{ "ticker": { "uuid": "59836737-6b08-45ba-b4ee-a54fe6f4e9c8", "symbol": "NXST", "name": "Nexstar Broadcasting Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/" }, "ticker_metadata": { "id": 7438, "uuid": "59836737-6b08-45ba-b4ee-a54fe6f4e9c8", "symbol": "NXST", "name": "Nexstar Broadcasting Group Inc", "asset_type": "equity", "market_cap": 5653373000, "stock_exchange_id": 2, "industry": "Broadcasting", "sector": "Communication Services", "description": "Nexstar Media Group, Inc., a broadcast television and digital media company, focuses on the acquisition, development and operation of television stations and interactive community websites and digital media services in the United States. The company is headquartered in Irving, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "59836737-6b08-45ba-b4ee-a54fe6f4e9c8", "symbol": "NXST", "name": "Nexstar Broadcasting Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.26, "quality": 0.27, "momentum": 0.32, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 182.02, "market_cap": 5672835320, "pe_ratio": 34.3808, "earnings_yield": 0.0291, "ebitda_to_ev": 0.0974, "shareholder_yield": 0.0397, "roe": 0.0761, "piotroski_f_score": 5, "momentum_12_1": 0.2326, "volatility_252d": 0.3137 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:27.285336+00:00", "batch_id": "" }, "size": { "price_close": 182.02, "market_cap": 5672835320, "market_cap_usd": 5672835320, "enterprise_value": 17497835320, "shares_outstanding": 31166000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.3808, "pb_ratio": 2.6166, "ptbv_ratio": null, "ps_ratio": 1.1097, "pcf_ratio": 6.7293, "pfcf_ratio": 5.8004, "ev_ebitda": 10.2687, "ev_ebit": 31.302, "ev_sales": 3.4229, "ev_fcf": 17.8914, "earnings_yield": 0.0291, "fcf_yield": 0.0559, "price_to_sales": 1.1097, "price_to_book": 2.6166, "price_to_cashflow": 6.7293, "ebitda_to_ev": 0.0974, "sales_yield": 0.2922 }, "yield": { "dividend_yield": 0.0397, "buyback_yield": 0, "shareholder_yield": 0.0397, "debt_paydown_yield": null, "total_yield": 0.0397 }, "quality": { "gross_margin": 0.4525, "operating_margin": 0.1094, "net_margin": 0.0323, "ebitda_margin": 0.3333, "fcf_margin": 0.1913, "roe": 0.0761, "roa": 0.0091, "roic": 0.0353, "roc_greenblatt": null, "asset_turnover": 0.2824, "cash_conversion": 5.9273, "accruals_ratio": -0.0375, "sbc_to_revenue": 0.0156, "piotroski_f_score": 5, "altman_z_score": 0.9445, "earnings_stability_5y": 1.1882, "revenue_stability_5y": 0.1675, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1278, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.3501, "net_debt_to_ebitda": 6.9396, "debt_to_assets": 0.6741, "interest_coverage": 1.3905, "current_ratio": 1.7567, "quick_ratio": 1.7567, "net_debt": 11825000000, "local_beta": 0, "volatility_252d": 0.3137, "volatility_60d": 0.7173, "max_drawdown_12m": -0.2824, "risk_adjusted_momentum": 0.7414 }, "growth": { "revenue_growth_1y": -0.0456, "revenue_growth_3y_cagr": -0.017, "revenue_growth_5y_cagr": 0.0191, "eps_growth_1y": -0.7481, "eps_growth_3y_cagr": -0.5176, "eps_growth_5y_cagr": -0.3307, "fcf_growth_1y": -0.3241, "book_value_growth_1y": -0.0233, "revenue_growth": -0.0456, "earnings_growth": -0.7481 }, "momentum": { "price_return_1m": -0.0939, "price_return_3m": -0.2583, "price_return_6m": -0.02, "price_return_9m": -0.1018, "price_return_12m": 0.1169, "price_return_12m_ex1m": 0.2326, "momentum_6m": -0.02, "momentum_12m": 0.1169, "momentum_12_1": 0.2326, "distance_from_52w_high": -0.268, "distance_from_52w_low": 0.1334, "relative_strength": -0.0411 }, "raw_ttm": { "revenue_ttm": 5112000000, "gross_profit_ttm": 2313000000, "ebit_ttm": 559000000, "ebitda_ttm": 1704000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 5.2942, "operating_cash_flow_ttm": 843000000, "capital_expenditure_ttm": 135000000, "fcf_ttm": 978000000, "dividends_paid_ttm": 225000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 402000000, "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_current_liabilities": 1299000000, "net_ppe": null, "total_assets": 18103000000, "total_debt": 12204000000, "total_equity": 2168000000, "net_working_capital": 930000000, "book_value_per_share": 69.563, "retained_earnings": 3639000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10970000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 26, "rank_ev_ebitda": 40, "rank_ev_ebit": 84, "rank_earnings_yield": 75, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 53, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 49, "rank_piotroski": 53, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56 }, "composites": { "value_composite": 74, "quality_composite": 73, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.265, "os_score": 0.09, "value_percentile": 0.26, "quality_percentile": 0.27, "momentum_percentile": 0.32, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2112, "ticker_id": 7438, "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": "2026-06-07T06:49:27.285336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 182.02, "market_cap": 5672835320, "market_cap_usd": 5672835320, "enterprise_value": 17497835320, "shares_outstanding": 31166000, "fx_rate_to_usd": null, "pe_ratio": 34.38082012, "pb_ratio": 2.61662146, "ptbv_ratio": null, "ps_ratio": 1.10970957, "pcf_ratio": 6.72934202, "pfcf_ratio": 5.80044511, "ev_ebitda": 10.2686827, "ev_ebit": 31.30203098, "ev_sales": 3.42289423, "ev_fcf": 17.89144716, "earnings_yield": 0.02908598, "fcf_yield": 0.05589263, "dividend_yield": 0.03966271, "buyback_yield": 0, "shareholder_yield": 0.03966271, "debt_paydown_yield": null, "total_yield": 0.03966271, "gross_margin": 0.45246479, "operating_margin": 0.10935055, "net_margin": 0.032277, "ebitda_margin": 0.33333333, "fcf_margin": 0.19131455, "roe": 0.07610701, "roa": 0.00911451, "roic": 0.03534841, "roc_greenblatt": null, "asset_turnover": 0.28238414, "cash_conversion": 5.92727273, "accruals_ratio": -0.03745236, "sbc_to_revenue": 0.01564945, "debt_to_equity": 7.35009225, "net_debt_to_ebitda": 6.93955399, "debt_to_assets": 0.67414241, "interest_coverage": 1.39054726, "current_ratio": 1.75673595, "quick_ratio": 1.75673595, "net_debt": 11825000000, "revenue_growth_1y": -0.04555639, "revenue_growth_3y_cagr": -0.01704842, "revenue_growth_5y_cagr": 0.01914481, "eps_growth_1y": -0.7480916, "eps_growth_3y_cagr": -0.51760542, "eps_growth_5y_cagr": -0.33068957, "fcf_growth_1y": -0.32411887, "book_value_growth_1y": -0.02329902, "piotroski_f_score": 5, "altman_z_score": 0.94446688, "earnings_stability_5y": 1.188209, "revenue_stability_5y": 0.167499, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09387697, "price_return_3m": -0.25831392, "price_return_6m": -0.01999265, "price_return_9m": -0.10182463, "price_return_12m": 0.11685841, "price_return_12m_ex1m": 0.23256819, "distance_from_52w_high": -0.26797585, "distance_from_52w_low": 0.13335579, "relative_strength": -0.04108264, "local_beta": 0, "volatility_252d": 0.313677, "volatility_60d": 0.717274, "max_drawdown_12m": -0.28241364, "revenue_ttm": 5112000000, "gross_profit_ttm": 2313000000, "ebit_ttm": 559000000, "ebitda_ttm": 1704000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 5.29423089, "operating_cash_flow_ttm": 843000000, "capital_expenditure_ttm": 135000000, "fcf_ttm": 978000000, "dividends_paid_ttm": 225000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 402000000, "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_current_liabilities": 1299000000, "net_ppe": null, "total_assets": 18103000000, "total_debt": 12204000000, "total_equity": 2168000000, "net_working_capital": 930000000, "book_value_per_share": 69.5629853, "retained_earnings": 3639000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10970000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 26, "rank_ev_ebitda": 40, "rank_ev_ebit": 84, "rank_earnings_yield": 75, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 53, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 49, "rank_piotroski": 53, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56, "value_composite": 74, "quality_composite": 73, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 30, "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": 182.02, "os": 0.09, "value": 0.26, "quality": 0.27, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.3808, "earnings_yield": 0.0291, "shareholder_yield": 0.0397, "roe": 0.0761, "momentum_12_1": 0.2326, "complete_fields": { "id": 2112, "ticker_id": 7438, "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": "2026-06-07T06:49:27.285336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 182.02, "market_cap": 5672835320, "market_cap_usd": 5672835320, "enterprise_value": 17497835320, "shares_outstanding": 31166000, "fx_rate_to_usd": null, "pe_ratio": 34.38082012, "pb_ratio": 2.61662146, "ptbv_ratio": null, "ps_ratio": 1.10970957, "pcf_ratio": 6.72934202, "pfcf_ratio": 5.80044511, "ev_ebitda": 10.2686827, "ev_ebit": 31.30203098, "ev_sales": 3.42289423, "ev_fcf": 17.89144716, "earnings_yield": 0.02908598, "fcf_yield": 0.05589263, "dividend_yield": 0.03966271, "buyback_yield": 0, "shareholder_yield": 0.03966271, "debt_paydown_yield": null, "total_yield": 0.03966271, "gross_margin": 0.45246479, "operating_margin": 0.10935055, "net_margin": 0.032277, "ebitda_margin": 0.33333333, "fcf_margin": 0.19131455, "roe": 0.07610701, "roa": 0.00911451, "roic": 0.03534841, "roc_greenblatt": null, "asset_turnover": 0.28238414, "cash_conversion": 5.92727273, "accruals_ratio": -0.03745236, "sbc_to_revenue": 0.01564945, "debt_to_equity": 7.35009225, "net_debt_to_ebitda": 6.93955399, "debt_to_assets": 0.67414241, "interest_coverage": 1.39054726, "current_ratio": 1.75673595, "quick_ratio": 1.75673595, "net_debt": 11825000000, "revenue_growth_1y": -0.04555639, "revenue_growth_3y_cagr": -0.01704842, "revenue_growth_5y_cagr": 0.01914481, "eps_growth_1y": -0.7480916, "eps_growth_3y_cagr": -0.51760542, "eps_growth_5y_cagr": -0.33068957, "fcf_growth_1y": -0.32411887, "book_value_growth_1y": -0.02329902, "piotroski_f_score": 5, "altman_z_score": 0.94446688, "earnings_stability_5y": 1.188209, "revenue_stability_5y": 0.167499, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09387697, "price_return_3m": -0.25831392, "price_return_6m": -0.01999265, "price_return_9m": -0.10182463, "price_return_12m": 0.11685841, "price_return_12m_ex1m": 0.23256819, "distance_from_52w_high": -0.26797585, "distance_from_52w_low": 0.13335579, "relative_strength": -0.04108264, "local_beta": 0, "volatility_252d": 0.313677, "volatility_60d": 0.717274, "max_drawdown_12m": -0.28241364, "revenue_ttm": 5112000000, "gross_profit_ttm": 2313000000, "ebit_ttm": 559000000, "ebitda_ttm": 1704000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 5.29423089, "operating_cash_flow_ttm": 843000000, "capital_expenditure_ttm": 135000000, "fcf_ttm": 978000000, "dividends_paid_ttm": 225000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 402000000, "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_current_liabilities": 1299000000, "net_ppe": null, "total_assets": 18103000000, "total_debt": 12204000000, "total_equity": 2168000000, "net_working_capital": 930000000, "book_value_per_share": 69.5629853, "retained_earnings": 3639000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10970000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 26, "rank_ev_ebitda": 40, "rank_ev_ebit": 84, "rank_earnings_yield": 75, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 53, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 50, "rank_fcf_margin": 49, "rank_piotroski": 53, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 56, "value_composite": 74, "quality_composite": 73, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 30, "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6374000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136126, "ticker_id": 7438, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529000000", "ebitda": "1314000000", "netIncome": "109000000", "grossProfit": "1929000000", "depreciation": "None", "totalRevenue": "4949000000", "costOfRevenue": "3020000000", "interestIncome": "None", "incomeBeforeTax": "150000000", "interestExpense": "379000000", "operatingIncome": "863000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-379000000", "nonInterestIncome": "None", "operatingExpenses": "1066000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3020000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "785000000", "sellingGeneralAndAdministrative": "1063000000", "netIncomeFromContinuingOperations": "83000000" }, "balance": { "goodwill": "2910000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10986000000", "longTermDebt": "6222000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4536000000", "reportedCurrency": "USD", "retainedEarnings": "3537000000", "totalLiabilities": "8924000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1473000000", "currentLongTermDebt": "111000000", "longTermInvestments": "396000000", "shortTermInvestments": "None", "currentNetReceivables": "1075000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9513000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6858000000", "totalShareholderEquity": "2064000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "359000000", "totalCurrentLiabilities": "711000000", "otherNonCurrentLiabilities": "497000000", "totalNonCurrentLiabilities": "8213000000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "30707000", "intangibleAssetsExcludingGoodwill": "4536000000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "891000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "research_and_development": null, "selling_general_admin": 1063000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529000000, "depreciation_amortisation": 785000000, "ebitda": 1314000000, "interest_expense": 379000000, "interest_income": null, "other_non_operating": null, "pretax_income": 150000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 83000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280000000, "short_term_investments": null, "net_receivables": 1075000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1473000000, "net_ppe": null, "goodwill": 2910000000, "intangible_assets": 4536000000, "goodwill_and_intangibles": 7446000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9513000000, "total_assets": 10986000000, "short_term_debt": 152000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711000000, "long_term_debt": 6222000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8213000000, "total_liabilities": 8924000000, "total_debt": 6374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3537000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "operating_cash_flow": 891000000, "stock_based_compensation": 58000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -582000000, "free_cash_flow": 1039000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529000000", "ebitda": "1314000000", "netIncome": "109000000", "grossProfit": "1929000000", "depreciation": "None", "totalRevenue": "4949000000", "costOfRevenue": "3020000000", "interestIncome": "None", "incomeBeforeTax": "150000000", "interestExpense": "379000000", "operatingIncome": "863000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-379000000", "nonInterestIncome": "None", "operatingExpenses": "1066000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3020000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "785000000", "sellingGeneralAndAdministrative": "1063000000", "netIncomeFromContinuingOperations": "83000000" }, "balance": { "goodwill": "2910000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10986000000", "longTermDebt": "6222000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4536000000", "reportedCurrency": "USD", "retainedEarnings": "3537000000", "totalLiabilities": "8924000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1473000000", "currentLongTermDebt": "111000000", "longTermInvestments": "396000000", "shortTermInvestments": "None", "currentNetReceivables": "1075000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9513000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6858000000", "totalShareholderEquity": "2064000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "359000000", "totalCurrentLiabilities": "711000000", "otherNonCurrentLiabilities": "497000000", "totalNonCurrentLiabilities": "8213000000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "30707000", "intangibleAssetsExcludingGoodwill": "4536000000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "891000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 5407000000, "cost_of_revenue": 2221000000, "gross_profit": 3186000000, "ebit": 1403000000, "ebitda": 2211000000, "pretax_income": 959000000, "tax_provision": 276000000, "net_income": 722000000, "net_income_to_common": 722000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144000000, "total_current_assets": 1297000000, "total_assets": 11468000000, "short_term_debt": 161000000, "long_term_debt": 6399000000, "total_debt": 6560000000, "total_liabilities": 9200000000, "total_equity": 2257000000, "shares_outstanding": 32796000, "goodwill_and_intangibles": 7698000000 }, "cash_flow": { "operating_cash_flow": 1250000000, "capital_expenditure": 145000000, "free_cash_flow": 1395000000, "dividends_paid": 219000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136131, "ticker_id": 7438, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1403000000", "ebitda": "2211000000", "netIncome": "722000000", "grossProfit": "3186000000", "depreciation": "None", "totalRevenue": "5407000000", "costOfRevenue": "2221000000", "interestIncome": "None", "incomeBeforeTax": "959000000", "interestExpense": "444000000", "operatingIncome": "1268000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "276000000", "reportedCurrency": "USD", "netInterestIncome": "-444000000", "nonInterestIncome": "None", "operatingExpenses": "1918000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "808000000", "sellingGeneralAndAdministrative": "1088000000", "netIncomeFromContinuingOperations": "683000000" }, "balance": { "goodwill": "2922000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11468000000", "longTermDebt": "6399000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4776000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1297000000", "currentLongTermDebt": "124000000", "longTermInvestments": "877000000", "shortTermInvestments": "None", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10171000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6813000000", "totalShareholderEquity": "2257000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "489000000", "totalCurrentLiabilities": "783000000", "otherNonCurrentLiabilities": "531000000", "totalNonCurrentLiabilities": "8417000000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "32796000", "intangibleAssetsExcludingGoodwill": "4776000000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "683000000", "profitLoss": "None", "dividendPayout": "219000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1250000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1151000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5407000000, "cost_of_revenue": 2221000000, "gross_profit": 3186000000, "research_and_development": null, "selling_general_admin": 1088000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1403000000, "depreciation_amortisation": 808000000, "ebitda": 2211000000, "interest_expense": 444000000, "interest_income": null, "other_non_operating": null, "pretax_income": 959000000, "tax_provision": 276000000, "effective_tax_rate": null, "net_income": 722000000, "net_income_continuing_ops": 683000000, "net_income_to_common": 722000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144000000, "short_term_investments": null, "net_receivables": 1028000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1297000000, "net_ppe": null, "goodwill": 2922000000, "intangible_assets": 4776000000, "goodwill_and_intangibles": 7698000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10171000000, "total_assets": 11468000000, "short_term_debt": 161000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783000000, "long_term_debt": 6399000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417000000, "total_liabilities": 9200000000, "total_debt": 6560000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3671000000, "total_equity": 2257000000, "shares_outstanding": 32796000, "operating_cash_flow": 1250000000, "stock_based_compensation": 78000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": 219000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1151000000, "free_cash_flow": 1395000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1403000000", "ebitda": "2211000000", "netIncome": "722000000", "grossProfit": "3186000000", "depreciation": "None", "totalRevenue": "5407000000", "costOfRevenue": "2221000000", "interestIncome": "None", "incomeBeforeTax": "959000000", "interestExpense": "444000000", "operatingIncome": "1268000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "276000000", "reportedCurrency": "USD", "netInterestIncome": "-444000000", "nonInterestIncome": "None", "operatingExpenses": "1918000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "808000000", "sellingGeneralAndAdministrative": "1088000000", "netIncomeFromContinuingOperations": "683000000" }, "balance": { "goodwill": "2922000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11468000000", "longTermDebt": "6399000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4776000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1297000000", "currentLongTermDebt": "124000000", "longTermInvestments": "877000000", "shortTermInvestments": "None", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10171000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6813000000", "totalShareholderEquity": "2257000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "489000000", "totalCurrentLiabilities": "783000000", "otherNonCurrentLiabilities": "531000000", "totalNonCurrentLiabilities": "8417000000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "32796000", "intangibleAssetsExcludingGoodwill": "4776000000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "683000000", "profitLoss": "None", "dividendPayout": "219000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1250000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1151000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 4933000000, "cost_of_revenue": 2125000000, "gross_profit": 2808000000, "ebit": 848000000, "ebitda": 1789000000, "pretax_income": 401000000, "tax_provision": 131000000, "net_income": 346000000, "net_income_to_common": 346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 1466000000, "total_assets": 12078000000, "short_term_debt": 171000000, "long_term_debt": 6713000000, "total_debt": 6884000000, "total_liabilities": 9765000000, "total_equity": 2299000000, "shares_outstanding": 35834000, "goodwill_and_intangibles": 7999000000 }, "cash_flow": { "operating_cash_flow": 999000000, "capital_expenditure": 149000000, "free_cash_flow": 1148000000, "dividends_paid": 191000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136136, "ticker_id": 7438, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "848000000", "ebitda": "1789000000", "netIncome": "346000000", "grossProfit": "2808000000", "depreciation": "None", "totalRevenue": "4933000000", "costOfRevenue": "2125000000", "interestIncome": "None", "incomeBeforeTax": "401000000", "interestExpense": "447000000", "operatingIncome": "708000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "131000000", "reportedCurrency": "USD", "netInterestIncome": "-435600000", "nonInterestIncome": "None", "operatingExpenses": "2100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2125000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "941000000", "sellingGeneralAndAdministrative": "1140900000", "netIncomeFromContinuingOperations": "348500000" }, "balance": { "goodwill": "2946000000", "inventory": "-88000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12078000000", "longTermDebt": "6713000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5053000000", "reportedCurrency": "USD", "retainedEarnings": "3188000000", "totalLiabilities": "9765000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1466000000", "currentLongTermDebt": "124000000", "longTermInvestments": "958000000", "shortTermInvestments": "None", "currentNetReceivables": "1095000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10612000000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7130000000", "totalShareholderEquity": "2299000000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "8804000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "35834000", "intangibleAssetsExcludingGoodwill": "5053000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270000000", "profitLoss": "None", "dividendPayout": "191000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "999000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-899000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-605000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "941000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4933000000, "cost_of_revenue": 2125000000, "gross_profit": 2808000000, "research_and_development": null, "selling_general_admin": 1140900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 848000000, "depreciation_amortisation": 941000000, "ebitda": 1789000000, "interest_expense": 447000000, "interest_income": null, "other_non_operating": null, "pretax_income": 401000000, "tax_provision": 131000000, "effective_tax_rate": null, "net_income": 346000000, "net_income_continuing_ops": 348500000, "net_income_to_common": 346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147000000, "short_term_investments": null, "net_receivables": 1095000000, "inventory": -88000000, "other_current_assets": null, "total_current_assets": 1466000000, "net_ppe": null, "goodwill": 2946000000, "intangible_assets": 5053000000, "goodwill_and_intangibles": 7999000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10612000000, "total_assets": 12078000000, "short_term_debt": 171000000, "accounts_payable": 235000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 961000000, "long_term_debt": 6713000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8804000000, "total_liabilities": 9765000000, "total_debt": 6884000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3188000000, "total_equity": 2299000000, "shares_outstanding": 35834000, "operating_cash_flow": 999000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173000000, "dividends_paid": 191000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -899000000, "free_cash_flow": 1148000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "848000000", "ebitda": "1789000000", "netIncome": "346000000", "grossProfit": "2808000000", "depreciation": "None", "totalRevenue": "4933000000", "costOfRevenue": "2125000000", "interestIncome": "None", "incomeBeforeTax": "401000000", "interestExpense": "447000000", "operatingIncome": "708000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "131000000", "reportedCurrency": "USD", "netInterestIncome": "-435600000", "nonInterestIncome": "None", "operatingExpenses": "2100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2125000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "941000000", "sellingGeneralAndAdministrative": "1140900000", "netIncomeFromContinuingOperations": "348500000" }, "balance": { "goodwill": "2946000000", "inventory": "-88000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12078000000", "longTermDebt": "6713000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5053000000", "reportedCurrency": "USD", "retainedEarnings": "3188000000", "totalLiabilities": "9765000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1466000000", "currentLongTermDebt": "124000000", "longTermInvestments": "958000000", "shortTermInvestments": "None", "currentNetReceivables": "1095000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10612000000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7130000000", "totalShareholderEquity": "2299000000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "8804000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "35834000", "intangibleAssetsExcludingGoodwill": "5053000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270000000", "profitLoss": "None", "dividendPayout": "191000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "999000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-899000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-605000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "941000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 5211000000, "cost_of_revenue": 2005000000, "gross_profit": 3206000000, "ebit": 1554000000, "ebitda": 2216000000, "pretax_income": 1217000000, "tax_provision": 274000000, "net_income": 971000000, "net_income_to_common": 971000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000000, "total_current_assets": 1615000000, "total_assets": 12679000000, "short_term_debt": 174000000, "long_term_debt": 6827200000, "total_debt": 7001200000, "total_liabilities": 9910000000, "total_equity": 2741000000, "shares_outstanding": 40187000, "goodwill_and_intangibles": 8305000000 }, "cash_flow": { "operating_cash_flow": 1403000000, "capital_expenditure": 157300000, "free_cash_flow": 1560300000, "dividends_paid": 142200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136141, "ticker_id": 7438, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1554000000", "ebitda": "2216000000", "netIncome": "971000000", "grossProfit": "3206000000", "depreciation": "None", "totalRevenue": "5211000000", "costOfRevenue": "2005000000", "interestIncome": "None", "incomeBeforeTax": "1217000000", "interestExpense": "337000000", "operatingIncome": "1312000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "274000000", "reportedCurrency": "USD", "netInterestIncome": "-336600000", "nonInterestIncome": "None", "operatingExpenses": "1894000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2005000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662000000", "sellingGeneralAndAdministrative": "903500000", "netIncomeFromContinuingOperations": "943500000" }, "balance": { "goodwill": "2961000000", "inventory": "15600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "12679000000", "longTermDebt": "6827200000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5344000000", "reportedCurrency": "USD", "retainedEarnings": "3033000000", "totalLiabilities": "9910000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "1615000000", "currentLongTermDebt": "124300000", "longTermInvestments": "1119000000", "shortTermInvestments": "None", "currentNetReceivables": "1080000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11064000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1550200000", "shortLongTermDebtTotal": "7001000000", "totalShareholderEquity": "2741000000", "capitalLeaseObligations": "49600000", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "893000000", "otherNonCurrentLiabilities": "583600000", "totalNonCurrentLiabilities": "9017000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "40187000", "intangibleAssetsExcludingGoodwill": "5344000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "943500000", "profitLoss": "None", "dividendPayout": "142200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1403000000", "capitalExpenditures": "157300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1515000000", "cashflowFromInvestment": "125200000", "stockBasedCompensation": "61600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-880700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5211000000, "cost_of_revenue": 2005000000, "gross_profit": 3206000000, "research_and_development": null, "selling_general_admin": 903500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1554000000, "depreciation_amortisation": 662000000, "ebitda": 2216000000, "interest_expense": 337000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1217000000, "tax_provision": 274000000, "effective_tax_rate": null, "net_income": 971000000, "net_income_continuing_ops": 943500000, "net_income_to_common": 971000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000000, "short_term_investments": null, "net_receivables": 1080000000, "inventory": 15600000, "other_current_assets": null, "total_current_assets": 1615000000, "net_ppe": null, "goodwill": 2961000000, "intangible_assets": 5344000000, "goodwill_and_intangibles": 8305000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11064000000, "total_assets": 12679000000, "short_term_debt": 174000000, "accounts_payable": 198000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893000000, "long_term_debt": 6827200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9017000000, "total_liabilities": 9910000000, "total_debt": 7001200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3033000000, "total_equity": 2741000000, "shares_outstanding": 40187000, "operating_cash_flow": 1403000000, "stock_based_compensation": 61600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 125200000, "dividends_paid": 142200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1515000000, "free_cash_flow": 1560300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1554000000", "ebitda": "2216000000", "netIncome": "971000000", "grossProfit": "3206000000", "depreciation": "None", "totalRevenue": "5211000000", "costOfRevenue": "2005000000", "interestIncome": "None", "incomeBeforeTax": "1217000000", "interestExpense": "337000000", "operatingIncome": "1312000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "274000000", "reportedCurrency": "USD", "netInterestIncome": "-336600000", "nonInterestIncome": "None", "operatingExpenses": "1894000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2005000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662000000", "sellingGeneralAndAdministrative": "903500000", "netIncomeFromContinuingOperations": "943500000" }, "balance": { "goodwill": "2961000000", "inventory": "15600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "12679000000", "longTermDebt": "6827200000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5344000000", "reportedCurrency": "USD", "retainedEarnings": "3033000000", "totalLiabilities": "9910000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "1615000000", "currentLongTermDebt": "124300000", "longTermInvestments": "1119000000", "shortTermInvestments": "None", "currentNetReceivables": "1080000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11064000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1550200000", "shortLongTermDebtTotal": "7001000000", "totalShareholderEquity": "2741000000", "capitalLeaseObligations": "49600000", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "893000000", "otherNonCurrentLiabilities": "583600000", "totalNonCurrentLiabilities": "9017000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "40187000", "intangibleAssetsExcludingGoodwill": "5344000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "943500000", "profitLoss": "None", "dividendPayout": "142200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1403000000", "capitalExpenditures": "157300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1515000000", "cashflowFromInvestment": "125200000", "stockBasedCompensation": "61600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-880700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662100000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 4648000000, "cost_of_revenue": 1862000000, "gross_profit": 2786000000, "ebit": 1376000000, "ebitda": 1965000000, "pretax_income": 1093000000, "tax_provision": 263000000, "net_income": 834000000, "net_income_to_common": 834000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190900000, "total_current_assets": 1412700000, "total_assets": 13264500000, "short_term_debt": 90000000, "long_term_debt": 7367956000, "total_debt": 7457956000, "total_liabilities": 10407000000, "total_equity": 2850400000, "shares_outstanding": 43982000, "goodwill_and_intangibles": 8679000000 }, "cash_flow": { "operating_cash_flow": 1214843000, "capital_expenditure": 150761000, "free_cash_flow": 1365604000, "dividends_paid": 118209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136146, "ticker_id": 7438, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1376000000", "ebitda": "1965000000", "netIncome": "834000000", "grossProfit": "2786000000", "depreciation": "None", "totalRevenue": "4648000000", "costOfRevenue": "1862000000", "interestIncome": "None", "incomeBeforeTax": "1093000000", "interestExpense": "283000000", "operatingIncome": "1175000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000000", "reportedCurrency": "USD", "netInterestIncome": "-282651000", "nonInterestIncome": "None", "operatingExpenses": "1611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119636000", "costofGoodsAndServicesSold": "1862000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "861315000", "netIncomeFromContinuingOperations": "830436000" }, "balance": { "goodwill": "3051600000", "inventory": "1", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "13264500000", "longTermDebt": "7367956000", "shortTermDebt": "90000000", "treasuryStock": "-806990000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5627400000", "reportedCurrency": "USD", "retainedEarnings": "2204200000", "totalLiabilities": "10407000000", "otherCurrentAssets": "200800000", "totalCurrentAssets": "1412700000", "currentLongTermDebt": "47170000", "longTermInvestments": "1218791000", "shortTermInvestments": "None", "currentNetReceivables": "1021000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11851800000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1800807000", "shortLongTermDebtTotal": "7457900000", "totalShareholderEquity": "2850400000", "capitalLeaseObligations": "42843000", "otherCurrentLiabilities": "449100000", "totalCurrentLiabilities": "787300000", "otherNonCurrentLiabilities": "523277000", "totalNonCurrentLiabilities": "9619700000", "cashAndShortTermInvestments": "190900000", "commonStockSharesOutstanding": "43982000", "intangibleAssetsExcludingGoodwill": "5627400000", "cashAndCashEquivalentsAtCarryingValue": "190900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "830436000", "profitLoss": "None", "dividendPayout": "118209000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1214843000", "capitalExpenditures": "150761000", "changeInReceivables": "-118600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-945558000", "cashflowFromInvestment": "-232100000", "stockBasedCompensation": "46703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4648000000, "cost_of_revenue": 1862000000, "gross_profit": 2786000000, "research_and_development": null, "selling_general_admin": 861315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1376000000, "depreciation_amortisation": 589000000, "ebitda": 1965000000, "interest_expense": 283000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1093000000, "tax_provision": 263000000, "effective_tax_rate": null, "net_income": 834000000, "net_income_continuing_ops": 830436000, "net_income_to_common": 834000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190900000, "short_term_investments": null, "net_receivables": 1021000000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1412700000, "net_ppe": null, "goodwill": 3051600000, "intangible_assets": 5627400000, "goodwill_and_intangibles": 8679000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11851800000, "total_assets": 13264500000, "short_term_debt": 90000000, "accounts_payable": 248200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 787300000, "long_term_debt": 7367956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9619700000, "total_liabilities": 10407000000, "total_debt": 7457956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2204200000, "total_equity": 2850400000, "shares_outstanding": 43982000, "operating_cash_flow": 1214843000, "stock_based_compensation": 46703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232100000, "dividends_paid": 118209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -945558000, "free_cash_flow": 1365604000, "net_change_in_cash": 37185000 }, "raw_data": { "income": { "ebit": "1376000000", "ebitda": "1965000000", "netIncome": "834000000", "grossProfit": "2786000000", "depreciation": "None", "totalRevenue": "4648000000", "costOfRevenue": "1862000000", "interestIncome": "None", "incomeBeforeTax": "1093000000", "interestExpense": "283000000", "operatingIncome": "1175000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000000", "reportedCurrency": "USD", "netInterestIncome": "-282651000", "nonInterestIncome": "None", "operatingExpenses": "1611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119636000", "costofGoodsAndServicesSold": "1862000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "861315000", "netIncomeFromContinuingOperations": "830436000" }, "balance": { "goodwill": "3051600000", "inventory": "1", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "13264500000", "longTermDebt": "7367956000", "shortTermDebt": "90000000", "treasuryStock": "-806990000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5627400000", "reportedCurrency": "USD", "retainedEarnings": "2204200000", "totalLiabilities": "10407000000", "otherCurrentAssets": "200800000", "totalCurrentAssets": "1412700000", "currentLongTermDebt": "47170000", "longTermInvestments": "1218791000", "shortTermInvestments": "None", "currentNetReceivables": "1021000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11851800000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1800807000", "shortLongTermDebtTotal": "7457900000", "totalShareholderEquity": "2850400000", "capitalLeaseObligations": "42843000", "otherCurrentLiabilities": "449100000", "totalCurrentLiabilities": "787300000", "otherNonCurrentLiabilities": "523277000", "totalNonCurrentLiabilities": "9619700000", "cashAndShortTermInvestments": "190900000", "commonStockSharesOutstanding": "43982000", "intangibleAssetsExcludingGoodwill": "5627400000", "cashAndCashEquivalentsAtCarryingValue": "190900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "830436000", "profitLoss": "None", "dividendPayout": "118209000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1214843000", "capitalExpenditures": "150761000", "changeInReceivables": "-118600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-945558000", "cashflowFromInvestment": "-232100000", "stockBasedCompensation": "46703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588545000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 4501300000, "cost_of_revenue": 1720500000, "gross_profit": 2780800000, "ebit": 1439900000, "ebitda": 2004800000, "pretax_income": 1104600000, "tax_provision": 296500000, "net_income": 811500000, "net_income_to_common": 811500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152701000, "total_current_assets": 1209982000, "total_assets": 13404276000, "short_term_debt": 57279000, "long_term_debt": 7646574000, "total_debt": 7703853000, "total_liabilities": 10867400000, "total_equity": 2518392000, "shares_outstanding": 46720000, "goodwill_and_intangibles": 8832913000 }, "cash_flow": { "operating_cash_flow": 1254170000, "capital_expenditure": 217038000, "free_cash_flow": 1471208000, "dividends_paid": 101038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136151, "ticker_id": 7438, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1439900000", "ebitda": "2004800000", "netIncome": "811500000", "grossProfit": "2780800000", "depreciation": "None", "totalRevenue": "4501300000", "costOfRevenue": "1720500000", "interestIncome": "None", "incomeBeforeTax": "1104600000", "interestExpense": "335300000", "operatingIncome": "1375400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "296500000", "reportedCurrency": "USD", "netInterestIncome": "-335303000", "nonInterestIncome": "None", "operatingExpenses": "1405400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18465000", "costofGoodsAndServicesSold": "1720500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "564900000", "sellingGeneralAndAdministrative": "912057000", "netIncomeFromContinuingOperations": "826052000" }, "balance": { "goodwill": "2984008000", "inventory": "1", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "13404276000", "longTermDebt": "7646574000", "shortTermDebt": "57279000", "treasuryStock": "-367132000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5848905000", "reportedCurrency": "USD", "retainedEarnings": "1488031000", "totalLiabilities": "10867400000", "otherCurrentAssets": "152480000", "totalCurrentAssets": "1209982000", "currentLongTermDebt": "21429000", "longTermInvestments": "1333778000", "shortTermInvestments": "1333778000", "currentNetReceivables": "904801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12194294000", "currentAccountsPayable": "218418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1609405000", "shortLongTermDebtTotal": "7703853000", "totalShareholderEquity": "2518392000", "capitalLeaseObligations": "35850000", "otherCurrentLiabilities": "455191000", "totalCurrentLiabilities": "730888000", "otherNonCurrentLiabilities": "815930000", "totalNonCurrentLiabilities": "10136512000", "cashAndShortTermInvestments": "152701000", "commonStockSharesOutstanding": "46720000", "intangibleAssetsExcludingGoodwill": "5848905000", "cashAndCashEquivalentsAtCarryingValue": "152701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "808060000", "profitLoss": "None", "dividendPayout": "101038000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-90056000", "operatingCashflow": "1254170000", "capitalExpenditures": "217038000", "changeInReceivables": "-16055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1293789000", "cashflowFromInvestment": "-39750000", "stockBasedCompensation": "48274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4501300000, "cost_of_revenue": 1720500000, "gross_profit": 2780800000, "research_and_development": null, "selling_general_admin": 912057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1439900000, "depreciation_amortisation": 564900000, "ebitda": 2004800000, "interest_expense": 335300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1104600000, "tax_provision": 296500000, "effective_tax_rate": null, "net_income": 811500000, "net_income_continuing_ops": 826052000, "net_income_to_common": 811500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152701000, "short_term_investments": 1333778000, "net_receivables": 904801000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1209982000, "net_ppe": null, "goodwill": 2984008000, "intangible_assets": 5848905000, "goodwill_and_intangibles": 8832913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12194294000, "total_assets": 13404276000, "short_term_debt": 57279000, "accounts_payable": 218418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730888000, "long_term_debt": 7646574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10136512000, "total_liabilities": 10867400000, "total_debt": 7703853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1488031000, "total_equity": 2518392000, "shares_outstanding": 46720000, "operating_cash_flow": 1254170000, "stock_based_compensation": 48274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39750000, "dividends_paid": 101038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1293789000, "free_cash_flow": 1471208000, "net_change_in_cash": -79369000 }, "raw_data": { "income": { "ebit": "1439900000", "ebitda": "2004800000", "netIncome": "811500000", "grossProfit": "2780800000", "depreciation": "None", "totalRevenue": "4501300000", "costOfRevenue": "1720500000", "interestIncome": "None", "incomeBeforeTax": "1104600000", "interestExpense": "335300000", "operatingIncome": "1375400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "296500000", "reportedCurrency": "USD", "netInterestIncome": "-335303000", "nonInterestIncome": "None", "operatingExpenses": "1405400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18465000", "costofGoodsAndServicesSold": "1720500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "564900000", "sellingGeneralAndAdministrative": "912057000", "netIncomeFromContinuingOperations": "826052000" }, "balance": { "goodwill": "2984008000", "inventory": "1", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "13404276000", "longTermDebt": "7646574000", "shortTermDebt": "57279000", "treasuryStock": "-367132000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5848905000", "reportedCurrency": "USD", "retainedEarnings": "1488031000", "totalLiabilities": "10867400000", "otherCurrentAssets": "152480000", "totalCurrentAssets": "1209982000", "currentLongTermDebt": "21429000", "longTermInvestments": "1333778000", "shortTermInvestments": "1333778000", "currentNetReceivables": "904801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12194294000", "currentAccountsPayable": "218418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1609405000", "shortLongTermDebtTotal": "7703853000", "totalShareholderEquity": "2518392000", "capitalLeaseObligations": "35850000", "otherCurrentLiabilities": "455191000", "totalCurrentLiabilities": "730888000", "otherNonCurrentLiabilities": "815930000", "totalNonCurrentLiabilities": "10136512000", "cashAndShortTermInvestments": "152701000", "commonStockSharesOutstanding": "46720000", "intangibleAssetsExcludingGoodwill": "5848905000", "cashAndCashEquivalentsAtCarryingValue": "152701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "808060000", "profitLoss": "None", "dividendPayout": "101038000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-90056000", "operatingCashflow": "1254170000", "capitalExpenditures": "217038000", "changeInReceivables": "-16055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1293789000", "cashflowFromInvestment": "-39750000", "stockBasedCompensation": "48274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564888000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 3039324000, "cost_of_revenue": 1348632000, "gross_profit": 1690692000, "ebit": 677671000, "ebitda": 1086381000, "pretax_income": 373321000, "tax_provision": 137026000, "net_income": 230259000, "net_income_to_common": 230259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232070000, "total_current_assets": 1351767000, "total_assets": 13989737000, "short_term_debt": 109310000, "long_term_debt": 8383278000, "total_debt": 8492588000, "total_liabilities": 11936244000, "total_equity": 2031497000, "shares_outstanding": 47923000, "goodwill_and_intangibles": 9177960000 }, "cash_flow": { "operating_cash_flow": 417467000, "capital_expenditure": 197511000, "free_cash_flow": 614978000, "dividends_paid": 82823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136156, "ticker_id": 7438, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "677671000", "ebitda": "1086381000", "netIncome": "230259000", "grossProfit": "1690692000", "depreciation": "None", "totalRevenue": "3039324000", "costOfRevenue": "1348632000", "interestIncome": "286425000", "incomeBeforeTax": "373321000", "interestExpense": "304350000", "operatingIncome": "655131000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "137026000", "reportedCurrency": "USD", "netInterestIncome": "-304350000", "nonInterestIncome": "None", "operatingExpenses": "1035561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6940000", "costofGoodsAndServicesSold": "1348632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "408710000", "sellingGeneralAndAdministrative": "729981000", "netIncomeFromContinuingOperations": "264425000" }, "balance": { "goodwill": "2996875000", "inventory": "168605000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "13989737000", "longTermDebt": "8383278000", "shortTermDebt": "109310000", "treasuryStock": "-121388000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6181085000", "reportedCurrency": "USD", "retainedEarnings": "778833000", "totalLiabilities": "11936244000", "otherCurrentAssets": "235776000", "totalCurrentAssets": "1351767000", "currentLongTermDebt": "109310000", "longTermInvestments": "1477353000", "shortTermInvestments": "None", "currentNetReceivables": "883921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12637970000", "currentAccountsPayable": "157366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1530952000", "shortLongTermDebtTotal": "8492588000", "totalShareholderEquity": "2031497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "680881000", "totalCurrentLiabilities": "947557000", "otherNonCurrentLiabilities": "894745000", "totalNonCurrentLiabilities": "10988687000", "cashAndShortTermInvestments": "232070000", "commonStockSharesOutstanding": "47923000", "intangibleAssetsExcludingGoodwill": "6181085000", "cashAndCashEquivalentsAtCarryingValue": "232070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236295000", "profitLoss": "None", "dividendPayout": "82823000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-122785000", "operatingCashflow": "417467000", "capitalExpenditures": "197511000", "changeInReceivables": "2176000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4388251000", "cashflowFromInvestment": "-4702155000", "stockBasedCompensation": "38620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3039324000, "cost_of_revenue": 1348632000, "gross_profit": 1690692000, "research_and_development": null, "selling_general_admin": 729981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 677671000, "depreciation_amortisation": 408710000, "ebitda": 1086381000, "interest_expense": 304350000, "interest_income": null, "other_non_operating": null, "pretax_income": 373321000, "tax_provision": 137026000, "effective_tax_rate": null, "net_income": 230259000, "net_income_continuing_ops": 264425000, "net_income_to_common": 230259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232070000, "short_term_investments": null, "net_receivables": 883921000, "inventory": 168605000, "other_current_assets": null, "total_current_assets": 1351767000, "net_ppe": null, "goodwill": 2996875000, "intangible_assets": 6181085000, "goodwill_and_intangibles": 9177960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12637970000, "total_assets": 13989737000, "short_term_debt": 109310000, "accounts_payable": 157366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947557000, "long_term_debt": 8383278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10988687000, "total_liabilities": 11936244000, "total_debt": 8492588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778833000, "total_equity": 2031497000, "shares_outstanding": 47923000, "operating_cash_flow": 417467000, "stock_based_compensation": 38620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4702155000, "dividends_paid": 82823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4388251000, "free_cash_flow": 614978000, "net_change_in_cash": 103563000 }, "raw_data": { "income": { "ebit": "677671000", "ebitda": "1086381000", "netIncome": "230259000", "grossProfit": "1690692000", "depreciation": "None", "totalRevenue": "3039324000", "costOfRevenue": "1348632000", "interestIncome": "286425000", "incomeBeforeTax": "373321000", "interestExpense": "304350000", "operatingIncome": "655131000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "137026000", "reportedCurrency": "USD", "netInterestIncome": "-304350000", "nonInterestIncome": "None", "operatingExpenses": "1035561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6940000", "costofGoodsAndServicesSold": "1348632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "408710000", "sellingGeneralAndAdministrative": "729981000", "netIncomeFromContinuingOperations": "264425000" }, "balance": { "goodwill": "2996875000", "inventory": "168605000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "13989737000", "longTermDebt": "8383278000", "shortTermDebt": "109310000", "treasuryStock": "-121388000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6181085000", "reportedCurrency": "USD", "retainedEarnings": "778833000", "totalLiabilities": "11936244000", "otherCurrentAssets": "235776000", "totalCurrentAssets": "1351767000", "currentLongTermDebt": "109310000", "longTermInvestments": "1477353000", "shortTermInvestments": "None", "currentNetReceivables": "883921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12637970000", "currentAccountsPayable": "157366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1530952000", "shortLongTermDebtTotal": "8492588000", "totalShareholderEquity": "2031497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "680881000", "totalCurrentLiabilities": "947557000", "otherNonCurrentLiabilities": "894745000", "totalNonCurrentLiabilities": "10988687000", "cashAndShortTermInvestments": "232070000", "commonStockSharesOutstanding": "47923000", "intangibleAssetsExcludingGoodwill": "6181085000", "cashAndCashEquivalentsAtCarryingValue": "232070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236295000", "profitLoss": "None", "dividendPayout": "82823000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-122785000", "operatingCashflow": "417467000", "capitalExpenditures": "197511000", "changeInReceivables": "2176000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4388251000", "cashflowFromInvestment": "-4702155000", "stockBasedCompensation": "38620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408710000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 2766696000, "cost_of_revenue": 1117917000, "gross_profit": 1648779000, "ebit": 753939000, "ebitda": 1074476000, "pretax_income": 532945000, "tax_provision": 144680000, "net_income": 389477000, "net_income_to_common": 389477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145115000, "total_current_assets": 767075000, "total_assets": 7062030000, "short_term_debt": 96093000, "long_term_debt": 3884910000, "total_debt": 3981003000, "total_liabilities": 5193046000, "total_equity": 1852774000, "shares_outstanding": 47412000, "goodwill_and_intangibles": 5438145000 }, "cash_flow": { "operating_cash_flow": 736867000, "capital_expenditure": 106246000, "free_cash_flow": 843113000, "dividends_paid": 68629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136161, "ticker_id": 7438, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "753939000", "ebitda": "1074476000", "netIncome": "389477000", "grossProfit": "1648779000", "depreciation": "None", "totalRevenue": "2766696000", "costOfRevenue": "1117917000", "interestIncome": "220994000", "incomeBeforeTax": "532945000", "interestExpense": "220994000", "operatingIncome": "757779000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144680000", "reportedCurrency": "USD", "netInterestIncome": "-220994000", "nonInterestIncome": "None", "operatingExpenses": "900470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14595000", "costofGoodsAndServicesSold": "1117917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320537000", "sellingGeneralAndAdministrative": "469012000", "netIncomeFromContinuingOperations": "388265000" }, "balance": { "goodwill": "2167954000", "inventory": "22673000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "7062030000", "longTermDebt": "3884910000", "shortTermDebt": "96093000", "treasuryStock": "-105685000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3270191000", "reportedCurrency": "USD", "retainedEarnings": "620371000", "totalLiabilities": "5193046000", "otherCurrentAssets": "74675000", "totalCurrentAssets": "767075000", "currentLongTermDebt": "96093000", "longTermInvestments": "13971000", "shortTermInvestments": "None", "currentNetReceivables": "547285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6294955000", "currentAccountsPayable": "67828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "731538000", "shortLongTermDebtTotal": "3981003000", "totalShareholderEquity": "1852774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240251000", "totalCurrentLiabilities": "404172000", "otherNonCurrentLiabilities": "270084000", "totalNonCurrentLiabilities": "4788874000", "cashAndShortTermInvestments": "145115000", "commonStockSharesOutstanding": "47412000", "intangibleAssetsExcludingGoodwill": "3270191000", "cashAndCashEquivalentsAtCarryingValue": "145115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388265000", "profitLoss": "None", "dividendPayout": "68629000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "34216000", "operatingCashflow": "736867000", "capitalExpenditures": "106246000", "changeInReceivables": "30874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531890000", "cashflowFromInvestment": "-175514000", "stockBasedCompensation": "31260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2766696000, "cost_of_revenue": 1117917000, "gross_profit": 1648779000, "research_and_development": null, "selling_general_admin": 469012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 753939000, "depreciation_amortisation": 320537000, "ebitda": 1074476000, "interest_expense": 220994000, "interest_income": null, "other_non_operating": null, "pretax_income": 532945000, "tax_provision": 144680000, "effective_tax_rate": null, "net_income": 389477000, "net_income_continuing_ops": 388265000, "net_income_to_common": 389477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145115000, "short_term_investments": null, "net_receivables": 547285000, "inventory": 22673000, "other_current_assets": null, "total_current_assets": 767075000, "net_ppe": null, "goodwill": 2167954000, "intangible_assets": 3270191000, "goodwill_and_intangibles": 5438145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6294955000, "total_assets": 7062030000, "short_term_debt": 96093000, "accounts_payable": 67828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404172000, "long_term_debt": 3884910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4788874000, "total_liabilities": 5193046000, "total_debt": 3981003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 620371000, "total_equity": 1852774000, "shares_outstanding": 47412000, "operating_cash_flow": 736867000, "stock_based_compensation": 31260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175514000, "dividends_paid": 68629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -531890000, "free_cash_flow": 843113000, "net_change_in_cash": 29463000 }, "raw_data": { "income": { "ebit": "753939000", "ebitda": "1074476000", "netIncome": "389477000", "grossProfit": "1648779000", "depreciation": "None", "totalRevenue": "2766696000", "costOfRevenue": "1117917000", "interestIncome": "220994000", "incomeBeforeTax": "532945000", "interestExpense": "220994000", "operatingIncome": "757779000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144680000", "reportedCurrency": "USD", "netInterestIncome": "-220994000", "nonInterestIncome": "None", "operatingExpenses": "900470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14595000", "costofGoodsAndServicesSold": "1117917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320537000", "sellingGeneralAndAdministrative": "469012000", "netIncomeFromContinuingOperations": "388265000" }, "balance": { "goodwill": "2167954000", "inventory": "22673000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "7062030000", "longTermDebt": "3884910000", "shortTermDebt": "96093000", "treasuryStock": "-105685000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3270191000", "reportedCurrency": "USD", "retainedEarnings": "620371000", "totalLiabilities": "5193046000", "otherCurrentAssets": "74675000", "totalCurrentAssets": "767075000", "currentLongTermDebt": "96093000", "longTermInvestments": "13971000", "shortTermInvestments": "None", "currentNetReceivables": "547285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6294955000", "currentAccountsPayable": "67828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "731538000", "shortLongTermDebtTotal": "3981003000", "totalShareholderEquity": "1852774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240251000", "totalCurrentLiabilities": "404172000", "otherNonCurrentLiabilities": "270084000", "totalNonCurrentLiabilities": "4788874000", "cashAndShortTermInvestments": "145115000", "commonStockSharesOutstanding": "47412000", "intangibleAssetsExcludingGoodwill": "3270191000", "cashAndCashEquivalentsAtCarryingValue": "145115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388265000", "profitLoss": "None", "dividendPayout": "68629000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "34216000", "operatingCashflow": "736867000", "capitalExpenditures": "106246000", "changeInReceivables": "30874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531890000", "cashflowFromInvestment": "-175514000", "stockBasedCompensation": "31260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320537000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 265000000, "ebitda": 458000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12204000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136124, "ticker_id": 7438, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265000000", "ebitda": "458000000", "netIncome": "164000000", "grossProfit": "664000000", "depreciation": "None", "totalRevenue": "1396000000", "costOfRevenue": "732000000", "interestIncome": "None", "incomeBeforeTax": "153000000", "interestExpense": "120000000", "operatingIncome": "265000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "327000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "5046000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18103000000", "longTermDebt": "11878000000", "shortTermDebt": "326000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8092000000", "reportedCurrency": "USD", "retainedEarnings": "3639000000", "totalLiabilities": "15935000000", "otherCurrentAssets": "246000000", "totalCurrentAssets": "2282000000", "currentLongTermDebt": "274000000", "longTermInvestments": "367000000", "shortTermInvestments": "None", "currentNetReceivables": "1657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15821000000", "currentAccountsPayable": "200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12256000000", "totalShareholderEquity": "2168000000", "capitalLeaseObligations": "52000000", "otherCurrentLiabilities": "730000000", "totalCurrentLiabilities": "1299000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "14636000000", "cashAndShortTermInvestments": "379000000", "commonStockSharesOutstanding": "31166000", "intangibleAssetsExcludingGoodwill": "8092000000", "cashAndCashEquivalentsAtCarryingValue": "379000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3180000000", "cashflowFromInvestment": "-3313000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "research_and_development": null, "selling_general_admin": 327000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265000000, "depreciation_amortisation": 193000000, "ebitda": 458000000, "interest_expense": 120000000, "interest_income": null, "other_non_operating": null, "pretax_income": 153000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": 164000000, "net_income_continuing_ops": 160000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379000000, "short_term_investments": null, "net_receivables": 1657000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2282000000, "net_ppe": null, "goodwill": 5046000000, "intangible_assets": 8092000000, "goodwill_and_intangibles": 13138000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15821000000, "total_assets": 18103000000, "short_term_debt": 326000000, "accounts_payable": 200000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1299000000, "long_term_debt": 11878000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14636000000, "total_liabilities": 15935000000, "total_debt": 12204000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3639000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "operating_cash_flow": 289000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3313000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3180000000, "free_cash_flow": 311000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265000000", "ebitda": "458000000", "netIncome": "164000000", "grossProfit": "664000000", "depreciation": "None", "totalRevenue": "1396000000", "costOfRevenue": "732000000", "interestIncome": "None", "incomeBeforeTax": "153000000", "interestExpense": "120000000", "operatingIncome": "265000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "327000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "5046000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "18103000000", "longTermDebt": "11878000000", "shortTermDebt": "326000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8092000000", "reportedCurrency": "USD", "retainedEarnings": "3639000000", "totalLiabilities": "15935000000", "otherCurrentAssets": "246000000", "totalCurrentAssets": "2282000000", "currentLongTermDebt": "274000000", "longTermInvestments": "367000000", "shortTermInvestments": "None", "currentNetReceivables": "1657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15821000000", "currentAccountsPayable": "200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12256000000", "totalShareholderEquity": "2168000000", "capitalLeaseObligations": "52000000", "otherCurrentLiabilities": "730000000", "totalCurrentLiabilities": "1299000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "14636000000", "cashAndShortTermInvestments": "379000000", "commonStockSharesOutstanding": "31166000", "intangibleAssetsExcludingGoodwill": "8092000000", "cashAndCashEquivalentsAtCarryingValue": "379000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3180000000", "cashflowFromInvestment": "-3313000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6374000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136125, "ticker_id": 7438, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123000000", "ebitda": "70000000", "netIncome": "-166000000", "grossProfit": "531000000", "depreciation": "None", "totalRevenue": "1289000000", "costOfRevenue": "758000000", "interestIncome": "None", "incomeBeforeTax": "-214000000", "interestExpense": "91000000", "operatingIncome": "256000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-91000000", "nonInterestIncome": "None", "operatingExpenses": "275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "273000000", "netIncomeFromContinuingOperations": "-170000000" }, "balance": { "goodwill": "2910000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10986000000", "longTermDebt": "6222000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4536000000", "reportedCurrency": "USD", "retainedEarnings": "3537000000", "totalLiabilities": "8924000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1473000000", "currentLongTermDebt": "111000000", "longTermInvestments": "396000000", "shortTermInvestments": "None", "currentNetReceivables": "1075000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9513000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6858000000", "totalShareholderEquity": "2064000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "359000000", "totalCurrentLiabilities": "711000000", "otherNonCurrentLiabilities": "497000000", "totalNonCurrentLiabilities": "8213000000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "30326000", "intangibleAssetsExcludingGoodwill": "4536000000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91000000", "cashflowFromInvestment": "-55000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "research_and_development": null, "selling_general_admin": 273000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123000000, "depreciation_amortisation": 193000000, "ebitda": 70000000, "interest_expense": 91000000, "interest_income": null, "other_non_operating": null, "pretax_income": -214000000, "tax_provision": -44000000, "effective_tax_rate": null, "net_income": -166000000, "net_income_continuing_ops": -170000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280000000, "short_term_investments": null, "net_receivables": 1075000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1473000000, "net_ppe": null, "goodwill": 2910000000, "intangible_assets": 4536000000, "goodwill_and_intangibles": 7446000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9513000000, "total_assets": 10986000000, "short_term_debt": 152000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711000000, "long_term_debt": 6222000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8213000000, "total_liabilities": 8924000000, "total_debt": 6374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3537000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "operating_cash_flow": 190000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91000000, "free_cash_flow": 244000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-123000000", "ebitda": "70000000", "netIncome": "-166000000", "grossProfit": "531000000", "depreciation": "None", "totalRevenue": "1289000000", "costOfRevenue": "758000000", "interestIncome": "None", "incomeBeforeTax": "-214000000", "interestExpense": "91000000", "operatingIncome": "256000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-91000000", "nonInterestIncome": "None", "operatingExpenses": "275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "273000000", "netIncomeFromContinuingOperations": "-170000000" }, "balance": { "goodwill": "2910000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10986000000", "longTermDebt": "6222000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4536000000", "reportedCurrency": "USD", "retainedEarnings": "3537000000", "totalLiabilities": "8924000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "1473000000", "currentLongTermDebt": "111000000", "longTermInvestments": "396000000", "shortTermInvestments": "None", "currentNetReceivables": "1075000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9513000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6858000000", "totalShareholderEquity": "2064000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "359000000", "totalCurrentLiabilities": "711000000", "otherNonCurrentLiabilities": "497000000", "totalNonCurrentLiabilities": "8213000000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "30326000", "intangibleAssetsExcludingGoodwill": "4536000000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91000000", "cashflowFromInvestment": "-55000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1198000000, "cost_of_revenue": 752000000, "gross_profit": 446000000, "ebit": 190000000, "ebitda": 752000000, "pretax_income": 96000000, "tax_provision": 31000000, "net_income": 70000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 1393000000, "total_assets": 11249000000, "short_term_debt": 152000000, "long_term_debt": 6248000000, "total_debt": 6400000000, "total_liabilities": 8965000000, "total_equity": 2286000000, "shares_outstanding": 30696000, "goodwill_and_intangibles": 7532000000 }, "cash_flow": { "operating_cash_flow": 117000000, "capital_expenditure": 30000000, "free_cash_flow": 147000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136127, "ticker_id": 7438, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190000000", "ebitda": "752000000", "netIncome": "70000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "1198000000", "costOfRevenue": "752000000", "interestIncome": "None", "incomeBeforeTax": "96000000", "interestExpense": "94000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562000000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11249000000", "longTermDebt": "6248000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4608000000", "reportedCurrency": "USD", "retainedEarnings": "3765000000", "totalLiabilities": "8965000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "1393000000", "currentLongTermDebt": "111000000", "longTermInvestments": "774000000", "shortTermInvestments": "None", "currentNetReceivables": "1013000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9856000000", "currentAccountsPayable": "100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6662000000", "totalShareholderEquity": "2286000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "493000000", "totalCurrentLiabilities": "745000000", "otherNonCurrentLiabilities": "505000000", "totalNonCurrentLiabilities": "8220000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "30696000", "intangibleAssetsExcludingGoodwill": "4608000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1198000000, "cost_of_revenue": 752000000, "gross_profit": 446000000, "research_and_development": null, "selling_general_admin": 514000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190000000, "depreciation_amortisation": 562000000, "ebitda": 752000000, "interest_expense": 94000000, "interest_income": null, "other_non_operating": null, "pretax_income": 96000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 70000000, "net_income_continuing_ops": 65000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": null, "net_receivables": 1013000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1393000000, "net_ppe": null, "goodwill": 2924000000, "intangible_assets": 4608000000, "goodwill_and_intangibles": 7532000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9856000000, "total_assets": 11249000000, "short_term_debt": 152000000, "accounts_payable": 100000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 745000000, "long_term_debt": 6248000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8220000000, "total_liabilities": 8965000000, "total_debt": 6400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3765000000, "total_equity": 2286000000, "shares_outstanding": 30696000, "operating_cash_flow": 117000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86000000, "free_cash_flow": 147000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190000000", "ebitda": "752000000", "netIncome": "70000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "1198000000", "costOfRevenue": "752000000", "interestIncome": "None", "incomeBeforeTax": "96000000", "interestExpense": "94000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562000000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11249000000", "longTermDebt": "6248000000", "shortTermDebt": "152000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4608000000", "reportedCurrency": "USD", "retainedEarnings": "3765000000", "totalLiabilities": "8965000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "1393000000", "currentLongTermDebt": "111000000", "longTermInvestments": "774000000", "shortTermInvestments": "None", "currentNetReceivables": "1013000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9856000000", "currentAccountsPayable": "100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6662000000", "totalShareholderEquity": "2286000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "493000000", "totalCurrentLiabilities": "745000000", "otherNonCurrentLiabilities": "505000000", "totalNonCurrentLiabilities": "8220000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "30696000", "intangibleAssetsExcludingGoodwill": "4608000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1229000000, "cost_of_revenue": 557000000, "gross_profit": 672000000, "ebit": 227000000, "ebitda": 424000000, "pretax_income": 130000000, "tax_provision": 39000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584000000, "total_current_assets": 590000000, "total_assets": 11328000000, "short_term_debt": 148000000, "long_term_debt": 6275000000, "total_debt": 6423000000, "total_liabilities": 9072000000, "total_equity": 2256000000, "shares_outstanding": 30719000, "goodwill_and_intangibles": 7604000000 }, "cash_flow": { "operating_cash_flow": 247000000, "capital_expenditure": 29000000, "free_cash_flow": 276000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136128, "ticker_id": 7438, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227000000", "ebitda": "424000000", "netIncome": "97000000", "grossProfit": "672000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "557000000", "interestIncome": "None", "incomeBeforeTax": "130000000", "interestExpense": "97000000", "operatingIncome": "213000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "-113000000", "currentDebt": "None", "investments": "None", "totalAssets": "11328000000", "longTermDebt": "6275000000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4680000000", "reportedCurrency": "USD", "retainedEarnings": "3755000000", "totalLiabilities": "9072000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "590000000", "currentLongTermDebt": "108000000", "longTermInvestments": "776000000", "shortTermInvestments": "None", "currentNetReceivables": "6000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-64000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6275000000", "totalShareholderEquity": "2256000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "22000000", "otherNonCurrentLiabilities": "511000000", "totalNonCurrentLiabilities": "8249000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "30719000", "intangibleAssetsExcludingGoodwill": "4680000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1229000000, "cost_of_revenue": 557000000, "gross_profit": 672000000, "research_and_development": null, "selling_general_admin": 257000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227000000, "depreciation_amortisation": 197000000, "ebitda": 424000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 130000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 91000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584000000, "short_term_investments": null, "net_receivables": 6000000, "inventory": null, "other_current_assets": null, "total_current_assets": 590000000, "net_ppe": null, "goodwill": 2924000000, "intangible_assets": 4680000000, "goodwill_and_intangibles": 7604000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": -64000000, "total_assets": 11328000000, "short_term_debt": 148000000, "accounts_payable": 60000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22000000, "long_term_debt": 6275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8249000000, "total_liabilities": 9072000000, "total_debt": 6423000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3755000000, "total_equity": 2256000000, "shares_outstanding": 30719000, "operating_cash_flow": 247000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238000000, "free_cash_flow": 276000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227000000", "ebitda": "424000000", "netIncome": "97000000", "grossProfit": "672000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "557000000", "interestIncome": "None", "incomeBeforeTax": "130000000", "interestExpense": "97000000", "operatingIncome": "213000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "-113000000", "currentDebt": "None", "investments": "None", "totalAssets": "11328000000", "longTermDebt": "6275000000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4680000000", "reportedCurrency": "USD", "retainedEarnings": "3755000000", "totalLiabilities": "9072000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "590000000", "currentLongTermDebt": "108000000", "longTermInvestments": "776000000", "shortTermInvestments": "None", "currentNetReceivables": "6000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-64000000", "currentAccountsPayable": "60000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6275000000", "totalShareholderEquity": "2256000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111000000", "totalCurrentLiabilities": "22000000", "otherNonCurrentLiabilities": "511000000", "totalNonCurrentLiabilities": "8249000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "30719000", "intangibleAssetsExcludingGoodwill": "4680000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1234000000, "cost_of_revenue": 551000000, "gross_profit": 683000000, "ebit": 235000000, "ebitda": 440000000, "pretax_income": 138000000, "tax_provision": 41000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253000000, "total_current_assets": 1402000000, "total_assets": 11414000000, "short_term_debt": 165000000, "long_term_debt": 6371000000, "total_debt": 6536000000, "total_liabilities": 9164000000, "total_equity": 2247000000, "shares_outstanding": 30927000, "goodwill_and_intangibles": 7651000000 }, "cash_flow": { "operating_cash_flow": 337000000, "capital_expenditure": 35000000, "free_cash_flow": 372000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136129, "ticker_id": 7438, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235000000", "ebitda": "440000000", "netIncome": "108000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "1234000000", "costOfRevenue": "551000000", "interestIncome": "None", "incomeBeforeTax": "138000000", "interestExpense": "97000000", "operatingIncome": "220000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "551000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11414000000", "longTermDebt": "6371000000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4727000000", "reportedCurrency": "USD", "retainedEarnings": "3718000000", "totalLiabilities": "9164000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "1402000000", "currentLongTermDebt": "124000000", "longTermInvestments": "775000000", "shortTermInvestments": "None", "currentNetReceivables": "1030000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10012000000", "currentAccountsPayable": "113000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6790000000", "totalShareholderEquity": "2247000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "527000000", "totalCurrentLiabilities": "805000000", "otherNonCurrentLiabilities": "517000000", "totalNonCurrentLiabilities": "8359000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "30927000", "intangibleAssetsExcludingGoodwill": "4727000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1234000000, "cost_of_revenue": 551000000, "gross_profit": 683000000, "research_and_development": null, "selling_general_admin": 257000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235000000, "depreciation_amortisation": 205000000, "ebitda": 440000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 138000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253000000, "short_term_investments": null, "net_receivables": 1030000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1402000000, "net_ppe": null, "goodwill": 2924000000, "intangible_assets": 4727000000, "goodwill_and_intangibles": 7651000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10012000000, "total_assets": 11414000000, "short_term_debt": 165000000, "accounts_payable": 113000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805000000, "long_term_debt": 6371000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8359000000, "total_liabilities": 9164000000, "total_debt": 6536000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3718000000, "total_equity": 2247000000, "shares_outstanding": 30927000, "operating_cash_flow": 337000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167000000, "free_cash_flow": 372000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235000000", "ebitda": "440000000", "netIncome": "108000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "1234000000", "costOfRevenue": "551000000", "interestIncome": "None", "incomeBeforeTax": "138000000", "interestExpense": "97000000", "operatingIncome": "220000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "551000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "2924000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11414000000", "longTermDebt": "6371000000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4727000000", "reportedCurrency": "USD", "retainedEarnings": "3718000000", "totalLiabilities": "9164000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "1402000000", "currentLongTermDebt": "124000000", "longTermInvestments": "775000000", "shortTermInvestments": "None", "currentNetReceivables": "1030000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10012000000", "currentAccountsPayable": "113000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6790000000", "totalShareholderEquity": "2247000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "527000000", "totalCurrentLiabilities": "805000000", "otherNonCurrentLiabilities": "517000000", "totalNonCurrentLiabilities": "8359000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "30927000", "intangibleAssetsExcludingGoodwill": "4727000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1487000000, "cost_of_revenue": 558000000, "gross_profit": 929000000, "ebit": 441000000, "ebitda": 661000000, "pretax_income": 337000000, "tax_provision": 107000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144000000, "total_current_assets": 1297000000, "total_assets": 11468000000, "short_term_debt": 161000000, "long_term_debt": 6399000000, "total_debt": 6560000000, "total_liabilities": 9200000000, "total_equity": 2257000000, "shares_outstanding": 31449000, "goodwill_and_intangibles": 7698000000 }, "cash_flow": { "operating_cash_flow": 411000000, "capital_expenditure": 35000000, "free_cash_flow": 446000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136130, "ticker_id": 7438, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441000000", "ebitda": "661000000", "netIncome": "242000000", "grossProfit": "929000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "558000000", "interestIncome": "None", "incomeBeforeTax": "337000000", "interestExpense": "104000000", "operatingIncome": "417000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "798000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2922000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11468000000", "longTermDebt": "6399000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4776000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1297000000", "currentLongTermDebt": "124000000", "longTermInvestments": "877000000", "shortTermInvestments": "1106000000", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10171000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6813000000", "totalShareholderEquity": "2257000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "489000000", "totalCurrentLiabilities": "783000000", "otherNonCurrentLiabilities": "531000000", "totalNonCurrentLiabilities": "8417000000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "31449000", "intangibleAssetsExcludingGoodwill": "4776000000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487000000, "cost_of_revenue": 558000000, "gross_profit": 929000000, "research_and_development": null, "selling_general_admin": 798000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441000000, "depreciation_amortisation": 220000000, "ebitda": 661000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": 337000000, "tax_provision": 107000000, "effective_tax_rate": null, "net_income": 242000000, "net_income_continuing_ops": 230000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144000000, "short_term_investments": 1106000000, "net_receivables": 1028000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1297000000, "net_ppe": null, "goodwill": 2922000000, "intangible_assets": 4776000000, "goodwill_and_intangibles": 7698000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10171000000, "total_assets": 11468000000, "short_term_debt": 161000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783000000, "long_term_debt": 6399000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417000000, "total_liabilities": 9200000000, "total_debt": 6560000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3671000000, "total_equity": 2257000000, "shares_outstanding": 31449000, "operating_cash_flow": 411000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -414000000, "free_cash_flow": 446000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441000000", "ebitda": "661000000", "netIncome": "242000000", "grossProfit": "929000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "558000000", "interestIncome": "None", "incomeBeforeTax": "337000000", "interestExpense": "104000000", "operatingIncome": "417000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "798000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2922000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11468000000", "longTermDebt": "6399000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4776000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "1297000000", "currentLongTermDebt": "124000000", "longTermInvestments": "877000000", "shortTermInvestments": "1106000000", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10171000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6813000000", "totalShareholderEquity": "2257000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "489000000", "totalCurrentLiabilities": "783000000", "otherNonCurrentLiabilities": "531000000", "totalNonCurrentLiabilities": "8417000000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "31449000", "intangibleAssetsExcludingGoodwill": "4776000000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-414000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1366000000, "cost_of_revenue": 563000000, "gross_profit": 803000000, "ebit": 357000000, "ebitda": 547000000, "pretax_income": 244000000, "tax_provision": 64000000, "net_income": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181000000, "total_current_assets": 1421000000, "total_assets": 11693000000, "short_term_debt": 165000000, "long_term_debt": 6576000000, "total_debt": 6741000000, "total_liabilities": 9452000000, "total_equity": 2219000000, "shares_outstanding": 32441000, "goodwill_and_intangibles": 7787000000 }, "cash_flow": { "operating_cash_flow": 387000000, "capital_expenditure": 29000000, "free_cash_flow": 416000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136132, "ticker_id": 7438, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357000000", "ebitda": "547000000", "netIncome": "187000000", "grossProfit": "803000000", "depreciation": "None", "totalRevenue": "1366000000", "costOfRevenue": "563000000", "interestIncome": "None", "incomeBeforeTax": "244000000", "interestExpense": "113000000", "operatingIncome": "335000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "468000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190000000", "sellingGeneralAndAdministrative": "278000000", "netIncomeFromContinuingOperations": "180000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11693000000", "longTermDebt": "6576000000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4841000000", "reportedCurrency": "USD", "retainedEarnings": "3485000000", "totalLiabilities": "9452000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1421000000", "currentLongTermDebt": "124000000", "longTermInvestments": "869000000", "shortTermInvestments": "None", "currentNetReceivables": "1016000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10272000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6741000000", "totalShareholderEquity": "2219000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "549000000", "totalCurrentLiabilities": "846000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "8606000000", "cashAndShortTermInvestments": "181000000", "commonStockSharesOutstanding": "32441000", "intangibleAssetsExcludingGoodwill": "4841000000", "cashAndCashEquivalentsAtCarryingValue": "181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1366000000, "cost_of_revenue": 563000000, "gross_profit": 803000000, "research_and_development": null, "selling_general_admin": 278000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357000000, "depreciation_amortisation": 190000000, "ebitda": 547000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": 244000000, "tax_provision": 64000000, "effective_tax_rate": null, "net_income": 187000000, "net_income_continuing_ops": 180000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181000000, "short_term_investments": null, "net_receivables": 1016000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1421000000, "net_ppe": null, "goodwill": 2946000000, "intangible_assets": 4841000000, "goodwill_and_intangibles": 7787000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10272000000, "total_assets": 11693000000, "short_term_debt": 165000000, "accounts_payable": 132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846000000, "long_term_debt": 6576000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8606000000, "total_liabilities": 9452000000, "total_debt": 6741000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3485000000, "total_equity": 2219000000, "shares_outstanding": 32441000, "operating_cash_flow": 387000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323000000, "free_cash_flow": 416000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357000000", "ebitda": "547000000", "netIncome": "187000000", "grossProfit": "803000000", "depreciation": "None", "totalRevenue": "1366000000", "costOfRevenue": "563000000", "interestIncome": "None", "incomeBeforeTax": "244000000", "interestExpense": "113000000", "operatingIncome": "335000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "468000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190000000", "sellingGeneralAndAdministrative": "278000000", "netIncomeFromContinuingOperations": "180000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11693000000", "longTermDebt": "6576000000", "shortTermDebt": "165000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4841000000", "reportedCurrency": "USD", "retainedEarnings": "3485000000", "totalLiabilities": "9452000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1421000000", "currentLongTermDebt": "124000000", "longTermInvestments": "869000000", "shortTermInvestments": "None", "currentNetReceivables": "1016000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10272000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6741000000", "totalShareholderEquity": "2219000000", "capitalLeaseObligations": "41000000", "otherCurrentLiabilities": "549000000", "totalCurrentLiabilities": "846000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "8606000000", "cashAndShortTermInvestments": "181000000", "commonStockSharesOutstanding": "32441000", "intangibleAssetsExcludingGoodwill": "4841000000", "cashAndCashEquivalentsAtCarryingValue": "181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1269000000, "cost_of_revenue": 552000000, "gross_profit": 717000000, "ebit": 262000000, "ebitda": 470000000, "pretax_income": 149000000, "tax_provision": 43000000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146000000, "total_current_assets": 1472000000, "total_assets": 11819000000, "short_term_debt": 166000000, "long_term_debt": 6657000000, "total_debt": 6823000000, "total_liabilities": 9539000000, "total_equity": 2267000000, "shares_outstanding": 33287000, "goodwill_and_intangibles": 7857000000 }, "cash_flow": { "operating_cash_flow": 176000000, "capital_expenditure": 37000000, "free_cash_flow": 213000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136133, "ticker_id": 7438, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262000000", "ebitda": "470000000", "netIncome": "118000000", "grossProfit": "717000000", "depreciation": "None", "totalRevenue": "1269000000", "costOfRevenue": "552000000", "interestIncome": "None", "incomeBeforeTax": "149000000", "interestExpense": "113000000", "operatingIncome": "240000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "477000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000000", "sellingGeneralAndAdministrative": "269000000", "netIncomeFromContinuingOperations": "106000000" }, "balance": { "goodwill": "2946000000", "inventory": "-159000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11819000000", "longTermDebt": "6657000000", "shortTermDebt": "166000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4911000000", "reportedCurrency": "USD", "retainedEarnings": "3369000000", "totalLiabilities": "9539000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "1472000000", "currentLongTermDebt": "124000000", "longTermInvestments": "856000000", "shortTermInvestments": "None", "currentNetReceivables": "1048000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10347000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6823000000", "totalShareholderEquity": "2267000000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "529000000", "totalCurrentLiabilities": "828000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "8711000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "33287000", "intangibleAssetsExcludingGoodwill": "4911000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1269000000, "cost_of_revenue": 552000000, "gross_profit": 717000000, "research_and_development": null, "selling_general_admin": 269000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262000000, "depreciation_amortisation": 208000000, "ebitda": 470000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": 149000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 118000000, "net_income_continuing_ops": 106000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146000000, "short_term_investments": null, "net_receivables": 1048000000, "inventory": -159000000, "other_current_assets": null, "total_current_assets": 1472000000, "net_ppe": null, "goodwill": 2946000000, "intangible_assets": 4911000000, "goodwill_and_intangibles": 7857000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10347000000, "total_assets": 11819000000, "short_term_debt": 166000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 828000000, "long_term_debt": 6657000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8711000000, "total_liabilities": 9539000000, "total_debt": 6823000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3369000000, "total_equity": 2267000000, "shares_outstanding": 33287000, "operating_cash_flow": 176000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232000000, "free_cash_flow": 213000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262000000", "ebitda": "470000000", "netIncome": "118000000", "grossProfit": "717000000", "depreciation": "None", "totalRevenue": "1269000000", "costOfRevenue": "552000000", "interestIncome": "None", "incomeBeforeTax": "149000000", "interestExpense": "113000000", "operatingIncome": "240000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "477000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000000", "sellingGeneralAndAdministrative": "269000000", "netIncomeFromContinuingOperations": "106000000" }, "balance": { "goodwill": "2946000000", "inventory": "-159000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11819000000", "longTermDebt": "6657000000", "shortTermDebt": "166000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4911000000", "reportedCurrency": "USD", "retainedEarnings": "3369000000", "totalLiabilities": "9539000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "1472000000", "currentLongTermDebt": "124000000", "longTermInvestments": "856000000", "shortTermInvestments": "None", "currentNetReceivables": "1048000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10347000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6823000000", "totalShareholderEquity": "2267000000", "capitalLeaseObligations": "42000000", "otherCurrentLiabilities": "529000000", "totalCurrentLiabilities": "828000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "8711000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "33287000", "intangibleAssetsExcludingGoodwill": "4911000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1284000000, "cost_of_revenue": 548000000, "gross_profit": 736000000, "ebit": 342000000, "ebitda": 532000000, "pretax_income": 228000000, "tax_provision": 61000000, "net_income": 175000000, "net_income_to_common": 175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237000000, "total_current_assets": 1494000000, "total_assets": 11945000000, "short_term_debt": 167000000, "long_term_debt": 6686000000, "total_debt": 6853000000, "total_liabilities": 9599000000, "total_equity": 2321000000, "shares_outstanding": 34024000, "goodwill_and_intangibles": 7927000000 }, "cash_flow": { "operating_cash_flow": 276000000, "capital_expenditure": 44000000, "free_cash_flow": 320000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136134, "ticker_id": 7438, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342000000", "ebitda": "532000000", "netIncome": "175000000", "grossProfit": "736000000", "depreciation": "None", "totalRevenue": "1284000000", "costOfRevenue": "548000000", "interestIncome": "None", "incomeBeforeTax": "228000000", "interestExpense": "114000000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-114000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "167000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11945000000", "longTermDebt": "6686000000", "shortTermDebt": "167000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4981000000", "reportedCurrency": "USD", "retainedEarnings": "3306000000", "totalLiabilities": "9599000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "1494000000", "currentLongTermDebt": "124000000", "longTermInvestments": "859000000", "shortTermInvestments": "None", "currentNetReceivables": "1051000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10451000000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6853000000", "totalShareholderEquity": "2321000000", "capitalLeaseObligations": "43000000", "otherCurrentLiabilities": "549000000", "totalCurrentLiabilities": "831000000", "otherNonCurrentLiabilities": "574000000", "totalNonCurrentLiabilities": "8768000000", "cashAndShortTermInvestments": "237000000", "commonStockSharesOutstanding": "34024000", "intangibleAssetsExcludingGoodwill": "4981000000", "cashAndCashEquivalentsAtCarryingValue": "237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000000", "cashflowFromInvestment": "-4000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1284000000, "cost_of_revenue": 548000000, "gross_profit": 736000000, "research_and_development": null, "selling_general_admin": 272000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342000000, "depreciation_amortisation": 190000000, "ebitda": 532000000, "interest_expense": 114000000, "interest_income": null, "other_non_operating": null, "pretax_income": 228000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 175000000, "net_income_continuing_ops": 167000000, "net_income_to_common": 175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237000000, "short_term_investments": null, "net_receivables": 1051000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1494000000, "net_ppe": null, "goodwill": 2946000000, "intangible_assets": 4981000000, "goodwill_and_intangibles": 7927000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10451000000, "total_assets": 11945000000, "short_term_debt": 167000000, "accounts_payable": 115000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 831000000, "long_term_debt": 6686000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8768000000, "total_liabilities": 9599000000, "total_debt": 6853000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3306000000, "total_equity": 2321000000, "shares_outstanding": 34024000, "operating_cash_flow": 276000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182000000, "free_cash_flow": 320000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342000000", "ebitda": "532000000", "netIncome": "175000000", "grossProfit": "736000000", "depreciation": "None", "totalRevenue": "1284000000", "costOfRevenue": "548000000", "interestIncome": "None", "incomeBeforeTax": "228000000", "interestExpense": "114000000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-114000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "167000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11945000000", "longTermDebt": "6686000000", "shortTermDebt": "167000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4981000000", "reportedCurrency": "USD", "retainedEarnings": "3306000000", "totalLiabilities": "9599000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "1494000000", "currentLongTermDebt": "124000000", "longTermInvestments": "859000000", "shortTermInvestments": "None", "currentNetReceivables": "1051000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10451000000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6853000000", "totalShareholderEquity": "2321000000", "capitalLeaseObligations": "43000000", "otherCurrentLiabilities": "549000000", "totalCurrentLiabilities": "831000000", "otherNonCurrentLiabilities": "574000000", "totalNonCurrentLiabilities": "8768000000", "cashAndShortTermInvestments": "237000000", "commonStockSharesOutstanding": "34024000", "intangibleAssetsExcludingGoodwill": "4981000000", "cashAndCashEquivalentsAtCarryingValue": "237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276000000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182000000", "cashflowFromInvestment": "-4000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1304000000, "cost_of_revenue": 540000000, "gross_profit": 764000000, "ebit": 262000000, "ebitda": 472000000, "pretax_income": 147000000, "tax_provision": 48000000, "net_income": 114000000, "net_income_to_common": 114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 1466000000, "total_assets": 12078000000, "short_term_debt": 171000000, "long_term_debt": 6713000000, "total_debt": 6884000000, "total_liabilities": 9765000000, "total_equity": 2299000000, "shares_outstanding": 34244000, "goodwill_and_intangibles": 7999000000 }, "cash_flow": { "operating_cash_flow": 182000000, "capital_expenditure": 36000000, "free_cash_flow": 218000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136135, "ticker_id": 7438, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262000000", "ebitda": "472000000", "netIncome": "114000000", "grossProfit": "764000000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "540000000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "115000000", "operatingIncome": "231000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12078000000", "longTermDebt": "6713000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5053000000", "reportedCurrency": "USD", "retainedEarnings": "3188000000", "totalLiabilities": "9765000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1466000000", "currentLongTermDebt": "124000000", "longTermInvestments": "958000000", "shortTermInvestments": "None", "currentNetReceivables": "1095000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10612000000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6884000000", "totalShareholderEquity": "2299000000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "8804000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "34244000", "intangibleAssetsExcludingGoodwill": "5053000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1304000000, "cost_of_revenue": 540000000, "gross_profit": 764000000, "research_and_development": null, "selling_general_admin": 272000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262000000, "depreciation_amortisation": 210000000, "ebitda": 472000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": 147000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 114000000, "net_income_continuing_ops": 99000000, "net_income_to_common": 114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": null, "net_receivables": 1095000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1466000000, "net_ppe": null, "goodwill": 2946000000, "intangible_assets": 5053000000, "goodwill_and_intangibles": 7999000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10612000000, "total_assets": 12078000000, "short_term_debt": 171000000, "accounts_payable": 235000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 961000000, "long_term_debt": 6713000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8804000000, "total_liabilities": 9765000000, "total_debt": 6884000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3188000000, "total_equity": 2299000000, "shares_outstanding": 34244000, "operating_cash_flow": 182000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163000000, "free_cash_flow": 218000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262000000", "ebitda": "472000000", "netIncome": "114000000", "grossProfit": "764000000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "540000000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "115000000", "operatingIncome": "231000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "2946000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12078000000", "longTermDebt": "6713000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5053000000", "reportedCurrency": "USD", "retainedEarnings": "3188000000", "totalLiabilities": "9765000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1466000000", "currentLongTermDebt": "124000000", "longTermInvestments": "958000000", "shortTermInvestments": "None", "currentNetReceivables": "1095000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10612000000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6884000000", "totalShareholderEquity": "2299000000", "capitalLeaseObligations": "47000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "8804000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "34244000", "intangibleAssetsExcludingGoodwill": "5053000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1132000000, "cost_of_revenue": 537000000, "gross_profit": 595000000, "ebit": 127000000, "ebitda": 347000000, "pretax_income": 14000000, "tax_provision": 6000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150000000, "total_current_assets": 1340000000, "total_assets": 12047000000, "short_term_debt": 172000000, "long_term_debt": 6742000000, "total_debt": 6914000000, "total_liabilities": 9701000000, "total_equity": 2332000000, "shares_outstanding": 35367000, "goodwill_and_intangibles": 8106000000 }, "cash_flow": { "operating_cash_flow": 138000000, "capital_expenditure": 36000000, "free_cash_flow": 174000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136137, "ticker_id": 7438, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127000000", "ebitda": "347000000", "netIncome": "25000000", "grossProfit": "595000000", "depreciation": "None", "totalRevenue": "1132000000", "costOfRevenue": "537000000", "interestIncome": "None", "incomeBeforeTax": "14000000", "interestExpense": "113000000", "operatingIncome": "94000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "2965000000", "inventory": "14000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12047000000", "longTermDebt": "6742000000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5141000000", "reportedCurrency": "USD", "retainedEarnings": "3120000000", "totalLiabilities": "9701000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "1340000000", "currentLongTermDebt": "124000000", "longTermInvestments": "946000000", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10707000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6914000000", "totalShareholderEquity": "2332000000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "538000000", "totalCurrentLiabilities": "852000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "8849000000", "cashAndShortTermInvestments": "150000000", "commonStockSharesOutstanding": "35367000", "intangibleAssetsExcludingGoodwill": "5141000000", "cashAndCashEquivalentsAtCarryingValue": "150000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132000000, "cost_of_revenue": 537000000, "gross_profit": 595000000, "research_and_development": null, "selling_general_admin": 281000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": 220000000, "ebitda": 347000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": 14000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 8000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150000000, "short_term_investments": null, "net_receivables": 891000000, "inventory": 14000000, "other_current_assets": null, "total_current_assets": 1340000000, "net_ppe": null, "goodwill": 2965000000, "intangible_assets": 5141000000, "goodwill_and_intangibles": 8106000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10707000000, "total_assets": 12047000000, "short_term_debt": 172000000, "accounts_payable": 142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852000000, "long_term_debt": 6742000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8849000000, "total_liabilities": 9701000000, "total_debt": 6914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3120000000, "total_equity": 2332000000, "shares_outstanding": 35367000, "operating_cash_flow": 138000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270000000, "free_cash_flow": 174000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127000000", "ebitda": "347000000", "netIncome": "25000000", "grossProfit": "595000000", "depreciation": "None", "totalRevenue": "1132000000", "costOfRevenue": "537000000", "interestIncome": "None", "incomeBeforeTax": "14000000", "interestExpense": "113000000", "operatingIncome": "94000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "2965000000", "inventory": "14000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12047000000", "longTermDebt": "6742000000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5141000000", "reportedCurrency": "USD", "retainedEarnings": "3120000000", "totalLiabilities": "9701000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "1340000000", "currentLongTermDebt": "124000000", "longTermInvestments": "946000000", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10707000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6914000000", "totalShareholderEquity": "2332000000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "538000000", "totalCurrentLiabilities": "852000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "8849000000", "cashAndShortTermInvestments": "150000000", "commonStockSharesOutstanding": "35367000", "intangibleAssetsExcludingGoodwill": "5141000000", "cashAndCashEquivalentsAtCarryingValue": "150000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000000", "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": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "income_statement": { "revenue": 1240000000, "cost_of_revenue": 537000000, "gross_profit": 703000000, "ebit": 221000000, "ebitda": 483000000, "pretax_income": 110000000, "tax_provision": 35000000, "net_income": 96000000, "net_income_to_common": 96000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346000000, "total_current_assets": 1573000000, "total_assets": 12310000000, "short_term_debt": 173000000, "long_term_debt": 6771000000, "total_debt": 6944000000, "total_liabilities": 9747000000, "total_equity": 2543000000, "shares_outstanding": 36314000, "goodwill_and_intangibles": 8158000000 }, "cash_flow": { "operating_cash_flow": 185000000, "capital_expenditure": 41000000, "free_cash_flow": 226000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136138, "ticker_id": 7438, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:03.773431+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221000000", "ebitda": "483000000", "netIncome": "96000000", "grossProfit": "703000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "537000000", "interestIncome": "None", "incomeBeforeTax": "110000000", "interestExpense": "111000000", "operatingIncome": "179000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000000", "sellingGeneralAndAdministrative": "262000000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "2961000000", "inventory": "14000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12310000000", "longTermDebt": "6771000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5197000000", "reportedCurrency": "USD", "retainedEarnings": "3142000000", "totalLiabilities": "9747000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "124000000", "longTermInvestments": "927000000", "shortTermInvestments": "None", "currentNetReceivables": "944000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10737000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545000000", "shortLongTermDebtTotal": "6944000000", "totalShareholderEquity": "2543000000", "capitalLeaseObligations": "49000000", "otherCurrentLiabilities": "536000000", "totalCurrentLiabilities": "836000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "8911000000", "cashAndShortTermInvestments": "346000000", "commonStockSharesOutstanding": "36314000", "intangibleAssetsExcludingGoodwill": "5197000000", "cashAndCashEquivalentsAtCarryingValue": "346000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240000000, "cost_of_revenue": 537000000, "gross_profit": 703000000, "research_and_development": null, "selling_general_admin": 262000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221000000, "depreciation_amortisation": 262000000, "ebitda": 483000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 110000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 96000000, "net_income_continuing_ops": 75000000, "net_income_to_common": 96000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346000000, "short_term_investments": null, "net_receivables": 944000000, "inventory": 14000000, "other_current_assets": null, "total_current_assets": 1573000000, "net_ppe": null, "goodwill": 2961000000, "intangible_assets": 5197000000, "goodwill_and_intangibles": 8158000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10737000000, "total_assets": 12310000000, "short_term_debt": 173000000, "accounts_payable": 127000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836000000, "long_term_debt": 6771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8911000000, "total_liabilities": 9747000000, "total_debt": 6944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3142000000, "total_equity": 2543000000, "shares_outstanding": 36314000, "operating_cash_flow": 185000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215000000, "free_cash_flow": 226000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221000000", "ebitda": "483000000", "netIncome": "96000000", "grossProfit": "703000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "537000000", "interestIncome": "None", "incomeBeforeTax": "110000000", "interestExpense": "111000000", "operatingIncome": "179000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262000000", "sellingGeneralAndAdministrative": "262000000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "2961000000", "inventory": "14000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12310000000", "longTermDebt": "6771000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5197000000", "reportedCurrency": "USD", "retainedEarnings": "3142000000", "totalLiabilities": "9747000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "1573000000", "currentLongTermDebt": "124000000", "longTermInvestments": "927000000", "shortTermInvestments": "None", "currentNetReceivables": "944000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10737000000", "currentAccountsPayable": "127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545000000", "shortLongTermDebtTotal": "6944000000", "totalShareholderEquity": "2543000000", "capitalLeaseObligations": "49000000", "otherCurrentLiabilities": "536000000", "totalCurrentLiabilities": "836000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "8911000000", "cashAndShortTermInvestments": "346000000", "commonStockSharesOutstanding": "36314000", "intangibleAssetsExcludingGoodwill": "5197000000", "cashAndCashEquivalentsAtCarryingValue": "346000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }