": "4217439000", "shortTermDebt": "6223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208731000", "reportedCurrency": "USD", "retainedEarnings": "102472000", "totalLiabilities": "4525352000", "otherCurrentAssets": "8814000", "totalCurrentAssets": "2180923000", "currentLongTermDebt": "None", "longTermInvestments": "3704987000", "shortTermInvestments": "7233000", "currentNetReceivables": "2156530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4718456000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4227813000", "totalShareholderEquity": "2344018000", "capitalLeaseObligations": "10374000", "otherCurrentLiabilities": "117512000", "totalCurrentLiabilities": "117512000", "otherNonCurrentLiabilities": "80027000", "totalNonCurrentLiabilities": "4407840000", "cashAndShortTermInvestments": "8346000", "commonStockSharesOutstanding": "71451000", "intangibleAssetsExcludingGoodwill": "208731000", "cashAndCashEquivalentsAtCarryingValue": "8346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26039000", "profitLoss": "None", "dividendPayout": "12642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7898000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6431000", "cashflowFromInvestment": "-21473000", "stockBasedCompensation": "3632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91872000, "cost_of_revenue": 1057000, "gross_profit": 90815000, "research_and_development": null, "selling_general_admin": 13897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77825000, "depreciation_amortisation": 3064000, "ebitda": 80889000, "interest_expense": 50343000, "interest_income": null, "other_non_operating": null, "pretax_income": 27482000, "tax_provision": 1404000, "effective_tax_rate": null, "net_income": 26039000, "net_income_continuing_ops": 26078000, "net_income_to_common": 26039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8346000, "short_term_investments": 7233000, "net_receivables": 2156530000, "inventory": null, "other_current_assets": null, "total_current_assets": 2180923000, "net_ppe": null, "goodwill": null, "intangible_assets": 208731000, "goodwill_and_intangibles": 208731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4718456000, "total_assets": 6899379000, "short_term_debt": 6223000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117512000, "long_term_debt": 4217439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4407840000, "total_liabilities": 4525352000, "total_debt": 4223662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102472000, "total_equity": 2344018000, "shares_outstanding": 71451000, "operating_cash_flow": 7898000, "stock_based_compensation": 3632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21473000, "dividends_paid": 12642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6431000, "free_cash_flow": 7898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77825000", "ebitda": "80889000", "netIncome": "26039000", "grossProfit": "90815000", "depreciation": "None", "totalRevenue": "91872000", "costOfRevenue": "1057000", "interestIncome": "None", "incomeBeforeTax": "27482000", "interestExpense": "50343000", "operatingIncome": "22625000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1404000", "reportedCurrency": "USD", "netInterestIncome": "-50343000", "nonInterestIncome": "None", "operatingExpenses": "68190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "13897000", "netIncomeFromContinuingOperations": "26078000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6899379000", "longTermDebt": "4217439000", "shortTermDebt": "6223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208731000", "reportedCurrency": "USD", "retainedEarnings": "102472000", "totalLiabilities": "4525352000", "otherCurrentAssets": "8814000", "totalCurrentAssets": "2180923000", "currentLongTermDebt": "None", "longTermInvestments": "3704987000", "shortTermInvestments": "7233000", "currentNetReceivables": "2156530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4718456000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4227813000", "totalShareholderEquity": "2344018000", "capitalLeaseObligations": "10374000", "otherCurrentLiabilities": "117512000", "totalCurrentLiabilities": "117512000", "otherNonCurrentLiabilities": "80027000", "totalNonCurrentLiabilities": "4407840000", "cashAndShortTermInvestments": "8346000", "commonStockSharesOutstanding": "71451000", "intangibleAssetsExcludingGoodwill": "208731000", "cashAndCashEquivalentsAtCarryingValue": "8346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26039000", "profitLoss": "None", "dividendPayout": "12642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7898000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6431000", "cashflowFromInvestment": "-21473000", "stockBasedCompensation": "3632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2586000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 90705000, "cost_of_revenue": 1047000, "gross_profit": 89658000, "ebit": 70574000, "ebitda": 73635000, "pretax_income": 20613000, "tax_provision": 660000, "net_income": 19331000, "net_income_to_common": 19331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15579000, "total_current_assets": 2126723000, "total_assets": 6814920000, "short_term_debt": null, "long_term_debt": 4195673000, "total_debt": 4195673000, "total_liabilities": 4497404000, "total_equity": 2287820000, "shares_outstanding": 71540000, "goodwill_and_intangibles": 210399000 }, "cash_flow": { "operating_cash_flow": 8262000, "capital_expenditure": 0, "free_cash_flow": 8262000, "dividends_paid": 12637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325435, "ticker_id": 3491, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70574000", "ebitda": "73635000", "netIncome": "19331000", "grossProfit": "89658000", "depreciation": "None", "totalRevenue": "90705000", "costOfRevenue": "1047000", "interestIncome": "None", "incomeBeforeTax": "20613000", "interestExpense": "49961000", "operatingIncome": "15874000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "660000", "reportedCurrency": "USD", "netInterestIncome": "-49961000", "nonInterestIncome": "None", "operatingExpenses": "73784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3061000", "sellingGeneralAndAdministrative": "13116000", "netIncomeFromContinuingOperations": "19953000" }, "balance": { "goodwill": "None", "inventory": "70000", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6814920000", "longTermDebt": "4195673000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210399000", "reportedCurrency": "USD", "retainedEarnings": "89175000", "totalLiabilities": "4497404000", "otherCurrentAssets": "8753000", "totalCurrentAssets": "2126723000", "currentLongTermDebt": "None", "longTermInvestments": "3686352000", "shortTermInvestments": "7779000", "currentNetReceivables": "2094612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4688197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4207422000", "totalShareholderEquity": "2287820000", "capitalLeaseObligations": "11749000", "otherCurrentLiabilities": "111262000", "totalCurrentLiabilities": "111262000", "otherNonCurrentLiabilities": "78720000", "totalNonCurrentLiabilities": "4386142000", "cashAndShortTermInvestments": "15579000", "commonStockSharesOutstanding": "71540000", "intangibleAssetsExcludingGoodwill": "210399000", "cashAndCashEquivalentsAtCarryingValue": "15579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19953000", "profitLoss": "None", "dividendPayout": "12637000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8262000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48052000", "cashflowFromInvestment": "-54074000", "stockBasedCompensation": "3467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90705000, "cost_of_revenue": 1047000, "gross_profit": 89658000, "research_and_development": null, "selling_general_admin": 13116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70574000, "depreciation_amortisation": 3061000, "ebitda": 73635000, "interest_expense": 49961000, "interest_income": null, "other_non_operating": null, "pretax_income": 20613000, "tax_provision": 660000, "effective_tax_rate": null, "net_income": 19331000, "net_income_continuing_ops": 19953000, "net_income_to_common": 19331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15579000, "short_term_investments": 7779000, "net_receivables": 2094612000, "inventory": 70000, "other_current_assets": null, "total_current_assets": 2126723000, "net_ppe": null, "goodwill": null, "intangible_assets": 210399000, "goodwill_and_intangibles": 210399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4688197000, "total_assets": 6814920000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111262000, "long_term_debt": 4195673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4386142000, "total_liabilities": 4497404000, "total_debt": 4195673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 89175000, "total_equity": 2287820000, "shares_outstanding": 71540000, "operating_cash_flow": 8262000, "stock_based_compensation": 3467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54074000, "dividends_paid": 12637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48052000, "free_cash_flow": 8262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70574000", "ebitda": "73635000", "netIncome": "19331000", "grossProfit": "89658000", "depreciation": "None", "totalRevenue": "90705000", "costOfRevenue": "1047000", "interestIncome": "None", "incomeBeforeTax": "20613000", "interestExpense": "49961000", "operatingIncome": "15874000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "660000", "reportedCurrency": "USD", "netInterestIncome": "-49961000", "nonInterestIncome": "None", "operatingExpenses": "73784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3061000", "sellingGeneralAndAdministrative": "13116000", "netIncomeFromContinuingOperations": "19953000" }, "balance": { "goodwill": "None", "inventory": "70000", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6814920000", "longTermDebt": "4195673000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210399000", "reportedCurrency": "USD", "retainedEarnings": "89175000", "totalLiabilities": "4497404000", "otherCurrentAssets": "8753000", "totalCurrentAssets": "2126723000", "currentLongTermDebt": "None", "longTermInvestments": "3686352000", "shortTermInvestments": "7779000", "currentNetReceivables": "2094612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4688197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4207422000", "totalShareholderEquity": "2287820000", "capitalLeaseObligations": "11749000", "otherCurrentLiabilities": "111262000", "totalCurrentLiabilities": "111262000", "otherNonCurrentLiabilities": "78720000", "totalNonCurrentLiabilities": "4386142000", "cashAndShortTermInvestments": "15579000", "commonStockSharesOutstanding": "71540000", "intangibleAssetsExcludingGoodwill": "210399000", "cashAndCashEquivalentsAtCarryingValue": "15579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19953000", "profitLoss": "None", "dividendPayout": "12637000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8262000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48052000", "cashflowFromInvestment": "-54074000", "stockBasedCompensation": "3467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3061000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 89895000, "cost_of_revenue": 1041000, "gross_profit": 88854000, "ebit": 79572000, "ebitda": 82640000, "pretax_income": 30465000, "tax_provision": 910000, "net_income": 29665000, "net_income_to_common": 29665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13418000, "total_current_assets": 2087489000, "total_assets": 6768966000, "short_term_debt": 3120000, "long_term_debt": 4090587000, "total_debt": 4093707000, "total_liabilities": 4386507000, "total_equity": 2312904000, "shares_outstanding": 71462000, "goodwill_and_intangibles": 210988000 }, "cash_flow": { "operating_cash_flow": 24759000, "capital_expenditure": 0, "free_cash_flow": 24759000, "dividends_paid": 12738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325436, "ticker_id": 3491, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79572000", "ebitda": "82640000", "netIncome": "29665000", "grossProfit": "88854000", "depreciation": "None", "totalRevenue": "89895000", "costOfRevenue": "1041000", "interestIncome": "None", "incomeBeforeTax": "30465000", "interestExpense": "49107000", "operatingIncome": "23996000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-49107000", "nonInterestIncome": "None", "operatingExpenses": "64858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3068000", "sellingGeneralAndAdministrative": "12276000", "netIncomeFromContinuingOperations": "29555000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6768966000", "longTermDebt": "4090587000", "shortTermDebt": "3120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210988000", "reportedCurrency": "USD", "retainedEarnings": "82597000", "totalLiabilities": "4386507000", "otherCurrentAssets": "10159000", "totalCurrentAssets": "2087489000", "currentLongTermDebt": "None", "longTermInvestments": "3623309000", "shortTermInvestments": "9654000", "currentNetReceivables": "2054258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4681477000", "currentAccountsPayable": "14400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103690000", "totalShareholderEquity": "2312904000", "capitalLeaseObligations": "13103000", "otherCurrentLiabilities": "105079000", "totalCurrentLiabilities": "105079000", "otherNonCurrentLiabilities": "77738000", "totalNonCurrentLiabilities": "4281428000", "cashAndShortTermInvestments": "13418000", "commonStockSharesOutstanding": "71462000", "intangibleAssetsExcludingGoodwill": "210988000", "cashAndCashEquivalentsAtCarryingValue": "13418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29555000", "profitLoss": "None", "dividendPayout": "12738000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24759000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20208000", "cashflowFromInvestment": "-62120000", "stockBasedCompensation": "1893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89895000, "cost_of_revenue": 1041000, "gross_profit": 88854000, "research_and_development": null, "selling_general_admin": 12276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79572000, "depreciation_amortisation": 3068000, "ebitda": 82640000, "interest_expense": 49107000, "interest_income": null, "other_non_operating": null, "pretax_income": 30465000, "tax_provision": 910000, "effective_tax_rate": null, "net_income": 29665000, "net_income_continuing_ops": 29555000, "net_income_to_common": 29665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13418000, "short_term_investments": 9654000, "net_receivables": 2054258000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2087489000, "net_ppe": null, "goodwill": null, "intangible_assets": 210988000, "goodwill_and_intangibles": 210988000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4681477000, "total_assets": 6768966000, "short_term_debt": 3120000, "accounts_payable": 14400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105079000, "long_term_debt": 4090587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4281428000, "total_liabilities": 4386507000, "total_debt": 4093707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82597000, "total_equity": 2312904000, "shares_outstanding": 71462000, "operating_cash_flow": 24759000, "stock_based_compensation": 1893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62120000, "dividends_paid": 12738000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20208000, "free_cash_flow": 24759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79572000", "ebitda": "82640000", "netIncome": "29665000", "grossProfit": "88854000", "depreciation": "None", "totalRevenue": "89895000", "costOfRevenue": "1041000", "interestIncome": "None", "incomeBeforeTax": "30465000", "interestExpense": "49107000", "operatingIncome": "23996000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-49107000", "nonInterestIncome": "None", "operatingExpenses": "64858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3068000", "sellingGeneralAndAdministrative": "12276000", "netIncomeFromContinuingOperations": "29555000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6768966000", "longTermDebt": "4090587000", "shortTermDebt": "3120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210988000", "reportedCurrency": "USD", "retainedEarnings": "82597000", "totalLiabilities": "4386507000", "otherCurrentAssets": "10159000", "totalCurrentAssets": "2087489000", "currentLongTermDebt": "None", "longTermInvestments": "3623309000", "shortTermInvestments": "9654000", "currentNetReceivables": "2054258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4681477000", "currentAccountsPayable": "14400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4103690000", "totalShareholderEquity": "2312904000", "capitalLeaseObligations": "13103000", "otherCurrentLiabilities": "105079000", "totalCurrentLiabilities": "105079000", "otherNonCurrentLiabilities": "77738000", "totalNonCurrentLiabilities": "4281428000", "cashAndShortTermInvestments": "13418000", "commonStockSharesOutstanding": "71462000", "intangibleAssetsExcludingGoodwill": "210988000", "cashAndCashEquivalentsAtCarryingValue": "13418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29555000", "profitLoss": "None", "dividendPayout": "12738000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24759000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20208000", "cashflowFromInvestment": "-62120000", "stockBasedCompensation": "1893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12738000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3068000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 93213000, "cost_of_revenue": 1079000, "gross_profit": 92134000, "ebit": 80131000, "ebitda": 83195000, "pretax_income": 31500000, "tax_provision": 471000, "net_income": 30728000, "net_income_to_common": 30728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11284000, "total_current_assets": 2012882000, "total_assets": 6673539000, "short_term_debt": null, "long_term_debt": 4042878000, "total_debt": 4042878000, "total_liabilities": 4325017000, "total_equity": 2283473000, "shares_outstanding": 71240000, "goodwill_and_intangibles": 212657000 }, "cash_flow": { "operating_cash_flow": -3064000, "capital_expenditure": 0, "free_cash_flow": -3064000, "dividends_paid": 12572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325437, "ticker_id": 3491, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80131000", "ebitda": "83195000", "netIncome": "30728000", "grossProfit": "92134000", "depreciation": "None", "totalRevenue": "93213000", "costOfRevenue": "1079000", "interestIncome": "None", "incomeBeforeTax": "31500000", "interestExpense": "48631000", "operatingIncome": "24588000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-48631000", "nonInterestIncome": "None", "operatingExpenses": "67546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "31029000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6673539000", "longTermDebt": "4042878000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "212657000", "reportedCurrency": "USD", "retainedEarnings": "65630000", "totalLiabilities": "4325017000", "otherCurrentAssets": "29981000", "totalCurrentAssets": "2012882000", "currentLongTermDebt": "None", "longTermInvestments": "3616953000", "shortTermInvestments": "10625000", "currentNetReceivables": "1960992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4660657000", "currentAccountsPayable": "13714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4057315000", "totalShareholderEquity": "2283473000", "capitalLeaseObligations": "14437000", "otherCurrentLiabilities": "90442000", "totalCurrentLiabilities": "90442000", "otherNonCurrentLiabilities": "77260000", "totalNonCurrentLiabilities": "4234575000", "cashAndShortTermInvestments": "11284000", "commonStockSharesOutstanding": "71240000", "intangibleAssetsExcludingGoodwill": "212657000", "cashAndCashEquivalentsAtCarryingValue": "11284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30728000", "profitLoss": "None", "dividendPayout": "12572000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3064000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70202000", "cashflowFromInvestment": "-74703000", "stockBasedCompensation": "4765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93213000, "cost_of_revenue": 1079000, "gross_profit": 92134000, "research_and_development": null, "selling_general_admin": 15628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80131000, "depreciation_amortisation": 3064000, "ebitda": 83195000, "interest_expense": 48631000, "interest_income": null, "other_non_operating": null, "pretax_income": 31500000, "tax_provision": 471000, "effective_tax_rate": null, "net_income": 30728000, "net_income_continuing_ops": 31029000, "net_income_to_common": 30728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11284000, "short_term_investments": 10625000, "net_receivables": 1960992000, "inventory": null, "other_current_assets": null, "total_current_assets": 2012882000, "net_ppe": null, "goodwill": null, "intangible_assets": 212657000, "goodwill_and_intangibles": 212657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4660657000, "total_assets": 6673539000, "short_term_debt": null, "accounts_payable": 13714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90442000, "long_term_debt": 4042878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4234575000, "total_liabilities": 4325017000, "total_debt": 4042878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 65630000, "total_equity": 2283473000, "shares_outstanding": 71240000, "operating_cash_flow": -3064000, "stock_based_compensation": 4765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74703000, "dividends_paid": 12572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70202000, "free_cash_flow": -3064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80131000", "ebitda": "83195000", "netIncome": "30728000", "grossProfit": "92134000", "depreciation": "None", "totalRevenue": "93213000", "costOfRevenue": "1079000", "interestIncome": "None", "incomeBeforeTax": "31500000", "interestExpense": "48631000", "operatingIncome": "24588000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-48631000", "nonInterestIncome": "None", "operatingExpenses": "67546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "31029000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "714000", "currentDebt": "None", "investments": "None", "totalAssets": "6673539000", "longTermDebt": "4042878000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "212657000", "reportedCurrency": "USD", "retainedEarnings": "65630000", "totalLiabilities": "4325017000", "otherCurrentAssets": "29981000", "totalCurrentAssets": "2012882000", "currentLongTermDebt": "None", "longTermInvestments": "3616953000", "shortTermInvestments": "10625000", "currentNetReceivables": "1960992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4660657000", "currentAccountsPayable": "13714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4057315000", "totalShareholderEquity": "2283473000", "capitalLeaseObligations": "14437000", "otherCurrentLiabilities": "90442000", "totalCurrentLiabilities": "90442000", "otherNonCurrentLiabilities": "77260000", "totalNonCurrentLiabilities": "4234575000", "cashAndShortTermInvestments": "11284000", "commonStockSharesOutstanding": "71240000", "intangibleAssetsExcludingGoodwill": "212657000", "cashAndCashEquivalentsAtCarryingValue": "11284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30728000", "profitLoss": "None", "dividendPayout": "12572000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3064000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70202000", "cashflowFromInvestment": "-74703000", "stockBasedCompensation": "4765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3064000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 103027000, "cost_of_revenue": 1434000, "gross_profit": 101593000, "ebit": 90122000, "ebitda": 93191000, "pretax_income": 42593000, "tax_provision": 1139000, "net_income": 41184000, "net_income_to_common": 41184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18761000, "total_current_assets": 1972982000, "total_assets": 6548314000, "short_term_debt": 6235000, "long_term_debt": 3954365000, "total_debt": 3960600000, "total_liabilities": 4252638000, "total_equity": 2231253000, "shares_outstanding": 71115000, "goodwill_and_intangibles": 211113000 }, "cash_flow": { "operating_cash_flow": 23062000, "capital_expenditure": 4200000, "free_cash_flow": 27262000, "dividends_paid": 12580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325438, "ticker_id": 3491, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90122000", "ebitda": "93191000", "netIncome": "41184000", "grossProfit": "101593000", "depreciation": "None", "totalRevenue": "103027000", "costOfRevenue": "1434000", "interestIncome": "None", "incomeBeforeTax": "42593000", "interestExpense": "47529000", "operatingIncome": "34884000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1139000", "reportedCurrency": "USD", "netInterestIncome": "-47529000", "nonInterestIncome": "None", "operatingExpenses": "66709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3069000", "sellingGeneralAndAdministrative": "16726000", "netIncomeFromContinuingOperations": "41454000" }, "balance": { "goodwill": "None", "inventory": "1991250000", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "6548314000", "longTermDebt": "3954365000", "shortTermDebt": "6235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211113000", "reportedCurrency": "USD", "retainedEarnings": "47580000", "totalLiabilities": "4252638000", "otherCurrentAssets": "30069000", "totalCurrentAssets": "1972982000", "currentLongTermDebt": "None", "longTermInvestments": "3565515000", "shortTermInvestments": "9711000", "currentNetReceivables": "1914441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575332000", "currentAccountsPayable": "17626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3970116000", "totalShareholderEquity": "2231253000", "capitalLeaseObligations": "15751000", "otherCurrentLiabilities": "101141000", "totalCurrentLiabilities": "101141000", "otherNonCurrentLiabilities": "81381000", "totalNonCurrentLiabilities": "4151497000", "cashAndShortTermInvestments": "18761000", "commonStockSharesOutstanding": "71115000", "intangibleAssetsExcludingGoodwill": "211113000", "cashAndCashEquivalentsAtCarryingValue": "18761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41454000", "profitLoss": "None", "dividendPayout": "12580000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23062000", "capitalExpenditures": "4200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110839000", "cashflowFromInvestment": "-126622000", "stockBasedCompensation": "3103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103027000, "cost_of_revenue": 1434000, "gross_profit": 101593000, "research_and_development": null, "selling_general_admin": 16726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90122000, "depreciation_amortisation": 3069000, "ebitda": 93191000, "interest_expense": 47529000, "interest_income": null, "other_non_operating": null, "pretax_income": 42593000, "tax_provision": 1139000, "effective_tax_rate": null, "net_income": 41184000, "net_income_continuing_ops": 41454000, "net_income_to_common": 41184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18761000, "short_term_investments": 9711000, "net_receivables": 1914441000, "inventory": 1991250000, "other_current_assets": null, "total_current_assets": 1972982000, "net_ppe": null, "goodwill": null, "intangible_assets": 211113000, "goodwill_and_intangibles": 211113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4575332000, "total_assets": 6548314000, "short_term_debt": 6235000, "accounts_payable": 17626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101141000, "long_term_debt": 3954365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4151497000, "total_liabilities": 4252638000, "total_debt": 3960600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47580000, "total_equity": 2231253000, "shares_outstanding": 71115000, "operating_cash_flow": 23062000, "stock_based_compensation": 3103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126622000, "dividends_paid": 12580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110839000, "free_cash_flow": 27262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90122000", "ebitda": "93191000", "netIncome": "41184000", "grossProfit": "101593000", "depreciation": "None", "totalRevenue": "103027000", "costOfRevenue": "1434000", "interestIncome": "None", "incomeBeforeTax": "42593000", "interestExpense": "47529000", "operatingIncome": "34884000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1139000", "reportedCurrency": "USD", "netInterestIncome": "-47529000", "nonInterestIncome": "None", "operatingExpenses": "66709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3069000", "sellingGeneralAndAdministrative": "16726000", "netIncomeFromContinuingOperations": "41454000" }, "balance": { "goodwill": "None", "inventory": "1991250000", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "6548314000", "longTermDebt": "3954365000", "shortTermDebt": "6235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211113000", "reportedCurrency": "USD", "retainedEarnings": "47580000", "totalLiabilities": "4252638000", "otherCurrentAssets": "30069000", "totalCurrentAssets": "1972982000", "currentLongTermDebt": "None", "longTermInvestments": "3565515000", "shortTermInvestments": "9711000", "currentNetReceivables": "1914441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4575332000", "currentAccountsPayable": "17626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3970116000", "totalShareholderEquity": "2231253000", "capitalLeaseObligations": "15751000", "otherCurrentLiabilities": "101141000", "totalCurrentLiabilities": "101141000", "otherNonCurrentLiabilities": "81381000", "totalNonCurrentLiabilities": "4151497000", "cashAndShortTermInvestments": "18761000", "commonStockSharesOutstanding": "71115000", "intangibleAssetsExcludingGoodwill": "211113000", "cashAndCashEquivalentsAtCarryingValue": "18761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41454000", "profitLoss": "None", "dividendPayout": "12580000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23062000", "capitalExpenditures": "4200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110839000", "cashflowFromInvestment": "-126622000", "stockBasedCompensation": "3103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3069000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 85561000, "cost_of_revenue": 1001000, "gross_profit": 84560000, "ebit": -76238000, "ebitda": -73142000, "pretax_income": -122791000, "tax_provision": 55000, "net_income": -122969000, "net_income_to_common": -122969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11483000, "total_current_assets": 5080368000, "total_assets": 6443191000, "short_term_debt": null, "long_term_debt": 3837827000, "total_debt": 3837827000, "total_liabilities": 4124776000, "total_equity": 2264327000, "shares_outstanding": 67979000, "goodwill_and_intangibles": 212771000 }, "cash_flow": { "operating_cash_flow": 1799000, "capital_expenditure": 1631000, "free_cash_flow": 3430000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325440, "ticker_id": 3491, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76238000", "ebitda": "-73142000", "netIncome": "-122969000", "grossProfit": "84560000", "depreciation": "None", "totalRevenue": "85561000", "costOfRevenue": "1001000", "interestIncome": "None", "incomeBeforeTax": "-122791000", "interestExpense": "46553000", "operatingIncome": "-130242000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-46553000", "nonInterestIncome": "None", "operatingExpenses": "214802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3096000", "sellingGeneralAndAdministrative": "17860000", "netIncomeFromContinuingOperations": "-122846000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "6443191000", "longTermDebt": "3837827000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212771000", "reportedCurrency": "USD", "retainedEarnings": "19124000", "totalLiabilities": "4124776000", "otherCurrentAssets": "150339000", "totalCurrentAssets": "5080368000", "currentLongTermDebt": "None", "longTermInvestments": "3469710000", "shortTermInvestments": "7216000", "currentNetReceivables": "4918546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362823000", "currentAccountsPayable": "14671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740660000", "shortLongTermDebtTotal": "3954874000", "totalShareholderEquity": "2264327000", "capitalLeaseObligations": "17047000", "otherCurrentLiabilities": "91268000", "totalCurrentLiabilities": "105939000", "otherNonCurrentLiabilities": "78634000", "totalNonCurrentLiabilities": "4018837000", "cashAndShortTermInvestments": "11483000", "commonStockSharesOutstanding": "67979000", "intangibleAssetsExcludingGoodwill": "212771000", "cashAndCashEquivalentsAtCarryingValue": "11483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122846000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1799000", "capitalExpenditures": "1631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89361000", "cashflowFromInvestment": "-94124000", "stockBasedCompensation": "7457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85561000, "cost_of_revenue": 1001000, "gross_profit": 84560000, "research_and_development": null, "selling_general_admin": 17860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76238000, "depreciation_amortisation": 3096000, "ebitda": -73142000, "interest_expense": 46553000, "interest_income": null, "other_non_operating": null, "pretax_income": -122791000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": -122969000, "net_income_continuing_ops": -122846000, "net_income_to_common": -122969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11483000, "short_term_investments": 7216000, "net_receivables": 4918546000, "inventory": 1, "other_current_assets": null, "total_current_assets": 5080368000, "net_ppe": null, "goodwill": null, "intangible_assets": 212771000, "goodwill_and_intangibles": 212771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1362823000, "total_assets": 6443191000, "short_term_debt": null, "accounts_payable": 14671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105939000, "long_term_debt": 3837827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4018837000, "total_liabilities": 4124776000, "total_debt": 3837827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19124000, "total_equity": 2264327000, "shares_outstanding": 67979000, "operating_cash_flow": 1799000, "stock_based_compensation": 7457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94124000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89361000, "free_cash_flow": 3430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76238000", "ebitda": "-73142000", "netIncome": "-122969000", "grossProfit": "84560000", "depreciation": "None", "totalRevenue": "85561000", "costOfRevenue": "1001000", "interestIncome": "None", "incomeBeforeTax": "-122791000", "interestExpense": "46553000", "operatingIncome": "-130242000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-46553000", "nonInterestIncome": "None", "operatingExpenses": "214802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3096000", "sellingGeneralAndAdministrative": "17860000", "netIncomeFromContinuingOperations": "-122846000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "6443191000", "longTermDebt": "3837827000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212771000", "reportedCurrency": "USD", "retainedEarnings": "19124000", "totalLiabilities": "4124776000", "otherCurrentAssets": "150339000", "totalCurrentAssets": "5080368000", "currentLongTermDebt": "None", "longTermInvestments": "3469710000", "shortTermInvestments": "7216000", "currentNetReceivables": "4918546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362823000", "currentAccountsPayable": "14671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740660000", "shortLongTermDebtTotal": "3954874000", "totalShareholderEquity": "2264327000", "capitalLeaseObligations": "17047000", "otherCurrentLiabilities": "91268000", "totalCurrentLiabilities": "105939000", "otherNonCurrentLiabilities": "78634000", "totalNonCurrentLiabilities": "4018837000", "cashAndShortTermInvestments": "11483000", "commonStockSharesOutstanding": "67979000", "intangibleAssetsExcludingGoodwill": "212771000", "cashAndCashEquivalentsAtCarryingValue": "11483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122846000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1799000", "capitalExpenditures": "1631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89361000", "cashflowFromInvestment": "-94124000", "stockBasedCompensation": "7457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3096000", "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": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "income_statement": { "revenue": 85661000, "cost_of_revenue": 1013000, "gross_profit": 84648000, "ebit": 68691000, "ebitda": 71794000, "pretax_income": 22636000, "tax_provision": 525000, "net_income": 22130000, "net_income_to_common": 22130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14281000, "total_current_assets": 4983537000, "total_assets": 6419061000, "short_term_debt": null, "long_term_debt": 3882339000, "total_debt": 3882339000, "total_liabilities": 4166308000, "total_equity": 2199262000, "shares_outstanding": 63944000, "goodwill_and_intangibles": 363951000 }, "cash_flow": { "operating_cash_flow": -2657000, "capital_expenditure": 0, "free_cash_flow": -2657000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325441, "ticker_id": 3491, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:25.389367+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68691000", "ebitda": "71794000", "netIncome": "22130000", "grossProfit": "84648000", "depreciation": "None", "totalRevenue": "85661000", "costOfRevenue": "1013000", "interestIncome": "None", "incomeBeforeTax": "22636000", "interestExpense": "46055000", "operatingIncome": "15829000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "525000", "reportedCurrency": "USD", "netInterestIncome": "-46055000", "nonInterestIncome": "None", "operatingExpenses": "68819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3103000", "sellingGeneralAndAdministrative": "18916000", "netIncomeFromContinuingOperations": "22111000" }, "balance": { "goodwill": "149505000", "inventory": "1836517000", "commonStock": "639000", "currentDebt": "None", "investments": "None", "totalAssets": "6419061000", "longTermDebt": "3882339000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "214446000", "reportedCurrency": "USD", "retainedEarnings": "154826000", "totalLiabilities": "4166308000", "otherCurrentAssets": "151845000", "totalCurrentAssets": "4983537000", "currentLongTermDebt": "None", "longTermInvestments": "3435170000", "shortTermInvestments": "None", "currentNetReceivables": "4817411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1435524000", "currentAccountsPayable": "16181999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4000681000", "totalShareholderEquity": "2199262000", "capitalLeaseObligations": "18342000", "otherCurrentLiabilities": "85273001", "totalCurrentLiabilities": "101455000", "otherNonCurrentLiabilities": "80354000", "totalNonCurrentLiabilities": "4064853000", "cashAndShortTermInvestments": "14281000", "commonStockSharesOutstanding": "63944000", "intangibleAssetsExcludingGoodwill": "214446000", "cashAndCashEquivalentsAtCarryingValue": "14281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22111000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2657000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82686000", "cashflowFromInvestment": "-85893000", "stockBasedCompensation": "7990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85661000, "cost_of_revenue": 1013000, "gross_profit": 84648000, "research_and_development": null, "selling_general_admin": 18916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68691000, "depreciation_amortisation": 3103000, "ebitda": 71794000, "interest_expense": 46055000, "interest_income": null, "other_non_operating": null, "pretax_income": 22636000, "tax_provision": 525000, "effective_tax_rate": null, "net_income": 22130000, "net_income_continuing_ops": 22111000, "net_income_to_common": 22130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14281000, "short_term_investments": null, "net_receivables": 4817411000, "inventory": 1836517000, "other_current_assets": null, "total_current_assets": 4983537000, "net_ppe": null, "goodwill": 149505000, "intangible_assets": 214446000, "goodwill_and_intangibles": 363951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1435524000, "total_assets": 6419061000, "short_term_debt": null, "accounts_payable": 16181999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101455000, "long_term_debt": 3882339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4064853000, "total_liabilities": 4166308000, "total_debt": 3882339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 154826000, "total_equity": 2199262000, "shares_outstanding": 63944000, "operating_cash_flow": -2657000, "stock_based_compensation": 7990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85893000, "dividends_paid": 11315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82686000, "free_cash_flow": -2657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68691000", "ebitda": "71794000", "netIncome": "22130000", "grossProfit": "84648000", "depreciation": "None", "totalRevenue": "85661000", "costOfRevenue": "1013000", "interestIncome": "None", "incomeBeforeTax": "22636000", "interestExpense": "46055000", "operatingIncome": "15829000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "525000", "reportedCurrency": "USD", "netInterestIncome": "-46055000", "nonInterestIncome": "None", "operatingExpenses": "68819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3103000", "sellingGeneralAndAdministrative": "18916000", "netIncomeFromContinuingOperations": "22111000" }, "balance": { "goodwill": "149505000", "inventory": "1836517000", "commonStock": "639000", "currentDebt": "None", "investments": "None", "totalAssets": "6419061000", "longTermDebt": "3882339000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "214446000", "reportedCurrency": "USD", "retainedEarnings": "154826000", "totalLiabilities": "4166308000", "otherCurrentAssets": "151845000", "totalCurrentAssets": "4983537000", "currentLongTermDebt": "None", "longTermInvestments": "3435170000", "shortTermInvestments": "None", "currentNetReceivables": "4817411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1435524000", "currentAccountsPayable": "16181999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4000681000", "totalShareholderEquity": "2199262000", "capitalLeaseObligations": "18342000", "otherCurrentLiabilities": "85273001", "totalCurrentLiabilities": "101455000", "otherNonCurrentLiabilities": "80354000", "totalNonCurrentLiabilities": "4064853000", "cashAndShortTermInvestments": "14281000", "commonStockSharesOutstanding": "63944000", "intangibleAssetsExcludingGoodwill": "214446000", "cashAndCashEquivalentsAtCarryingValue": "14281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22111000", "profitLoss": "None", "dividendPayout": "11315000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2657000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82686000", "cashflowFromInvestment": "-85893000", "stockBasedCompensation": "7990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3103000", "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "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" ] } } }