{ "ticker": { "uuid": "6bc2b842-4d8f-4c22-9561-1b2eb6d084d4", "symbol": "SBAC", "name": "SBA Communications Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/6bc2b842-4d8f-4c22-9561-1b2eb6d084d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6bc2b842-4d8f-4c22-9561-1b2eb6d084d4/" }, "ticker_metadata": { "id": 8127, "uuid": "6bc2b842-4d8f-4c22-9561-1b2eb6d084d4", "symbol": "SBAC", "name": "SBA Communications Corp", "asset_type": "equity", "market_cap": 21233816000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "SBA Communications Corporation is a real estate investment trust which owns and operates wireless infrastructure in the United States, Canada, Central America, South America, and South Africa.", "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": "6bc2b842-4d8f-4c22-9561-1b2eb6d084d4", "symbol": "SBAC", "name": "SBA Communications Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/6bc2b842-4d8f-4c22-9561-1b2eb6d084d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6bc2b842-4d8f-4c22-9561-1b2eb6d084d4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.14, "quality": 0.83, "momentum": 0.2, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 208.02, "market_cap": 22073210220, "pe_ratio": 21.6887, "earnings_yield": 0.0461, "ebitda_to_ev": 0.0593, "shareholder_yield": 0.0223, "roe": -0.2142, "piotroski_f_score": 7, "momentum_12_1": -0.0164, "volatility_252d": 0.3484 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:22.405563+00:00", "batch_id": "" }, "size": { "price_close": 208.02, "market_cap": 22073210220, "market_cap_usd": 22073210220, "enterprise_value": 35010064220, "shares_outstanding": 106111000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.6887, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 7.7332, "pcf_ratio": 17.7261, "pfcf_ratio": 14.9925, "ev_ebitda": 16.8547, "ev_ebit": 20.7525, "ev_sales": 12.2656, "ev_fcf": 23.7795, "earnings_yield": 0.0461, "fcf_yield": 0.0421, "price_to_sales": 7.7332, "price_to_book": null, "price_to_cashflow": 17.7261, "ebitda_to_ev": 0.0593, "sales_yield": 0.0815 }, "yield": { "dividend_yield": 0.0223, "buyback_yield": 0, "shareholder_yield": 0.0223, "debt_paydown_yield": null, "total_yield": 0.0223 }, "quality": { "gross_margin": 0.6362, "operating_margin": 0.591, "net_margin": 0.3566, "ebitda_margin": 0.7277, "fcf_margin": 0.5158, "roe": -0.2142, "roa": 0.0868, "roic": 0.1728, "roc_greenblatt": null, "asset_turnover": 0.2435, "cash_conversion": 1.4466, "accruals_ratio": -0.0194, "sbc_to_revenue": 0.0277, "piotroski_f_score": 7, "altman_z_score": 0.37, "earnings_stability_5y": 0.2874, "revenue_stability_5y": 0.1316, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1549, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.4667, "net_debt_to_ebitda": 6.2281, "debt_to_assets": 1.1317, "interest_coverage": 3.3771, "current_ratio": 0.1463, "quick_ratio": 0.1393, "net_debt": 12936854000, "local_beta": -0.0002, "volatility_252d": 0.3484, "volatility_60d": 0.8469, "max_drawdown_12m": -0.2734, "risk_adjusted_momentum": -0.047 }, "growth": { "revenue_growth_1y": 0.0627, "revenue_growth_3y_cagr": 0.0225, "revenue_growth_5y_cagr": 0.0621, "eps_growth_1y": 0.2476, "eps_growth_3y_cagr": 0.3168, "eps_growth_5y_cagr": 1.1287, "fcf_growth_1y": -0.055, "book_value_growth_1y": null, "revenue_growth": 0.0627, "earnings_growth": 0.2476 }, "momentum": { "price_return_1m": -0.0407, "price_return_3m": 0.0717, "price_return_6m": 0.1113, "price_return_9m": 0.0715, "price_return_12m": -0.0564, "price_return_12m_ex1m": -0.0164, "momentum_6m": 0.1113, "momentum_12m": -0.0564, "momentum_12_1": -0.0164, "distance_from_52w_high": -0.0897, "distance_from_52w_low": 0.2528, "relative_strength": -0.2144 }, "raw_ttm": { "revenue_ttm": 2854329000, "gross_profit_ttm": 1815848000, "ebit_ttm": 1687028000, "ebitda_ttm": 2077166000, "net_income_ttm": 1017730000, "eps_diluted_ttm": 9.5912, "operating_cash_flow_ttm": 1245238000, "capital_expenditure_ttm": 227043000, "fcf_ttm": 1472281000, "dividends_paid_ttm": 491932000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 499556000, "cash_and_equivalents": 327837000, "total_current_assets": 489311000, "total_current_liabilities": 3345690000, "net_ppe": null, "total_assets": 11720844000, "total_debt": 13264691000, "total_equity": -4751645000, "net_working_capital": -195725000, "book_value_per_share": -44.7799, "retained_earnings": -7200856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7631685000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 72, "rank_ev_ebitda": 70, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 72, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 85, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 29, "rank_fcf_margin": 15, "rank_piotroski": 14, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 71 }, "composites": { "value_composite": 86, "quality_composite": 17, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 85, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.3409, "os_score": 0.15, "value_percentile": 0.14, "quality_percentile": 0.83, "momentum_percentile": 0.2, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2623, "ticker_id": 8127, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:22.405563+00:00", "batch_id": "", "os_score_delta": null, "price_close": 208.02, "market_cap": 22073210220, "market_cap_usd": 22073210220, "enterprise_value": 35010064220, "shares_outstanding": 106111000, "fx_rate_to_usd": null, "pe_ratio": 21.6886701, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 7.73323966, "pcf_ratio": 17.72609752, "pfcf_ratio": 14.99252535, "ev_ebitda": 16.85472621, "ev_ebit": 20.75250928, "ev_sales": 12.26560226, "ev_fcf": 23.7794716, "earnings_yield": 0.04610702, "fcf_yield": 0.04205308, "dividend_yield": 0.02228638, "buyback_yield": 0, "shareholder_yield": 0.02228638, "debt_paydown_yield": null, "total_yield": 0.02228638, "gross_margin": 0.63617334, "operating_margin": 0.59104189, "net_margin": 0.35655665, "ebitda_margin": 0.7277248, "fcf_margin": 0.51580634, "roe": -0.21418477, "roa": 0.08683078, "roic": 0.17282954, "roc_greenblatt": null, "asset_turnover": 0.24352589, "cash_conversion": 1.44663221, "accruals_ratio": -0.01941055, "sbc_to_revenue": 0.02766219, "debt_to_equity": -3.46669185, "net_debt_to_ebitda": 6.22812717, "debt_to_assets": 1.13171807, "interest_coverage": 3.37705482, "current_ratio": 0.14625115, "quick_ratio": 0.13927919, "net_debt": 12936854000, "revenue_growth_1y": 0.06266111, "revenue_growth_3y_cagr": 0.02248757, "revenue_growth_5y_cagr": 0.06207787, "eps_growth_1y": 0.24763707, "eps_growth_3y_cagr": 0.31682488, "eps_growth_5y_cagr": 1.12872699, "fcf_growth_1y": -0.05504227, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 0.36996131, "earnings_stability_5y": 0.287403, "revenue_stability_5y": 0.13161, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04072558, "price_return_3m": 0.07170678, "price_return_6m": 0.1112785, "price_return_9m": 0.07151743, "price_return_12m": -0.05642233, "price_return_12m_ex1m": -0.01636315, "distance_from_52w_high": -0.08969972, "distance_from_52w_low": 0.25275293, "relative_strength": -0.21436338, "local_beta": -0.0002, "volatility_252d": 0.34845, "volatility_60d": 0.846915, "max_drawdown_12m": -0.27336009, "revenue_ttm": 2854329000, "gross_profit_ttm": 1815848000, "ebit_ttm": 1687028000, "ebitda_ttm": 2077166000, "net_income_ttm": 1017730000, "eps_diluted_ttm": 9.59118282, "operating_cash_flow_ttm": 1245238000, "capital_expenditure_ttm": 227043000, "fcf_ttm": 1472281000, "dividends_paid_ttm": 491932000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 499556000, "cash_and_equivalents": 327837000, "total_current_assets": 489311000, "total_current_liabilities": 3345690000, "net_ppe": null, "total_assets": 11720844000, "total_debt": 13264691000, "total_equity": -4751645000, "net_working_capital": -195725000, "book_value_per_share": -44.77994741, "retained_earnings": -7200856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7631685000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 72, "rank_ev_ebitda": 70, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 72, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 85, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 29, "rank_fcf_margin": 15, "rank_piotroski": 14, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 71, "value_composite": 86, "quality_composite": 17, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 85, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 208.02, "os": 0.15, "value": 0.14, "quality": 0.83, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.6887, "earnings_yield": 0.0461, "shareholder_yield": 0.0223, "roe": -0.2142, "momentum_12_1": -0.0164, "complete_fields": { "id": 2623, "ticker_id": 8127, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:22.405563+00:00", "batch_id": "", "os_score_delta": null, "price_close": 208.02, "market_cap": 22073210220, "market_cap_usd": 22073210220, "enterprise_value": 35010064220, "shares_outstanding": 106111000, "fx_rate_to_usd": null, "pe_ratio": 21.6886701, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 7.73323966, "pcf_ratio": 17.72609752, "pfcf_ratio": 14.99252535, "ev_ebitda": 16.85472621, "ev_ebit": 20.75250928, "ev_sales": 12.26560226, "ev_fcf": 23.7794716, "earnings_yield": 0.04610702, "fcf_yield": 0.04205308, "dividend_yield": 0.02228638, "buyback_yield": 0, "shareholder_yield": 0.02228638, "debt_paydown_yield": null, "total_yield": 0.02228638, "gross_margin": 0.63617334, "operating_margin": 0.59104189, "net_margin": 0.35655665, "ebitda_margin": 0.7277248, "fcf_margin": 0.51580634, "roe": -0.21418477, "roa": 0.08683078, "roic": 0.17282954, "roc_greenblatt": null, "asset_turnover": 0.24352589, "cash_conversion": 1.44663221, "accruals_ratio": -0.01941055, "sbc_to_revenue": 0.02766219, "debt_to_equity": -3.46669185, "net_debt_to_ebitda": 6.22812717, "debt_to_assets": 1.13171807, "interest_coverage": 3.37705482, "current_ratio": 0.14625115, "quick_ratio": 0.13927919, "net_debt": 12936854000, "revenue_growth_1y": 0.06266111, "revenue_growth_3y_cagr": 0.02248757, "revenue_growth_5y_cagr": 0.06207787, "eps_growth_1y": 0.24763707, "eps_growth_3y_cagr": 0.31682488, "eps_growth_5y_cagr": 1.12872699, "fcf_growth_1y": -0.05504227, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 0.36996131, "earnings_stability_5y": 0.287403, "revenue_stability_5y": 0.13161, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04072558, "price_return_3m": 0.07170678, "price_return_6m": 0.1112785, "price_return_9m": 0.07151743, "price_return_12m": -0.05642233, "price_return_12m_ex1m": -0.01636315, "distance_from_52w_high": -0.08969972, "distance_from_52w_low": 0.25275293, "relative_strength": -0.21436338, "local_beta": -0.0002, "volatility_252d": 0.34845, "volatility_60d": 0.846915, "max_drawdown_12m": -0.27336009, "revenue_ttm": 2854329000, "gross_profit_ttm": 1815848000, "ebit_ttm": 1687028000, "ebitda_ttm": 2077166000, "net_income_ttm": 1017730000, "eps_diluted_ttm": 9.59118282, "operating_cash_flow_ttm": 1245238000, "capital_expenditure_ttm": 227043000, "fcf_ttm": 1472281000, "dividends_paid_ttm": 491932000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 499556000, "cash_and_equivalents": 327837000, "total_current_assets": 489311000, "total_current_liabilities": 3345690000, "net_ppe": null, "total_assets": 11720844000, "total_debt": 13264691000, "total_equity": -4751645000, "net_working_capital": -195725000, "book_value_per_share": -44.77994741, "retained_earnings": -7200856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -7631685000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 57, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 87, "rank_pcf": 72, "rank_ev_ebitda": 70, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 72, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 34, "rank_roe": 85, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 29, "rank_fcf_margin": 15, "rank_piotroski": 14, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 2, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 71, "value_composite": 86, "quality_composite": 17, "momentum_composite": 80, "growth_composite": 8, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 85, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2815139000, "cost_of_revenue": 1643872000, "gross_profit": 1171267000, "ebit": 1709948000, "ebitda": 2186398000, "pretax_income": 1242038000, "tax_provision": 187582000, "net_income": 1053632000, "net_income_to_common": 1053632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432372000, "total_current_assets": 1102954000, "total_assets": 11575012000, "short_term_debt": 2235406000, "long_term_debt": 10964466000, "total_debt": 13199872000, "total_liabilities": 16350269000, "total_equity": -4853519000, "shares_outstanding": 107533000, "goodwill_and_intangibles": 2882117000 }, "cash_flow": { "operating_cash_flow": 1291328000, "capital_expenditure": 224819000, "free_cash_flow": 1516147000, "dividends_paid": 479012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164471, "ticker_id": 8127, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1709948000", "ebitda": "2186398000", "netIncome": "1053632000", "grossProfit": "1171267000", "depreciation": "None", "totalRevenue": "2815139000", "costOfRevenue": "1643872000", "interestIncome": "31676000", "incomeBeforeTax": "1242038000", "interestExpense": "467910000", "operatingIncome": "1370106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187582000", "reportedCurrency": "USD", "netInterestIncome": "-466957000", "nonInterestIncome": "None", "operatingExpenses": "-198839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1643872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476450000", "sellingGeneralAndAdministrative": "277611000", "netIncomeFromContinuingOperations": "1054456000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "11575012000", "longTermDebt": "10964466000", "shortTermDebt": "2235406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2882117000", "reportedCurrency": "USD", "retainedEarnings": "-7249905000", "totalLiabilities": "16350269000", "otherCurrentAssets": "337607000", "totalCurrentAssets": "1102954000", "currentLongTermDebt": "1935802000", "longTermInvestments": "21053000", "shortTermInvestments": "6648000", "currentNetReceivables": "663934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10472058000", "currentAccountsPayable": "73034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15319130000", "totalShareholderEquity": "-4853519000", "capitalLeaseObligations": "2418862000", "otherCurrentLiabilities": "-190343000", "totalCurrentLiabilities": "2235406000", "otherNonCurrentLiabilities": "588244000", "totalNonCurrentLiabilities": "14114863000", "cashAndShortTermInvestments": "432372000", "commonStockSharesOutstanding": "107533000", "intangibleAssetsExcludingGoodwill": "2882117000", "cashAndCashEquivalentsAtCarryingValue": "432372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1025509000", "profitLoss": "None", "dividendPayout": "479012000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1291328000", "capitalExpenditures": "224819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1663575000", "cashflowFromInvestment": "-601829000", "stockBasedCompensation": "75734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "479012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-497805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2815139000, "cost_of_revenue": 1643872000, "gross_profit": 1171267000, "research_and_development": null, "selling_general_admin": 277611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1709948000, "depreciation_amortisation": 476450000, "ebitda": 2186398000, "interest_expense": 467910000, "interest_income": null, "other_non_operating": null, "pretax_income": 1242038000, "tax_provision": 187582000, "effective_tax_rate": null, "net_income": 1053632000, "net_income_continuing_ops": 1054456000, "net_income_to_common": 1053632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432372000, "short_term_investments": 6648000, "net_receivables": 663934000, "inventory": null, "other_current_assets": null, "total_current_assets": 1102954000, "net_ppe": null, "goodwill": null, "intangible_assets": 2882117000, "goodwill_and_intangibles": 2882117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10472058000, "total_assets": 11575012000, "short_term_debt": 2235406000, "accounts_payable": 73034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2235406000, "long_term_debt": 10964466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14114863000, "total_liabilities": 16350269000, "total_debt": 13199872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7249905000, "total_equity": -4853519000, "shares_outstanding": 107533000, "operating_cash_flow": 1291328000, "stock_based_compensation": 75734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -601829000, "dividends_paid": 479012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1663575000, "free_cash_flow": 1516147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1709948000", "ebitda": "2186398000", "netIncome": "1053632000", "grossProfit": "1171267000", "depreciation": "None", "totalRevenue": "2815139000", "costOfRevenue": "1643872000", "interestIncome": "31676000", "incomeBeforeTax": "1242038000", "interestExpense": "467910000", "operatingIncome": "1370106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187582000", "reportedCurrency": "USD", "netInterestIncome": "-466957000", "nonInterestIncome": "None", "operatingExpenses": "-198839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1643872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476450000", "sellingGeneralAndAdministrative": "277611000", "netIncomeFromContinuingOperations": "1054456000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "11575012000", "longTermDebt": "10964466000", "shortTermDebt": "2235406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2882117000", "reportedCurrency": "USD", "retainedEarnings": "-7249905000", "totalLiabilities": "16350269000", "otherCurrentAssets": "337607000", "totalCurrentAssets": "1102954000", "currentLongTermDebt": "1935802000", "longTermInvestments": "21053000", "shortTermInvestments": "6648000", "currentNetReceivables": "663934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10472058000", "currentAccountsPayable": "73034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15319130000", "totalShareholderEquity": "-4853519000", "capitalLeaseObligations": "2418862000", "otherCurrentLiabilities": "-190343000", "totalCurrentLiabilities": "2235406000", "otherNonCurrentLiabilities": "588244000", "totalNonCurrentLiabilities": "14114863000", "cashAndShortTermInvestments": "432372000", "commonStockSharesOutstanding": "107533000", "intangibleAssetsExcludingGoodwill": "2882117000", "cashAndCashEquivalentsAtCarryingValue": "432372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1025509000", "profitLoss": "None", "dividendPayout": "479012000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1291328000", "capitalExpenditures": "224819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1663575000", "cashflowFromInvestment": "-601829000", "stockBasedCompensation": "75734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "479012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-497805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292285000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2679634000, "cost_of_revenue": 607673000, "gross_profit": 2071960999, "ebit": 1525063000, "ebitda": 1794580000, "pretax_income": 772666000, "tax_provision": 23989000, "net_income": 749536000, "net_income_to_common": 749536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189841000, "total_current_assets": 1978720000, "total_assets": 11417336000, "short_term_debt": 1448930000, "long_term_debt": 12403825000, "total_debt": 13852755000, "total_liabilities": 16473142000, "total_equity": -5109938000, "shares_outstanding": 108080000, "goodwill_and_intangibles": 2388707000 }, "cash_flow": { "operating_cash_flow": 1334866000, "capital_expenditure": 228149000, "free_cash_flow": 1563015000, "dividends_paid": 424191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164476, "ticker_id": 8127, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1525063000", "ebitda": "1794580000", "netIncome": "749536000", "grossProfit": "2071960999", "depreciation": "None", "totalRevenue": "2679634000", "costOfRevenue": "607673000", "interestIncome": "41962000", "incomeBeforeTax": "772666000", "interestExpense": "427439000", "operatingIncome": "1435763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23989000", "reportedCurrency": "USD", "netInterestIncome": "-406742000", "nonInterestIncome": "None", "operatingExpenses": "636198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269517000", "sellingGeneralAndAdministrative": "258756000", "netIncomeFromContinuingOperations": "748677000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11417336000", "longTermDebt": "12403825000", "shortTermDebt": "1448930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2388707000", "reportedCurrency": "USD", "retainedEarnings": "-7326189000", "totalLiabilities": "16473142000", "otherCurrentAssets": "1249812000", "totalCurrentAssets": "1978720000", "currentLongTermDebt": "1187913000", "longTermInvestments": "20779000", "shortTermInvestments": "254534000", "currentNetReceivables": "284533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9438616000", "currentAccountsPayable": "59549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756194000", "totalShareholderEquity": "-5109938000", "capitalLeaseObligations": "2164456000", "otherCurrentLiabilities": "154945000", "totalCurrentLiabilities": "1797936000", "otherNonCurrentLiabilities": "367942000", "totalNonCurrentLiabilities": "14675206000", "cashAndShortTermInvestments": "189841000", "commonStockSharesOutstanding": "108080000", "intangibleAssetsExcludingGoodwill": "2388707000", "cashAndCashEquivalentsAtCarryingValue": "189841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748677000", "profitLoss": "None", "dividendPayout": "424191000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1334866000", "capitalExpenditures": "228149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645742000", "cashflowFromInvestment": "-809310000", "stockBasedCompensation": "74374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2679634000, "cost_of_revenue": 607673000, "gross_profit": 2071960999, "research_and_development": null, "selling_general_admin": 258756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1525063000, "depreciation_amortisation": 269517000, "ebitda": 1794580000, "interest_expense": 427439000, "interest_income": null, "other_non_operating": null, "pretax_income": 772666000, "tax_provision": 23989000, "effective_tax_rate": null, "net_income": 749536000, "net_income_continuing_ops": 748677000, "net_income_to_common": 749536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189841000, "short_term_investments": 254534000, "net_receivables": 284533000, "inventory": null, "other_current_assets": null, "total_current_assets": 1978720000, "net_ppe": null, "goodwill": null, "intangible_assets": 2388707000, "goodwill_and_intangibles": 2388707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9438616000, "total_assets": 11417336000, "short_term_debt": 1448930000, "accounts_payable": 59549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1797936000, "long_term_debt": 12403825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14675206000, "total_liabilities": 16473142000, "total_debt": 13852755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7326189000, "total_equity": -5109938000, "shares_outstanding": 108080000, "operating_cash_flow": 1334866000, "stock_based_compensation": 74374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -809310000, "dividends_paid": 424191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 645742000, "free_cash_flow": 1563015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1525063000", "ebitda": "1794580000", "netIncome": "749536000", "grossProfit": "2071960999", "depreciation": "None", "totalRevenue": "2679634000", "costOfRevenue": "607673000", "interestIncome": "41962000", "incomeBeforeTax": "772666000", "interestExpense": "427439000", "operatingIncome": "1435763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23989000", "reportedCurrency": "USD", "netInterestIncome": "-406742000", "nonInterestIncome": "None", "operatingExpenses": "636198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269517000", "sellingGeneralAndAdministrative": "258756000", "netIncomeFromContinuingOperations": "748677000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11417336000", "longTermDebt": "12403825000", "shortTermDebt": "1448930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2388707000", "reportedCurrency": "USD", "retainedEarnings": "-7326189000", "totalLiabilities": "16473142000", "otherCurrentAssets": "1249812000", "totalCurrentAssets": "1978720000", "currentLongTermDebt": "1187913000", "longTermInvestments": "20779000", "shortTermInvestments": "254534000", "currentNetReceivables": "284533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9438616000", "currentAccountsPayable": "59549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756194000", "totalShareholderEquity": "-5109938000", "capitalLeaseObligations": "2164456000", "otherCurrentLiabilities": "154945000", "totalCurrentLiabilities": "1797936000", "otherNonCurrentLiabilities": "367942000", "totalNonCurrentLiabilities": "14675206000", "cashAndShortTermInvestments": "189841000", "commonStockSharesOutstanding": "108080000", "intangibleAssetsExcludingGoodwill": "2388707000", "cashAndCashEquivalentsAtCarryingValue": "189841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748677000", "profitLoss": "None", "dividendPayout": "424191000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1334866000", "capitalExpenditures": "228149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645742000", "cashflowFromInvestment": "-809310000", "stockBasedCompensation": "74374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269517000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2711584000, "cost_of_revenue": 634293000, "gross_profit": 2077291000, "ebit": 1075140000, "ebitda": 1791449000, "pretax_income": 548503000, "tax_provision": 51088000, "net_income": 501812000, "net_income_to_common": 501812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208547000, "total_current_assets": 484267000, "total_assets": 10178441000, "short_term_debt": 916609000, "long_term_debt": 11681170000, "total_debt": 12597779000, "total_liabilities": 15314276000, "total_equity": -5170882000, "shares_outstanding": 108907000, "goodwill_and_intangibles": 2455597000 }, "cash_flow": { "operating_cash_flow": 1544393000, "capital_expenditure": 236698000, "free_cash_flow": 1781091000, "dividends_paid": 369960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164481, "ticker_id": 8127, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1075140000", "ebitda": "1791449000", "netIncome": "501812000", "grossProfit": "2077291000", "depreciation": "None", "totalRevenue": "2711584000", "costOfRevenue": "634293000", "interestIncome": "16020000", "incomeBeforeTax": "548503000", "interestExpense": "436241000", "operatingIncome": "923659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51088000", "reportedCurrency": "USD", "netInterestIncome": "-447459000", "nonInterestIncome": "None", "operatingExpenses": "1153632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716309000", "sellingGeneralAndAdministrative": "271024000", "netIncomeFromContinuingOperations": "490465000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10178441000", "longTermDebt": "11681170000", "shortTermDebt": "916609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2455597000", "reportedCurrency": "USD", "retainedEarnings": "-7450824000", "totalLiabilities": "15314276000", "otherCurrentAssets": "72548000", "totalCurrentAssets": "484267000", "currentLongTermDebt": "643145000", "longTermInvestments": "24540000", "shortTermInvestments": "1046000", "currentNetReceivables": "202126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9694174000", "currentAccountsPayable": "42202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14463465000", "totalShareholderEquity": "-5170882000", "capitalLeaseObligations": "2139150000", "otherCurrentLiabilities": "161631000", "totalCurrentLiabilities": "1363259000", "otherNonCurrentLiabilities": "404161000", "totalNonCurrentLiabilities": "13951017000", "cashAndShortTermInvestments": "208547000", "commonStockSharesOutstanding": "108907000", "intangibleAssetsExcludingGoodwill": "2455597000", "cashAndCashEquivalentsAtCarryingValue": "208547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501812000", "profitLoss": "None", "dividendPayout": "369960000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44386000", "operatingCashflow": "1544393000", "capitalExpenditures": "236698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1017218000", "cashflowFromInvestment": "-468246000", "stockBasedCompensation": "87919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "736515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2711584000, "cost_of_revenue": 634293000, "gross_profit": 2077291000, "research_and_development": 0.2, "selling_general_admin": 271024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1075140000, "depreciation_amortisation": 716309000, "ebitda": 1791449000, "interest_expense": 436241000, "interest_income": null, "other_non_operating": null, "pretax_income": 548503000, "tax_provision": 51088000, "effective_tax_rate": null, "net_income": 501812000, "net_income_continuing_ops": 490465000, "net_income_to_common": 501812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208547000, "short_term_investments": 1046000, "net_receivables": 202126000, "inventory": 1, "other_current_assets": null, "total_current_assets": 484267000, "net_ppe": null, "goodwill": null, "intangible_assets": 2455597000, "goodwill_and_intangibles": 2455597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9694174000, "total_assets": 10178441000, "short_term_debt": 916609000, "accounts_payable": 42202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1363259000, "long_term_debt": 11681170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13951017000, "total_liabilities": 15314276000, "total_debt": 12597779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7450824000, "total_equity": -5170882000, "shares_outstanding": 108907000, "operating_cash_flow": 1544393000, "stock_based_compensation": 87919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468246000, "dividends_paid": 369960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1017218000, "free_cash_flow": 1781091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1075140000", "ebitda": "1791449000", "netIncome": "501812000", "grossProfit": "2077291000", "depreciation": "None", "totalRevenue": "2711584000", "costOfRevenue": "634293000", "interestIncome": "16020000", "incomeBeforeTax": "548503000", "interestExpense": "436241000", "operatingIncome": "923659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "51088000", "reportedCurrency": "USD", "netInterestIncome": "-447459000", "nonInterestIncome": "None", "operatingExpenses": "1153632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716309000", "sellingGeneralAndAdministrative": "271024000", "netIncomeFromContinuingOperations": "490465000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10178441000", "longTermDebt": "11681170000", "shortTermDebt": "916609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2455597000", "reportedCurrency": "USD", "retainedEarnings": "-7450824000", "totalLiabilities": "15314276000", "otherCurrentAssets": "72548000", "totalCurrentAssets": "484267000", "currentLongTermDebt": "643145000", "longTermInvestments": "24540000", "shortTermInvestments": "1046000", "currentNetReceivables": "202126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9694174000", "currentAccountsPayable": "42202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14463465000", "totalShareholderEquity": "-5170882000", "capitalLeaseObligations": "2139150000", "otherCurrentLiabilities": "161631000", "totalCurrentLiabilities": "1363259000", "otherNonCurrentLiabilities": "404161000", "totalNonCurrentLiabilities": "13951017000", "cashAndShortTermInvestments": "208547000", "commonStockSharesOutstanding": "108907000", "intangibleAssetsExcludingGoodwill": "2455597000", "cashAndCashEquivalentsAtCarryingValue": "208547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501812000", "profitLoss": "None", "dividendPayout": "369960000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44386000", "operatingCashflow": "1544393000", "capitalExpenditures": "236698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1017218000", "cashflowFromInvestment": "-468246000", "stockBasedCompensation": "87919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "736515000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2633454000, "cost_of_revenue": 695457000, "gross_profit": 1937997000, "ebit": 968237000, "ebitda": 1675813000, "pretax_income": 525842999, "tax_provision": 66044000, "net_income": 461429000, "net_income_to_common": 461429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143708000, "total_current_assets": 482733000, "total_assets": 10585041000, "short_term_debt": 286365000, "long_term_debt": 12844162000, "total_debt": 13130527000, "total_liabilities": 15829621000, "total_equity": -5276315000, "shares_outstanding": 109386000, "goodwill_and_intangibles": 2776472000 }, "cash_flow": { "operating_cash_flow": 1317700000, "capital_expenditure": 214443000, "free_cash_flow": 1532143000, "dividends_paid": 306766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164486, "ticker_id": 8127, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "968237000", "ebitda": "1675813000", "netIncome": "461429000", "grossProfit": "1937997000", "depreciation": "None", "totalRevenue": "2633454000", "costOfRevenue": "695457000", "interestIncome": "10133000", "incomeBeforeTax": "525842999", "interestExpense": "399893000", "operatingIncome": "925408000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66044000", "reportedCurrency": "USD", "netInterestIncome": "-409595000", "nonInterestIncome": "None", "operatingExpenses": "1012589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "328000", "costofGoodsAndServicesSold": "695457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "707576000", "sellingGeneralAndAdministrative": "261853000", "netIncomeFromContinuingOperations": "459799000" }, "balance": { "goodwill": "None", "inventory": "41959000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10585041000", "longTermDebt": "12844162000", "shortTermDebt": "286365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2776472000", "reportedCurrency": "USD", "retainedEarnings": "-7482061000", "totalLiabilities": "15829621000", "otherCurrentAssets": "73248000", "totalCurrentAssets": "482733000", "currentLongTermDebt": "24000000", "longTermInvestments": "40696000", "shortTermInvestments": "1331000", "currentNetReceivables": "264446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10102308000", "currentAccountsPayable": "51427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2713727000", "shortLongTermDebtTotal": "15171155000", "totalShareholderEquity": "-5276315000", "capitalLeaseObligations": "2302993000", "otherCurrentLiabilities": "160165000", "totalCurrentLiabilities": "696764000", "otherNonCurrentLiabilities": "248067000", "totalNonCurrentLiabilities": "15132857000", "cashAndShortTermInvestments": "143708000", "commonStockSharesOutstanding": "109386000", "intangibleAssetsExcludingGoodwill": "2776472000", "cashAndCashEquivalentsAtCarryingValue": "143708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "459799000", "profitLoss": "None", "dividendPayout": "306766000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "81351000", "operatingCashflow": "1317700000", "capitalExpenditures": "214443000", "changeInReceivables": "-81351000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167474000", "cashflowFromInvestment": "-1393654000", "stockBasedCompensation": "99908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-243428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "707576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2633454000, "cost_of_revenue": 695457000, "gross_profit": 1937997000, "research_and_development": 0.2, "selling_general_admin": 261853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 968237000, "depreciation_amortisation": 707576000, "ebitda": 1675813000, "interest_expense": 399893000, "interest_income": null, "other_non_operating": null, "pretax_income": 525842999, "tax_provision": 66044000, "effective_tax_rate": null, "net_income": 461429000, "net_income_continuing_ops": 459799000, "net_income_to_common": 461429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143708000, "short_term_investments": 1331000, "net_receivables": 264446000, "inventory": 41959000, "other_current_assets": null, "total_current_assets": 482733000, "net_ppe": null, "goodwill": null, "intangible_assets": 2776472000, "goodwill_and_intangibles": 2776472000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10102308000, "total_assets": 10585041000, "short_term_debt": 286365000, "accounts_payable": 51427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696764000, "long_term_debt": 12844162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15132857000, "total_liabilities": 15829621000, "total_debt": 13130527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7482061000, "total_equity": -5276315000, "shares_outstanding": 109386000, "operating_cash_flow": 1317700000, "stock_based_compensation": 99908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1393654000, "dividends_paid": 306766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167474000, "free_cash_flow": 1532143000, "net_change_in_cash": -243428000 }, "raw_data": { "income": { "ebit": "968237000", "ebitda": "1675813000", "netIncome": "461429000", "grossProfit": "1937997000", "depreciation": "None", "totalRevenue": "2633454000", "costOfRevenue": "695457000", "interestIncome": "10133000", "incomeBeforeTax": "525842999", "interestExpense": "399893000", "operatingIncome": "925408000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66044000", "reportedCurrency": "USD", "netInterestIncome": "-409595000", "nonInterestIncome": "None", "operatingExpenses": "1012589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "328000", "costofGoodsAndServicesSold": "695457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "707576000", "sellingGeneralAndAdministrative": "261853000", "netIncomeFromContinuingOperations": "459799000" }, "balance": { "goodwill": "None", "inventory": "41959000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10585041000", "longTermDebt": "12844162000", "shortTermDebt": "286365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2776472000", "reportedCurrency": "USD", "retainedEarnings": "-7482061000", "totalLiabilities": "15829621000", "otherCurrentAssets": "73248000", "totalCurrentAssets": "482733000", "currentLongTermDebt": "24000000", "longTermInvestments": "40696000", "shortTermInvestments": "1331000", "currentNetReceivables": "264446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10102308000", "currentAccountsPayable": "51427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2713727000", "shortLongTermDebtTotal": "15171155000", "totalShareholderEquity": "-5276315000", "capitalLeaseObligations": "2302993000", "otherCurrentLiabilities": "160165000", "totalCurrentLiabilities": "696764000", "otherNonCurrentLiabilities": "248067000", "totalNonCurrentLiabilities": "15132857000", "cashAndShortTermInvestments": "143708000", "commonStockSharesOutstanding": "109386000", "intangibleAssetsExcludingGoodwill": "2776472000", "cashAndCashEquivalentsAtCarryingValue": "143708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "459799000", "profitLoss": "None", "dividendPayout": "306766000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "81351000", "operatingCashflow": "1317700000", "capitalExpenditures": "214443000", "changeInReceivables": "-81351000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167474000", "cashflowFromInvestment": "-1393654000", "stockBasedCompensation": "99908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-243428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "707576000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2308834000, "cost_of_revenue": 573105000, "gross_profit": 1735729000, "ebit": 813657000, "ebitda": 1513818000, "pretax_income": 252564000, "tax_provision": 14940000, "net_income": 237624000, "net_income_to_common": 237624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367278000, "total_current_assets": 614446000, "total_assets": 9801699000, "short_term_debt": 262497000, "long_term_debt": 12278694000, "total_debt": 12541191000, "total_liabilities": 15067853000, "total_equity": -5283404000, "shares_outstanding": 111177000, "goodwill_and_intangibles": 2803247000 }, "cash_flow": { "operating_cash_flow": 1189859000, "capital_expenditure": 133638000, "free_cash_flow": 1323497000, "dividends_paid": 253580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164491, "ticker_id": 8127, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "813657000", "ebitda": "1513818000", "netIncome": "237624000", "grossProfit": "1735729000", "depreciation": "None", "totalRevenue": "2308834000", "costOfRevenue": "573105000", "interestIncome": "3448000", "incomeBeforeTax": "252564000", "interestExpense": "400004000", "operatingIncome": "782495000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14940000", "reportedCurrency": "USD", "netInterestIncome": "-416145000", "nonInterestIncome": "None", "operatingExpenses": "953234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-129927000", "costofGoodsAndServicesSold": "573105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700161000", "sellingGeneralAndAdministrative": "220029000", "netIncomeFromContinuingOperations": "237624000" }, "balance": { "goodwill": "None", "inventory": "79988000", "commonStock": "1089000", "currentDebt": "None", "investments": "None", "totalAssets": "9801699000", "longTermDebt": "12278694000", "shortTermDebt": "262497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2803247000", "reportedCurrency": "USD", "retainedEarnings": "-7203531000", "totalLiabilities": "15067853000", "otherCurrentAssets": "95596000", "totalCurrentAssets": "614446000", "currentLongTermDebt": "24000000", "longTermInvestments": "47889000", "shortTermInvestments": "778000", "currentNetReceivables": "150794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9187253000", "currentAccountsPayable": "34066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5808362000", "shortLongTermDebtTotal": "14522544000", "totalShareholderEquity": "-5283404000", "capitalLeaseObligations": "2219850000", "otherCurrentLiabilities": "113662000", "totalCurrentLiabilities": "616331000", "otherNonCurrentLiabilities": "191475000", "totalNonCurrentLiabilities": "14451522000", "cashAndShortTermInvestments": "367278000", "commonStockSharesOutstanding": "111177000", "intangibleAssetsExcludingGoodwill": "2803247000", "cashAndCashEquivalentsAtCarryingValue": "367278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237624000", "profitLoss": "None", "dividendPayout": "253580000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38237000", "operatingCashflow": "1189859000", "capitalExpenditures": "133638000", "changeInReceivables": "-38237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "339264000", "cashflowFromInvestment": "-1423260000", "stockBasedCompensation": "84403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "105900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-582578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2308834000, "cost_of_revenue": 573105000, "gross_profit": 1735729000, "research_and_development": 0.11, "selling_general_admin": 220029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 813657000, "depreciation_amortisation": 700161000, "ebitda": 1513818000, "interest_expense": 400004000, "interest_income": null, "other_non_operating": null, "pretax_income": 252564000, "tax_provision": 14940000, "effective_tax_rate": null, "net_income": 237624000, "net_income_continuing_ops": 237624000, "net_income_to_common": 237624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367278000, "short_term_investments": 778000, "net_receivables": 150794000, "inventory": 79988000, "other_current_assets": null, "total_current_assets": 614446000, "net_ppe": null, "goodwill": null, "intangible_assets": 2803247000, "goodwill_and_intangibles": 2803247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9187253000, "total_assets": 9801699000, "short_term_debt": 262497000, "accounts_payable": 34066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616331000, "long_term_debt": 12278694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14451522000, "total_liabilities": 15067853000, "total_debt": 12541191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7203531000, "total_equity": -5283404000, "shares_outstanding": 111177000, "operating_cash_flow": 1189859000, "stock_based_compensation": 84403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1423260000, "dividends_paid": 253580000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339264000, "free_cash_flow": 1323497000, "net_change_in_cash": 105900000 }, "raw_data": { "income": { "ebit": "813657000", "ebitda": "1513818000", "netIncome": "237624000", "grossProfit": "1735729000", "depreciation": "None", "totalRevenue": "2308834000", "costOfRevenue": "573105000", "interestIncome": "3448000", "incomeBeforeTax": "252564000", "interestExpense": "400004000", "operatingIncome": "782495000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14940000", "reportedCurrency": "USD", "netInterestIncome": "-416145000", "nonInterestIncome": "None", "operatingExpenses": "953234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-129927000", "costofGoodsAndServicesSold": "573105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700161000", "sellingGeneralAndAdministrative": "220029000", "netIncomeFromContinuingOperations": "237624000" }, "balance": { "goodwill": "None", "inventory": "79988000", "commonStock": "1089000", "currentDebt": "None", "investments": "None", "totalAssets": "9801699000", "longTermDebt": "12278694000", "shortTermDebt": "262497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2803247000", "reportedCurrency": "USD", "retainedEarnings": "-7203531000", "totalLiabilities": "15067853000", "otherCurrentAssets": "95596000", "totalCurrentAssets": "614446000", "currentLongTermDebt": "24000000", "longTermInvestments": "47889000", "shortTermInvestments": "778000", "currentNetReceivables": "150794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9187253000", "currentAccountsPayable": "34066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5808362000", "shortLongTermDebtTotal": "14522544000", "totalShareholderEquity": "-5283404000", "capitalLeaseObligations": "2219850000", "otherCurrentLiabilities": "113662000", "totalCurrentLiabilities": "616331000", "otherNonCurrentLiabilities": "191475000", "totalNonCurrentLiabilities": "14451522000", "cashAndShortTermInvestments": "367278000", "commonStockSharesOutstanding": "111177000", "intangibleAssetsExcludingGoodwill": "2803247000", "cashAndCashEquivalentsAtCarryingValue": "367278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237624000", "profitLoss": "None", "dividendPayout": "253580000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38237000", "operatingCashflow": "1189859000", "capitalExpenditures": "133638000", "changeInReceivables": "-38237000", "changeInExchangeRate": "None", "cashflowFromFinancing": "339264000", "cashflowFromInvestment": "-1423260000", "stockBasedCompensation": "84403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253580000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "105900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-582578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700161000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2083138000, "cost_of_revenue": 493110000, "gross_profit": 1590028000, "ebit": 672702000, "ebitda": 1394672000, "pretax_income": -17749000, "tax_provision": -41796000, "net_income": 24104000, "net_income_to_common": 24104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308560000, "total_current_assets": 472990000, "total_assets": 9158018000, "short_term_debt": 260037000, "long_term_debt": 11071796000, "total_debt": 11331833000, "total_liabilities": 13967206000, "total_equity": -4824382000, "shares_outstanding": 113465000, "goodwill_and_intangibles": 3156150000 }, "cash_flow": { "operating_cash_flow": 1126033000, "capital_expenditure": 128566000, "free_cash_flow": 1254599000, "dividends_paid": 207689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164496, "ticker_id": 8127, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "672702000", "ebitda": "1394672000", "netIncome": "24104000", "grossProfit": "1590028000", "depreciation": "None", "totalRevenue": "2083138000", "costOfRevenue": "493110000", "interestIncome": "2981000", "incomeBeforeTax": "-17749000", "interestExpense": "392744000", "operatingIncome": "633694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-41796000", "reportedCurrency": "USD", "netInterestIncome": "-409821000", "nonInterestIncome": "None", "operatingExpenses": "956334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-258699000", "costofGoodsAndServicesSold": "493110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721970000", "sellingGeneralAndAdministrative": "194267000", "netIncomeFromContinuingOperations": "24047000" }, "balance": { "goodwill": "None", "inventory": "44357000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "9158018000", "longTermDebt": "11071796000", "shortTermDebt": "260037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3156150000", "reportedCurrency": "USD", "retainedEarnings": "-6604028000", "totalLiabilities": "13967206000", "otherCurrentAssets": "55546000", "totalCurrentAssets": "472990000", "currentLongTermDebt": "24000000", "longTermInvestments": "57575000", "shortTermInvestments": "None", "currentNetReceivables": "108884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8685028000", "currentAccountsPayable": "109969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2677326000", "shortLongTermDebtTotal": "13426196000", "totalShareholderEquity": "-4824382000", "capitalLeaseObligations": "2330400000", "otherCurrentLiabilities": "122095000", "totalCurrentLiabilities": "614801000", "otherNonCurrentLiabilities": "2280609000", "totalNonCurrentLiabilities": "13352405000", "cashAndShortTermInvestments": "308560000", "commonStockSharesOutstanding": "113465000", "intangibleAssetsExcludingGoodwill": "3156150000", "cashAndCashEquivalentsAtCarryingValue": "308560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24046000", "profitLoss": "None", "dividendPayout": "207689000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38195000", "operatingCashflow": "1126033000", "capitalExpenditures": "128566000", "changeInReceivables": "38195000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469017000", "cashflowFromInvestment": "-446366000", "stockBasedCompensation": "68889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-859335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "721970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2083138000, "cost_of_revenue": 493110000, "gross_profit": 1590028000, "research_and_development": 0.01, "selling_general_admin": 194267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 672702000, "depreciation_amortisation": 721970000, "ebitda": 1394672000, "interest_expense": 392744000, "interest_income": null, "other_non_operating": null, "pretax_income": -17749000, "tax_provision": -41796000, "effective_tax_rate": null, "net_income": 24104000, "net_income_continuing_ops": 24047000, "net_income_to_common": 24104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308560000, "short_term_investments": null, "net_receivables": 108884000, "inventory": 44357000, "other_current_assets": null, "total_current_assets": 472990000, "net_ppe": null, "goodwill": null, "intangible_assets": 3156150000, "goodwill_and_intangibles": 3156150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8685028000, "total_assets": 9158018000, "short_term_debt": 260037000, "accounts_payable": 109969000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614801000, "long_term_debt": 11071796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13352405000, "total_liabilities": 13967206000, "total_debt": 11331833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6604028000, "total_equity": -4824382000, "shares_outstanding": 113465000, "operating_cash_flow": 1126033000, "stock_based_compensation": 68889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -446366000, "dividends_paid": 207689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469017000, "free_cash_flow": 1254599000, "net_change_in_cash": 210650000 }, "raw_data": { "income": { "ebit": "672702000", "ebitda": "1394672000", "netIncome": "24104000", "grossProfit": "1590028000", "depreciation": "None", "totalRevenue": "2083138000", "costOfRevenue": "493110000", "interestIncome": "2981000", "incomeBeforeTax": "-17749000", "interestExpense": "392744000", "operatingIncome": "633694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-41796000", "reportedCurrency": "USD", "netInterestIncome": "-409821000", "nonInterestIncome": "None", "operatingExpenses": "956334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-258699000", "costofGoodsAndServicesSold": "493110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721970000", "sellingGeneralAndAdministrative": "194267000", "netIncomeFromContinuingOperations": "24047000" }, "balance": { "goodwill": "None", "inventory": "44357000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "9158018000", "longTermDebt": "11071796000", "shortTermDebt": "260037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3156150000", "reportedCurrency": "USD", "retainedEarnings": "-6604028000", "totalLiabilities": "13967206000", "otherCurrentAssets": "55546000", "totalCurrentAssets": "472990000", "currentLongTermDebt": "24000000", "longTermInvestments": "57575000", "shortTermInvestments": "None", "currentNetReceivables": "108884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8685028000", "currentAccountsPayable": "109969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2677326000", "shortLongTermDebtTotal": "13426196000", "totalShareholderEquity": "-4824382000", "capitalLeaseObligations": "2330400000", "otherCurrentLiabilities": "122095000", "totalCurrentLiabilities": "614801000", "otherNonCurrentLiabilities": "2280609000", "totalNonCurrentLiabilities": "13352405000", "cashAndShortTermInvestments": "308560000", "commonStockSharesOutstanding": "113465000", "intangibleAssetsExcludingGoodwill": "3156150000", "cashAndCashEquivalentsAtCarryingValue": "308560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24046000", "profitLoss": "None", "dividendPayout": "207689000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38195000", "operatingCashflow": "1126033000", "capitalExpenditures": "128566000", "changeInReceivables": "38195000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469017000", "cashflowFromInvestment": "-446366000", "stockBasedCompensation": "68889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-859335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "721970000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 2014645000, "cost_of_revenue": 508259000, "gross_profit": 1506386000, "ebit": 613437000, "ebitda": 1310515000, "pretax_income": 186889000, "tax_provision": 39605000, "net_income": 146991000, "net_income_to_common": 146991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108309000, "total_current_assets": 334271000, "total_assets": 9759941000, "short_term_debt": 769105000, "long_term_debt": 9812335000, "total_debt": 10581440000, "total_liabilities": 13410896000, "total_equity": -3667007000, "shares_outstanding": 114693000, "goodwill_and_intangibles": 3626773000 }, "cash_flow": { "operating_cash_flow": 984892000, "capital_expenditure": 154236000, "free_cash_flow": 1139128000, "dividends_paid": 83387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164501, "ticker_id": 8127, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "613437000", "ebitda": "1310515000", "netIncome": "146991000", "grossProfit": "1506386000", "depreciation": "None", "totalRevenue": "2014645000", "costOfRevenue": "508259000", "interestIncome": "5500000", "incomeBeforeTax": "186889000", "interestExpense": "393229000", "operatingIncome": "583488000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39605000", "reportedCurrency": "USD", "netInterestIncome": "-410195000", "nonInterestIncome": "None", "operatingExpenses": "922898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-3370000", "costofGoodsAndServicesSold": "508259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "697078000", "sellingGeneralAndAdministrative": "192717000", "netIncomeFromContinuingOperations": "147284000" }, "balance": { "goodwill": "None", "inventory": "34878000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "9759941000", "longTermDebt": "9812335000", "shortTermDebt": "769105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3626773000", "reportedCurrency": "USD", "retainedEarnings": "-5560695000", "totalLiabilities": "13410896000", "otherCurrentAssets": "67524000", "totalCurrentAssets": "334271000", "currentLongTermDebt": "522090000", "longTermInvestments": "47583000", "shortTermInvestments": "None", "currentNetReceivables": "158438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9425670000", "currentAccountsPayable": "31846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2794602000", "shortLongTermDebtTotal": "12860840000", "totalShareholderEquity": "-3667007000", "capitalLeaseObligations": "2526415000", "otherCurrentLiabilities": "124237000", "totalCurrentLiabilities": "1048293000", "otherNonCurrentLiabilities": "2550268000", "totalNonCurrentLiabilities": "12362603000", "cashAndShortTermInvestments": "108309000", "commonStockSharesOutstanding": "114693000", "intangibleAssetsExcludingGoodwill": "3626773000", "cashAndCashEquivalentsAtCarryingValue": "108309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147284000", "profitLoss": "None", "dividendPayout": "83387000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12146000", "operatingCashflow": "984892000", "capitalExpenditures": "154236000", "changeInReceivables": "-12146000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62314000", "cashflowFromInvestment": "-947158000", "stockBasedCompensation": "73214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "697076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2014645000, "cost_of_revenue": 508259000, "gross_profit": 1506386000, "research_and_development": 0.09, "selling_general_admin": 192717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 613437000, "depreciation_amortisation": 697078000, "ebitda": 1310515000, "interest_expense": 393229000, "interest_income": null, "other_non_operating": null, "pretax_income": 186889000, "tax_provision": 39605000, "effective_tax_rate": null, "net_income": 146991000, "net_income_continuing_ops": 147284000, "net_income_to_common": 146991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108309000, "short_term_investments": null, "net_receivables": 158438000, "inventory": 34878000, "other_current_assets": null, "total_current_assets": 334271000, "net_ppe": null, "goodwill": null, "intangible_assets": 3626773000, "goodwill_and_intangibles": 3626773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9425670000, "total_assets": 9759941000, "short_term_debt": 769105000, "accounts_payable": 31846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1048293000, "long_term_debt": 9812335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12362603000, "total_liabilities": 13410896000, "total_debt": 10581440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5560695000, "total_equity": -3667007000, "shares_outstanding": 114693000, "operating_cash_flow": 984892000, "stock_based_compensation": 73214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -947158000, "dividends_paid": 83387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62314000, "free_cash_flow": 1139128000, "net_change_in_cash": -39427000 }, "raw_data": { "income": { "ebit": "613437000", "ebitda": "1310515000", "netIncome": "146991000", "grossProfit": "1506386000", "depreciation": "None", "totalRevenue": "2014645000", "costOfRevenue": "508259000", "interestIncome": "5500000", "incomeBeforeTax": "186889000", "interestExpense": "393229000", "operatingIncome": "583488000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39605000", "reportedCurrency": "USD", "netInterestIncome": "-410195000", "nonInterestIncome": "None", "operatingExpenses": "922898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-3370000", "costofGoodsAndServicesSold": "508259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "697078000", "sellingGeneralAndAdministrative": "192717000", "netIncomeFromContinuingOperations": "147284000" }, "balance": { "goodwill": "None", "inventory": "34878000", "commonStock": "1118000", "currentDebt": "None", "investments": "None", "totalAssets": "9759941000", "longTermDebt": "9812335000", "shortTermDebt": "769105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3626773000", "reportedCurrency": "USD", "retainedEarnings": "-5560695000", "totalLiabilities": "13410896000", "otherCurrentAssets": "67524000", "totalCurrentAssets": "334271000", "currentLongTermDebt": "522090000", "longTermInvestments": "47583000", "shortTermInvestments": "None", "currentNetReceivables": "158438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9425670000", "currentAccountsPayable": "31846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2794602000", "shortLongTermDebtTotal": "12860840000", "totalShareholderEquity": "-3667007000", "capitalLeaseObligations": "2526415000", "otherCurrentLiabilities": "124237000", "totalCurrentLiabilities": "1048293000", "otherNonCurrentLiabilities": "2550268000", "totalNonCurrentLiabilities": "12362603000", "cashAndShortTermInvestments": "108309000", "commonStockSharesOutstanding": "114693000", "intangibleAssetsExcludingGoodwill": "3626773000", "cashAndCashEquivalentsAtCarryingValue": "108309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147284000", "profitLoss": "None", "dividendPayout": "83387000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12146000", "operatingCashflow": "984892000", "capitalExpenditures": "154236000", "changeInReceivables": "-12146000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62314000", "cashflowFromInvestment": "-947158000", "stockBasedCompensation": "73214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "697076000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 1865695000, "cost_of_revenue": 479756000, "gross_profit": 1385939000, "ebit": 569311000, "ebitda": 1241424000, "pretax_income": 51684000, "tax_provision": 4233000, "net_income": 47451000, "net_income_to_common": 47451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143444000, "total_current_assets": 373854000, "total_assets": 7213707000, "short_term_debt": 941728000, "long_term_debt": 8996825000, "total_debt": 9938553000, "total_liabilities": 10590530000, "total_equity": -3376823000, "shares_outstanding": 116515000, "goodwill_and_intangibles": 3331465000 }, "cash_flow": { "operating_cash_flow": 852145000, "capital_expenditure": 149812000, "free_cash_flow": 1001957000, "dividends_paid": 83387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164506, "ticker_id": 8127, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "569311000", "ebitda": "1241424000", "netIncome": "47451000", "grossProfit": "1385939000", "depreciation": "None", "totalRevenue": "1865695000", "costOfRevenue": "479756000", "interestIncome": "6731000", "incomeBeforeTax": "51684000", "interestExpense": "378857000", "operatingIncome": "544166000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4233000", "reportedCurrency": "USD", "netInterestIncome": "-392415000", "nonInterestIncome": "None", "operatingExpenses": "841773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-113625000", "costofGoodsAndServicesSold": "479756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672113000", "sellingGeneralAndAdministrative": "142526000", "netIncomeFromContinuingOperations": "47451000" }, "balance": { "goodwill": "None", "inventory": "77918000", "commonStock": "1124000", "currentDebt": "None", "investments": "None", "totalAssets": "7213707000", "longTermDebt": "8996825000", "shortTermDebt": "941728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3331465000", "reportedCurrency": "USD", "retainedEarnings": "-5136368000", "totalLiabilities": "10590530000", "otherCurrentAssets": "84412000", "totalCurrentAssets": "373854000", "currentLongTermDebt": "941728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6839853000", "currentAccountsPayable": "34308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786355000", "shortLongTermDebtTotal": "9938553000", "totalShareholderEquity": "-3376823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114261000", "totalCurrentLiabilities": "1206279000", "otherNonCurrentLiabilities": "387426000", "totalNonCurrentLiabilities": "9384251000", "cashAndShortTermInvestments": "143444000", "commonStockSharesOutstanding": "116515000", "intangibleAssetsExcludingGoodwill": "3331465000", "cashAndCashEquivalentsAtCarryingValue": "143444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47449000", "profitLoss": "None", "dividendPayout": "83387000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "852145000", "capitalExpenditures": "149812000", "changeInReceivables": "-29427000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148537000", "cashflowFromInvestment": "-618347000", "stockBasedCompensation": "42327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83734000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "672113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1865695000, "cost_of_revenue": 479756000, "gross_profit": 1385939000, "research_and_development": 0.03, "selling_general_admin": 142526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569311000, "depreciation_amortisation": 672113000, "ebitda": 1241424000, "interest_expense": 378857000, "interest_income": null, "other_non_operating": null, "pretax_income": 51684000, "tax_provision": 4233000, "effective_tax_rate": null, "net_income": 47451000, "net_income_continuing_ops": 47451000, "net_income_to_common": 47451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143444000, "short_term_investments": null, "net_receivables": 145998000, "inventory": 77918000, "other_current_assets": null, "total_current_assets": 373854000, "net_ppe": null, "goodwill": null, "intangible_assets": 3331465000, "goodwill_and_intangibles": 3331465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6839853000, "total_assets": 7213707000, "short_term_debt": 941728000, "accounts_payable": 34308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1206279000, "long_term_debt": 8996825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9384251000, "total_liabilities": 10590530000, "total_debt": 9938553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5136368000, "total_equity": -3376823000, "shares_outstanding": 116515000, "operating_cash_flow": 852145000, "stock_based_compensation": 42327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -618347000, "dividends_paid": 83387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148537000, "free_cash_flow": 1001957000, "net_change_in_cash": 83734000 }, "raw_data": { "income": { "ebit": "569311000", "ebitda": "1241424000", "netIncome": "47451000", "grossProfit": "1385939000", "depreciation": "None", "totalRevenue": "1865695000", "costOfRevenue": "479756000", "interestIncome": "6731000", "incomeBeforeTax": "51684000", "interestExpense": "378857000", "operatingIncome": "544166000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4233000", "reportedCurrency": "USD", "netInterestIncome": "-392415000", "nonInterestIncome": "None", "operatingExpenses": "841773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-113625000", "costofGoodsAndServicesSold": "479756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672113000", "sellingGeneralAndAdministrative": "142526000", "netIncomeFromContinuingOperations": "47451000" }, "balance": { "goodwill": "None", "inventory": "77918000", "commonStock": "1124000", "currentDebt": "None", "investments": "None", "totalAssets": "7213707000", "longTermDebt": "8996825000", "shortTermDebt": "941728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3331465000", "reportedCurrency": "USD", "retainedEarnings": "-5136368000", "totalLiabilities": "10590530000", "otherCurrentAssets": "84412000", "totalCurrentAssets": "373854000", "currentLongTermDebt": "941728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6839853000", "currentAccountsPayable": "34308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786355000", "shortLongTermDebtTotal": "9938553000", "totalShareholderEquity": "-3376823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114261000", "totalCurrentLiabilities": "1206279000", "otherNonCurrentLiabilities": "387426000", "totalNonCurrentLiabilities": "9384251000", "cashAndShortTermInvestments": "143444000", "commonStockSharesOutstanding": "116515000", "intangibleAssetsExcludingGoodwill": "3331465000", "cashAndCashEquivalentsAtCarryingValue": "143444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47449000", "profitLoss": "None", "dividendPayout": "83387000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "852145000", "capitalExpenditures": "149812000", "changeInReceivables": "-29427000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148537000", "cashflowFromInvestment": "-618347000", "stockBasedCompensation": "42327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83734000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "672113000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 703438000, "cost_of_revenue": 171336000, "gross_profit": 532102000, "ebit": 342848000, "ebitda": 424164000, "pretax_income": 236014000, "tax_provision": 51112000, "net_income": 184830000, "net_income_to_common": 184830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327837000, "total_current_assets": 489311000, "total_assets": 11720844000, "short_term_debt": 2988491000, "long_term_debt": 10276200000, "total_debt": 13264691000, "total_liabilities": 16472489000, "total_equity": -4751645000, "shares_outstanding": 106111000, "goodwill_and_intangibles": 2880040000 }, "cash_flow": { "operating_cash_flow": 255085000, "capital_expenditure": 48397000, "free_cash_flow": 303482000, "dividends_paid": 135195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164469, "ticker_id": 8127, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342848000", "ebitda": "424164000", "netIncome": "184830000", "grossProfit": "532102000", "depreciation": "None", "totalRevenue": "703438000", "costOfRevenue": "171336000", "interestIncome": "5207000", "incomeBeforeTax": "236014000", "interestExpense": "134560000", "operatingIncome": "342848000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "51112000", "reportedCurrency": "USD", "netInterestIncome": "-129353000", "nonInterestIncome": "None", "operatingExpenses": "189254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81316000", "sellingGeneralAndAdministrative": "70548000", "netIncomeFromContinuingOperations": "184902000" }, "balance": { "goodwill": "None", "inventory": "23326000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "11720844000", "longTermDebt": "10276200000", "shortTermDebt": "2988491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2880040000", "reportedCurrency": "USD", "retainedEarnings": "-7200856000", "totalLiabilities": "16472489000", "otherCurrentAssets": "313629000", "totalCurrentAssets": "489311000", "currentLongTermDebt": "2683531000", "longTermInvestments": "21681000", "shortTermInvestments": "112061000", "currentNetReceivables": "161474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11231533000", "currentAccountsPayable": "63549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15416058000", "totalShareholderEquity": "-4751645000", "capitalLeaseObligations": "2456327000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "3345690000", "otherNonCurrentLiabilities": "613488000", "totalNonCurrentLiabilities": "13041055000", "cashAndShortTermInvestments": "327837000", "commonStockSharesOutstanding": "106111000", "intangibleAssetsExcludingGoodwill": "2880040000", "cashAndCashEquivalentsAtCarryingValue": "327837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184902000", "profitLoss": "None", "dividendPayout": "135195000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255085000", "capitalExpenditures": "48397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69614000", "cashflowFromInvestment": "-296771000", "stockBasedCompensation": "18936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 703438000, "cost_of_revenue": 171336000, "gross_profit": 532102000, "research_and_development": null, "selling_general_admin": 70548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342848000, "depreciation_amortisation": 81316000, "ebitda": 424164000, "interest_expense": 134560000, "interest_income": null, "other_non_operating": null, "pretax_income": 236014000, "tax_provision": 51112000, "effective_tax_rate": null, "net_income": 184830000, "net_income_continuing_ops": 184902000, "net_income_to_common": 184830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327837000, "short_term_investments": 112061000, "net_receivables": 161474000, "inventory": 23326000, "other_current_assets": null, "total_current_assets": 489311000, "net_ppe": null, "goodwill": null, "intangible_assets": 2880040000, "goodwill_and_intangibles": 2880040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11231533000, "total_assets": 11720844000, "short_term_debt": 2988491000, "accounts_payable": 63549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3345690000, "long_term_debt": 10276200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13041055000, "total_liabilities": 16472489000, "total_debt": 13264691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7200856000, "total_equity": -4751645000, "shares_outstanding": 106111000, "operating_cash_flow": 255085000, "stock_based_compensation": 18936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296771000, "dividends_paid": 135195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69614000, "free_cash_flow": 303482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342848000", "ebitda": "424164000", "netIncome": "184830000", "grossProfit": "532102000", "depreciation": "None", "totalRevenue": "703438000", "costOfRevenue": "171336000", "interestIncome": "5207000", "incomeBeforeTax": "236014000", "interestExpense": "134560000", "operatingIncome": "342848000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "51112000", "reportedCurrency": "USD", "netInterestIncome": "-129353000", "nonInterestIncome": "None", "operatingExpenses": "189254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81316000", "sellingGeneralAndAdministrative": "70548000", "netIncomeFromContinuingOperations": "184902000" }, "balance": { "goodwill": "None", "inventory": "23326000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "11720844000", "longTermDebt": "10276200000", "shortTermDebt": "2988491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2880040000", "reportedCurrency": "USD", "retainedEarnings": "-7200856000", "totalLiabilities": "16472489000", "otherCurrentAssets": "313629000", "totalCurrentAssets": "489311000", "currentLongTermDebt": "2683531000", "longTermInvestments": "21681000", "shortTermInvestments": "112061000", "currentNetReceivables": "161474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11231533000", "currentAccountsPayable": "63549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15416058000", "totalShareholderEquity": "-4751645000", "capitalLeaseObligations": "2456327000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "3345690000", "otherNonCurrentLiabilities": "613488000", "totalNonCurrentLiabilities": "13041055000", "cashAndShortTermInvestments": "327837000", "commonStockSharesOutstanding": "106111000", "intangibleAssetsExcludingGoodwill": "2880040000", "cashAndCashEquivalentsAtCarryingValue": "327837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184902000", "profitLoss": "None", "dividendPayout": "135195000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "255085000", "capitalExpenditures": "48397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69614000", "cashflowFromInvestment": "-296771000", "stockBasedCompensation": "18936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81316000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 719583000, "cost_of_revenue": 499373000, "gross_profit": 220210000, "ebit": 556229000, "ebitda": 718205000, "pretax_income": 432278000, "tax_provision": 61852000, "net_income": 370290000, "net_income_to_common": 370290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432372000, "total_current_assets": 1102954000, "total_assets": 11575012000, "short_term_debt": 2235406000, "long_term_debt": 10964466000, "total_debt": 13199872000, "total_liabilities": 16350269000, "total_equity": -4853519000, "shares_outstanding": 106651000, "goodwill_and_intangibles": 2882117000 }, "cash_flow": { "operating_cash_flow": 304025000, "capital_expenditure": 62728000, "free_cash_flow": 366753000, "dividends_paid": 118232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164470, "ticker_id": 8127, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "556229000", "ebitda": "718205000", "netIncome": "370290000", "grossProfit": "220210000", "depreciation": "None", "totalRevenue": "719583000", "costOfRevenue": "499373000", "interestIncome": "7224000", "incomeBeforeTax": "432278000", "interestExpense": "123951000", "operatingIncome": "307824000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "61852000", "reportedCurrency": "USD", "netInterestIncome": "-120976000", "nonInterestIncome": "None", "operatingExpenses": "-87614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "499373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161976000", "sellingGeneralAndAdministrative": "74362000", "netIncomeFromContinuingOperations": "370425000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "11575012000", "longTermDebt": "10964466000", "shortTermDebt": "2235406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2882117000", "reportedCurrency": "USD", "retainedEarnings": "-7249905000", "totalLiabilities": "16350269000", "otherCurrentAssets": "337607000", "totalCurrentAssets": "1102954000", "currentLongTermDebt": "1935802000", "longTermInvestments": "21053000", "shortTermInvestments": "6648000", "currentNetReceivables": "663934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10472058000", "currentAccountsPayable": "73034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15319130000", "totalShareholderEquity": "-4853519000", "capitalLeaseObligations": "2418862000", "otherCurrentLiabilities": "-190343000", "totalCurrentLiabilities": "2235406000", "otherNonCurrentLiabilities": "588244000", "totalNonCurrentLiabilities": "14114863000", "cashAndShortTermInvestments": "432372000", "commonStockSharesOutstanding": "106651000", "intangibleAssetsExcludingGoodwill": "2882117000", "cashAndCashEquivalentsAtCarryingValue": "432372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370426000", "profitLoss": "None", "dividendPayout": "118232000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304025000", "capitalExpenditures": "62728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143360000", "cashflowFromInvestment": "-180821000", "stockBasedCompensation": "19182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719583000, "cost_of_revenue": 499373000, "gross_profit": 220210000, "research_and_development": null, "selling_general_admin": 74362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 556229000, "depreciation_amortisation": 161976000, "ebitda": 718205000, "interest_expense": 123951000, "interest_income": null, "other_non_operating": null, "pretax_income": 432278000, "tax_provision": 61852000, "effective_tax_rate": null, "net_income": 370290000, "net_income_continuing_ops": 370425000, "net_income_to_common": 370290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432372000, "short_term_investments": 6648000, "net_receivables": 663934000, "inventory": null, "other_current_assets": null, "total_current_assets": 1102954000, "net_ppe": null, "goodwill": null, "intangible_assets": 2882117000, "goodwill_and_intangibles": 2882117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10472058000, "total_assets": 11575012000, "short_term_debt": 2235406000, "accounts_payable": 73034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2235406000, "long_term_debt": 10964466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14114863000, "total_liabilities": 16350269000, "total_debt": 13199872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7249905000, "total_equity": -4853519000, "shares_outstanding": 106651000, "operating_cash_flow": 304025000, "stock_based_compensation": 19182000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180821000, "dividends_paid": 118232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143360000, "free_cash_flow": 366753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "556229000", "ebitda": "718205000", "netIncome": "370290000", "grossProfit": "220210000", "depreciation": "None", "totalRevenue": "719583000", "costOfRevenue": "499373000", "interestIncome": "7224000", "incomeBeforeTax": "432278000", "interestExpense": "123951000", "operatingIncome": "307824000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "61852000", "reportedCurrency": "USD", "netInterestIncome": "-120976000", "nonInterestIncome": "None", "operatingExpenses": "-87614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "499373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161976000", "sellingGeneralAndAdministrative": "74362000", "netIncomeFromContinuingOperations": "370425000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1057000", "currentDebt": "None", "investments": "None", "totalAssets": "11575012000", "longTermDebt": "10964466000", "shortTermDebt": "2235406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2882117000", "reportedCurrency": "USD", "retainedEarnings": "-7249905000", "totalLiabilities": "16350269000", "otherCurrentAssets": "337607000", "totalCurrentAssets": "1102954000", "currentLongTermDebt": "1935802000", "longTermInvestments": "21053000", "shortTermInvestments": "6648000", "currentNetReceivables": "663934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10472058000", "currentAccountsPayable": "73034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15319130000", "totalShareholderEquity": "-4853519000", "capitalLeaseObligations": "2418862000", "otherCurrentLiabilities": "-190343000", "totalCurrentLiabilities": "2235406000", "otherNonCurrentLiabilities": "588244000", "totalNonCurrentLiabilities": "14114863000", "cashAndShortTermInvestments": "432372000", "commonStockSharesOutstanding": "106651000", "intangibleAssetsExcludingGoodwill": "2882117000", "cashAndCashEquivalentsAtCarryingValue": "432372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370426000", "profitLoss": "None", "dividendPayout": "118232000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304025000", "capitalExpenditures": "62728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143360000", "cashflowFromInvestment": "-180821000", "stockBasedCompensation": "19182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80390000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 732327000, "cost_of_revenue": 189789000, "gross_profit": 542538000, "ebit": 409237000, "ebitda": 486119000, "pretax_income": 289083000, "tax_provision": 48652000, "net_income": 236816000, "net_income_to_common": 236816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430306000, "total_current_assets": 812524000, "total_assets": 11260239000, "short_term_debt": 1064099000, "long_term_debt": 11932919000, "total_debt": 12997018000, "total_liabilities": 16117617000, "total_equity": -4933983000, "shares_outstanding": 107831000, "goodwill_and_intangibles": 2725045000 }, "cash_flow": { "operating_cash_flow": 318030000, "capital_expenditure": 60053000, "free_cash_flow": 378083000, "dividends_paid": 119140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164472, "ticker_id": 8127, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409237000", "ebitda": "486119000", "netIncome": "236816000", "grossProfit": "542538000", "depreciation": "None", "totalRevenue": "732327000", "costOfRevenue": "189789000", "interestIncome": "5517000", "incomeBeforeTax": "289083000", "interestExpense": "120154000", "operatingIncome": "374170000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48652000", "reportedCurrency": "USD", "netInterestIncome": "-120681000", "nonInterestIncome": "None", "operatingExpenses": "168369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76882000", "sellingGeneralAndAdministrative": "66008000", "netIncomeFromContinuingOperations": "240431000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1068000", "currentDebt": "None", "investments": "None", "totalAssets": "11260239000", "longTermDebt": "11932919000", "shortTermDebt": "1064099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2725045000", "reportedCurrency": "USD", "retainedEarnings": "-7284980000", "totalLiabilities": "16117617000", "otherCurrentAssets": "162556000", "totalCurrentAssets": "812524000", "currentLongTermDebt": "772562000", "longTermInvestments": "13536000", "shortTermInvestments": "761000", "currentNetReceivables": "218901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10447715000", "currentAccountsPayable": "219725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15016526000", "totalShareholderEquity": "-4933983000", "capitalLeaseObligations": "2311045000", "otherCurrentLiabilities": "194808000", "totalCurrentLiabilities": "1610968000", "otherNonCurrentLiabilities": "554222000", "totalNonCurrentLiabilities": "14506649000", "cashAndShortTermInvestments": "430306000", "commonStockSharesOutstanding": "107831000", "intangibleAssetsExcludingGoodwill": "2725045000", "cashAndCashEquivalentsAtCarryingValue": "430306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240433000", "profitLoss": "None", "dividendPayout": "119140000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318030000", "capitalExpenditures": "60053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79802000", "cashflowFromInvestment": "-78312000", "stockBasedCompensation": "19323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732327000, "cost_of_revenue": 189789000, "gross_profit": 542538000, "research_and_development": null, "selling_general_admin": 66008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409237000, "depreciation_amortisation": 76882000, "ebitda": 486119000, "interest_expense": 120154000, "interest_income": null, "other_non_operating": null, "pretax_income": 289083000, "tax_provision": 48652000, "effective_tax_rate": null, "net_income": 236816000, "net_income_continuing_ops": 240431000, "net_income_to_common": 236816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430306000, "short_term_investments": 761000, "net_receivables": 218901000, "inventory": null, "other_current_assets": null, "total_current_assets": 812524000, "net_ppe": null, "goodwill": null, "intangible_assets": 2725045000, "goodwill_and_intangibles": 2725045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10447715000, "total_assets": 11260239000, "short_term_debt": 1064099000, "accounts_payable": 219725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1610968000, "long_term_debt": 11932919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14506649000, "total_liabilities": 16117617000, "total_debt": 12997018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7284980000, "total_equity": -4933983000, "shares_outstanding": 107831000, "operating_cash_flow": 318030000, "stock_based_compensation": 19323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78312000, "dividends_paid": 119140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79802000, "free_cash_flow": 378083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "409237000", "ebitda": "486119000", "netIncome": "236816000", "grossProfit": "542538000", "depreciation": "None", "totalRevenue": "732327000", "costOfRevenue": "189789000", "interestIncome": "5517000", "incomeBeforeTax": "289083000", "interestExpense": "120154000", "operatingIncome": "374170000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48652000", "reportedCurrency": "USD", "netInterestIncome": "-120681000", "nonInterestIncome": "None", "operatingExpenses": "168369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76882000", "sellingGeneralAndAdministrative": "66008000", "netIncomeFromContinuingOperations": "240431000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1068000", "currentDebt": "None", "investments": "None", "totalAssets": "11260239000", "longTermDebt": "11932919000", "shortTermDebt": "1064099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2725045000", "reportedCurrency": "USD", "retainedEarnings": "-7284980000", "totalLiabilities": "16117617000", "otherCurrentAssets": "162556000", "totalCurrentAssets": "812524000", "currentLongTermDebt": "772562000", "longTermInvestments": "13536000", "shortTermInvestments": "761000", "currentNetReceivables": "218901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10447715000", "currentAccountsPayable": "219725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15016526000", "totalShareholderEquity": "-4933983000", "capitalLeaseObligations": "2311045000", "otherCurrentLiabilities": "194808000", "totalCurrentLiabilities": "1610968000", "otherNonCurrentLiabilities": "554222000", "totalNonCurrentLiabilities": "14506649000", "cashAndShortTermInvestments": "430306000", "commonStockSharesOutstanding": "107831000", "intangibleAssetsExcludingGoodwill": "2725045000", "cashAndCashEquivalentsAtCarryingValue": "430306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240433000", "profitLoss": "None", "dividendPayout": "119140000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318030000", "capitalExpenditures": "60053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79802000", "cashflowFromInvestment": "-78312000", "stockBasedCompensation": "19323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76882000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 698981000, "cost_of_revenue": 177983000, "gross_profit": 520998000, "ebit": 378714000, "ebitda": 448678000, "pretax_income": 260753000, "tax_provision": 35059000, "net_income": 225794000, "net_income_to_common": 225794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275275000, "total_current_assets": 523808000, "total_assets": 10766387000, "short_term_debt": 1061646000, "long_term_debt": 11739364000, "total_debt": 12801010000, "total_liabilities": 15640125000, "total_equity": -4938895000, "shares_outstanding": 107797000, "goodwill_and_intangibles": 2579806000 }, "cash_flow": { "operating_cash_flow": 368098000, "capital_expenditure": 55865000, "free_cash_flow": 423963000, "dividends_paid": 119365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164473, "ticker_id": 8127, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378714000", "ebitda": "448678000", "netIncome": "225794000", "grossProfit": "520998000", "depreciation": "None", "totalRevenue": "698981000", "costOfRevenue": "177983000", "interestIncome": "8155000", "incomeBeforeTax": "260753000", "interestExpense": "120891000", "operatingIncome": "334781000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35059000", "reportedCurrency": "USD", "netInterestIncome": "-118151000", "nonInterestIncome": "None", "operatingExpenses": "186217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69964000", "sellingGeneralAndAdministrative": "71022000", "netIncomeFromContinuingOperations": "225694000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "10766387000", "longTermDebt": "11739364000", "shortTermDebt": "1061646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2579806000", "reportedCurrency": "USD", "retainedEarnings": "-7251106000", "totalLiabilities": "15640125000", "otherCurrentAssets": "57407000", "totalCurrentAssets": "523808000", "currentLongTermDebt": "772181000", "longTermInvestments": "15962000", "shortTermInvestments": "1551000", "currentNetReceivables": "189575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10242579000", "currentAccountsPayable": "60820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14805725000", "totalShareholderEquity": "-4938895000", "capitalLeaseObligations": "2294180000", "otherCurrentLiabilities": "172844000", "totalCurrentLiabilities": "1429705000", "otherNonCurrentLiabilities": "466341000", "totalNonCurrentLiabilities": "14210420000", "cashAndShortTermInvestments": "275275000", "commonStockSharesOutstanding": "107797000", "intangibleAssetsExcludingGoodwill": "2579806000", "cashAndCashEquivalentsAtCarryingValue": "275275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254741000", "profitLoss": "None", "dividendPayout": "119365000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368098000", "capitalExpenditures": "55865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158278000", "cashflowFromInvestment": "-580962000", "stockBasedCompensation": "21516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130696000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698981000, "cost_of_revenue": 177983000, "gross_profit": 520998000, "research_and_development": null, "selling_general_admin": 71022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378714000, "depreciation_amortisation": 69964000, "ebitda": 448678000, "interest_expense": 120891000, "interest_income": null, "other_non_operating": null, "pretax_income": 260753000, "tax_provision": 35059000, "effective_tax_rate": null, "net_income": 225794000, "net_income_continuing_ops": 225694000, "net_income_to_common": 225794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275275000, "short_term_investments": 1551000, "net_receivables": 189575000, "inventory": null, "other_current_assets": null, "total_current_assets": 523808000, "net_ppe": null, "goodwill": null, "intangible_assets": 2579806000, "goodwill_and_intangibles": 2579806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10242579000, "total_assets": 10766387000, "short_term_debt": 1061646000, "accounts_payable": 60820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1429705000, "long_term_debt": 11739364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14210420000, "total_liabilities": 15640125000, "total_debt": 12801010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7251106000, "total_equity": -4938895000, "shares_outstanding": 107797000, "operating_cash_flow": 368098000, "stock_based_compensation": 21516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580962000, "dividends_paid": 119365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158278000, "free_cash_flow": 423963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378714000", "ebitda": "448678000", "netIncome": "225794000", "grossProfit": "520998000", "depreciation": "None", "totalRevenue": "698981000", "costOfRevenue": "177983000", "interestIncome": "8155000", "incomeBeforeTax": "260753000", "interestExpense": "120891000", "operatingIncome": "334781000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35059000", "reportedCurrency": "USD", "netInterestIncome": "-118151000", "nonInterestIncome": "None", "operatingExpenses": "186217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69964000", "sellingGeneralAndAdministrative": "71022000", "netIncomeFromContinuingOperations": "225694000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "10766387000", "longTermDebt": "11739364000", "shortTermDebt": "1061646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2579806000", "reportedCurrency": "USD", "retainedEarnings": "-7251106000", "totalLiabilities": "15640125000", "otherCurrentAssets": "57407000", "totalCurrentAssets": "523808000", "currentLongTermDebt": "772181000", "longTermInvestments": "15962000", "shortTermInvestments": "1551000", "currentNetReceivables": "189575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10242579000", "currentAccountsPayable": "60820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14805725000", "totalShareholderEquity": "-4938895000", "capitalLeaseObligations": "2294180000", "otherCurrentLiabilities": "172844000", "totalCurrentLiabilities": "1429705000", "otherNonCurrentLiabilities": "466341000", "totalNonCurrentLiabilities": "14210420000", "cashAndShortTermInvestments": "275275000", "commonStockSharesOutstanding": "107797000", "intangibleAssetsExcludingGoodwill": "2579806000", "cashAndCashEquivalentsAtCarryingValue": "275275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254741000", "profitLoss": "None", "dividendPayout": "119365000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368098000", "capitalExpenditures": "55865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158278000", "cashflowFromInvestment": "-580962000", "stockBasedCompensation": "21516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130696000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69964000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 664248000, "cost_of_revenue": 161045000, "gross_profit": 503203000, "ebit": 367937000, "ebitda": 432985000, "pretax_income": 259925000, "tax_provision": 42019000, "net_income": 220732000, "net_income_to_common": 220732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636447000, "total_current_assets": 933316000, "total_assets": 10442917000, "short_term_debt": 1039346000, "long_term_debt": 11654372000, "total_debt": 12693718000, "total_liabilities": 15351016000, "total_equity": -4970703000, "shares_outstanding": 108140000, "goodwill_and_intangibles": 2403046000 }, "cash_flow": { "operating_cash_flow": 301175000, "capital_expenditure": 46173000, "free_cash_flow": 347348000, "dividends_paid": 122275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164474, "ticker_id": 8127, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367937000", "ebitda": "432985000", "netIncome": "220732000", "grossProfit": "503203000", "depreciation": "None", "totalRevenue": "664248000", "costOfRevenue": "161045000", "interestIncome": "10780000", "incomeBeforeTax": "259925000", "interestExpense": "117930000", "operatingIncome": "334910000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42019000", "reportedCurrency": "USD", "netInterestIncome": "-107150000", "nonInterestIncome": "None", "operatingExpenses": "168293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65048000", "sellingGeneralAndAdministrative": "66219000", "netIncomeFromContinuingOperations": "217906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10442917000", "longTermDebt": "11654372000", "shortTermDebt": "1039346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2403046000", "reportedCurrency": "USD", "retainedEarnings": "-7226216000", "totalLiabilities": "15351016000", "otherCurrentAssets": "72912000", "totalCurrentAssets": "933316000", "currentLongTermDebt": "771802000", "longTermInvestments": "18133000", "shortTermInvestments": "65730000", "currentNetReceivables": "158227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9509601000", "currentAccountsPayable": "65043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14641132000", "totalShareholderEquity": "-4970703000", "capitalLeaseObligations": "2214958000", "otherCurrentLiabilities": "120811000", "totalCurrentLiabilities": "1343016000", "otherNonCurrentLiabilities": "406214000", "totalNonCurrentLiabilities": "14008000000", "cashAndShortTermInvestments": "636447000", "commonStockSharesOutstanding": "108140000", "intangibleAssetsExcludingGoodwill": "2403046000", "cashAndCashEquivalentsAtCarryingValue": "636447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217906000", "profitLoss": "None", "dividendPayout": "122275000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "301175000", "capitalExpenditures": "46173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282135000", "cashflowFromInvestment": "238266000", "stockBasedCompensation": "15713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 664248000, "cost_of_revenue": 161045000, "gross_profit": 503203000, "research_and_development": null, "selling_general_admin": 66219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367937000, "depreciation_amortisation": 65048000, "ebitda": 432985000, "interest_expense": 117930000, "interest_income": null, "other_non_operating": null, "pretax_income": 259925000, "tax_provision": 42019000, "effective_tax_rate": null, "net_income": 220732000, "net_income_continuing_ops": 217906000, "net_income_to_common": 220732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636447000, "short_term_investments": 65730000, "net_receivables": 158227000, "inventory": null, "other_current_assets": null, "total_current_assets": 933316000, "net_ppe": null, "goodwill": null, "intangible_assets": 2403046000, "goodwill_and_intangibles": 2403046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9509601000, "total_assets": 10442917000, "short_term_debt": 1039346000, "accounts_payable": 65043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1343016000, "long_term_debt": 11654372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14008000000, "total_liabilities": 15351016000, "total_debt": 12693718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7226216000, "total_equity": -4970703000, "shares_outstanding": 108140000, "operating_cash_flow": 301175000, "stock_based_compensation": 15713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 238266000, "dividends_paid": 122275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1282135000, "free_cash_flow": 347348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367937000", "ebitda": "432985000", "netIncome": "220732000", "grossProfit": "503203000", "depreciation": "None", "totalRevenue": "664248000", "costOfRevenue": "161045000", "interestIncome": "10780000", "incomeBeforeTax": "259925000", "interestExpense": "117930000", "operatingIncome": "334910000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "42019000", "reportedCurrency": "USD", "netInterestIncome": "-107150000", "nonInterestIncome": "None", "operatingExpenses": "168293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65048000", "sellingGeneralAndAdministrative": "66219000", "netIncomeFromContinuingOperations": "217906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10442917000", "longTermDebt": "11654372000", "shortTermDebt": "1039346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2403046000", "reportedCurrency": "USD", "retainedEarnings": "-7226216000", "totalLiabilities": "15351016000", "otherCurrentAssets": "72912000", "totalCurrentAssets": "933316000", "currentLongTermDebt": "771802000", "longTermInvestments": "18133000", "shortTermInvestments": "65730000", "currentNetReceivables": "158227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9509601000", "currentAccountsPayable": "65043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14641132000", "totalShareholderEquity": "-4970703000", "capitalLeaseObligations": "2214958000", "otherCurrentLiabilities": "120811000", "totalCurrentLiabilities": "1343016000", "otherNonCurrentLiabilities": "406214000", "totalNonCurrentLiabilities": "14008000000", "cashAndShortTermInvestments": "636447000", "commonStockSharesOutstanding": "108140000", "intangibleAssetsExcludingGoodwill": "2403046000", "cashAndCashEquivalentsAtCarryingValue": "636447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217906000", "profitLoss": "None", "dividendPayout": "122275000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "301175000", "capitalExpenditures": "46173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282135000", "cashflowFromInvestment": "238266000", "stockBasedCompensation": "15713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65048000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 693700000, "cost_of_revenue": 158696000, "gross_profit": 535004000, "ebit": 397433000, "ebitda": 462506000, "pretax_income": 155874000, "tax_provision": -22917000, "net_income": 173630000, "net_income_to_common": 173630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189841000, "total_current_assets": 1978720000, "total_assets": 11417336000, "short_term_debt": 1448930000, "long_term_debt": 12403825000, "total_debt": 13852755000, "total_liabilities": 16473142000, "total_equity": -5109938000, "shares_outstanding": 108105000, "goodwill_and_intangibles": 2388707000 }, "cash_flow": { "operating_cash_flow": 310169000, "capital_expenditure": 55549000, "free_cash_flow": 365718000, "dividends_paid": 105383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164475, "ticker_id": 8127, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397433000", "ebitda": "462506000", "netIncome": "173630000", "grossProfit": "535004000", "depreciation": "None", "totalRevenue": "693700000", "costOfRevenue": "158696000", "interestIncome": "20603000", "incomeBeforeTax": "155874000", "interestExpense": "115092000", "operatingIncome": "382339000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22917000", "reportedCurrency": "USD", "netInterestIncome": "-100349000", "nonInterestIncome": "None", "operatingExpenses": "152665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65073000", "sellingGeneralAndAdministrative": "67595000", "netIncomeFromContinuingOperations": "178791000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11417336000", "longTermDebt": "12403825000", "shortTermDebt": "1448930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2388707000", "reportedCurrency": "USD", "retainedEarnings": "-7326189000", "totalLiabilities": "16473142000", "otherCurrentAssets": "1249812000", "totalCurrentAssets": "1978720000", "currentLongTermDebt": "1187913000", "longTermInvestments": "20779000", "shortTermInvestments": "254534000", "currentNetReceivables": "284533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9438616000", "currentAccountsPayable": "59549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756194000", "totalShareholderEquity": "-5109938000", "capitalLeaseObligations": "2164456000", "otherCurrentLiabilities": "154945000", "totalCurrentLiabilities": "1797936000", "otherNonCurrentLiabilities": "367942000", "totalNonCurrentLiabilities": "14675206000", "cashAndShortTermInvestments": "189841000", "commonStockSharesOutstanding": "108105000", "intangibleAssetsExcludingGoodwill": "2388707000", "cashAndCashEquivalentsAtCarryingValue": "189841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178791000", "profitLoss": "None", "dividendPayout": "105383000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310169000", "capitalExpenditures": "55549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1179590000", "cashflowFromInvestment": "-328890000", "stockBasedCompensation": "17935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693700000, "cost_of_revenue": 158696000, "gross_profit": 535004000, "research_and_development": null, "selling_general_admin": 67595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397433000, "depreciation_amortisation": 65073000, "ebitda": 462506000, "interest_expense": 115092000, "interest_income": null, "other_non_operating": null, "pretax_income": 155874000, "tax_provision": -22917000, "effective_tax_rate": null, "net_income": 173630000, "net_income_continuing_ops": 178791000, "net_income_to_common": 173630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189841000, "short_term_investments": 254534000, "net_receivables": 284533000, "inventory": null, "other_current_assets": null, "total_current_assets": 1978720000, "net_ppe": null, "goodwill": null, "intangible_assets": 2388707000, "goodwill_and_intangibles": 2388707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9438616000, "total_assets": 11417336000, "short_term_debt": 1448930000, "accounts_payable": 59549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1797936000, "long_term_debt": 12403825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14675206000, "total_liabilities": 16473142000, "total_debt": 13852755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7326189000, "total_equity": -5109938000, "shares_outstanding": 108105000, "operating_cash_flow": 310169000, "stock_based_compensation": 17935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328890000, "dividends_paid": 105383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1179590000, "free_cash_flow": 365718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "397433000", "ebitda": "462506000", "netIncome": "173630000", "grossProfit": "535004000", "depreciation": "None", "totalRevenue": "693700000", "costOfRevenue": "158696000", "interestIncome": "20603000", "incomeBeforeTax": "155874000", "interestExpense": "115092000", "operatingIncome": "382339000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-22917000", "reportedCurrency": "USD", "netInterestIncome": "-100349000", "nonInterestIncome": "None", "operatingExpenses": "152665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65073000", "sellingGeneralAndAdministrative": "67595000", "netIncomeFromContinuingOperations": "178791000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "11417336000", "longTermDebt": "12403825000", "shortTermDebt": "1448930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2388707000", "reportedCurrency": "USD", "retainedEarnings": "-7326189000", "totalLiabilities": "16473142000", "otherCurrentAssets": "1249812000", "totalCurrentAssets": "1978720000", "currentLongTermDebt": "1187913000", "longTermInvestments": "20779000", "shortTermInvestments": "254534000", "currentNetReceivables": "284533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9438616000", "currentAccountsPayable": "59549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756194000", "totalShareholderEquity": "-5109938000", "capitalLeaseObligations": "2164456000", "otherCurrentLiabilities": "154945000", "totalCurrentLiabilities": "1797936000", "otherNonCurrentLiabilities": "367942000", "totalNonCurrentLiabilities": "14675206000", "cashAndShortTermInvestments": "189841000", "commonStockSharesOutstanding": "108105000", "intangibleAssetsExcludingGoodwill": "2388707000", "cashAndCashEquivalentsAtCarryingValue": "189841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178791000", "profitLoss": "None", "dividendPayout": "105383000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310169000", "capitalExpenditures": "55549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1179590000", "cashflowFromInvestment": "-328890000", "stockBasedCompensation": "17935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65073000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 667595000, "cost_of_revenue": 155727000, "gross_profit": 511868000, "ebit": 385214000, "ebitda": 448729000, "pretax_income": 298207000, "tax_provision": 42316000, "net_income": 258534000, "net_income_to_common": 258534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186339000, "total_current_assets": 450267000, "total_assets": 10201663000, "short_term_debt": 293922000, "long_term_debt": 12296479000, "total_debt": 12590401000, "total_liabilities": 15327423000, "total_equity": -5174852000, "shares_outstanding": 107922000, "goodwill_and_intangibles": 2492360000 }, "cash_flow": { "operating_cash_flow": 304651000, "capital_expenditure": 64756000, "free_cash_flow": 369407000, "dividends_paid": 105344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164477, "ticker_id": 8127, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385214000", "ebitda": "448729000", "netIncome": "258534000", "grossProfit": "511868000", "depreciation": "None", "totalRevenue": "667595000", "costOfRevenue": "155727000", "interestIncome": "6999000", "incomeBeforeTax": "298207000", "interestExpense": "102903000", "operatingIncome": "375596000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42316000", "reportedCurrency": "USD", "netInterestIncome": "-101089000", "nonInterestIncome": "None", "operatingExpenses": "136272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63515000", "sellingGeneralAndAdministrative": "60087000", "netIncomeFromContinuingOperations": "255891000" }, "balance": { "goodwill": "None", "inventory": "31738000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "10201663000", "longTermDebt": "12296479000", "shortTermDebt": "293922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2492360000", "reportedCurrency": "USD", "retainedEarnings": "-7393799000", "totalLiabilities": "15327423000", "otherCurrentAssets": "104927000", "totalCurrentAssets": "450267000", "currentLongTermDebt": "23000000", "longTermInvestments": "26587000", "shortTermInvestments": "16245000", "currentNetReceivables": "142756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9751396000", "currentAccountsPayable": "54438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14521344000", "totalShareholderEquity": "-5174852000", "capitalLeaseObligations": "2201865000", "otherCurrentLiabilities": "125898000", "totalCurrentLiabilities": "667843000", "otherNonCurrentLiabilities": "432158000", "totalNonCurrentLiabilities": "14659580000", "cashAndShortTermInvestments": "186339000", "commonStockSharesOutstanding": "107922000", "intangibleAssetsExcludingGoodwill": "2492360000", "cashAndCashEquivalentsAtCarryingValue": "186339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255892000", "profitLoss": "None", "dividendPayout": "105344000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304651000", "capitalExpenditures": "64756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65913000", "cashflowFromInvestment": "-273902000", "stockBasedCompensation": "16372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667595000, "cost_of_revenue": 155727000, "gross_profit": 511868000, "research_and_development": null, "selling_general_admin": 60087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385214000, "depreciation_amortisation": 63515000, "ebitda": 448729000, "interest_expense": 102903000, "interest_income": null, "other_non_operating": null, "pretax_income": 298207000, "tax_provision": 42316000, "effective_tax_rate": null, "net_income": 258534000, "net_income_continuing_ops": 255891000, "net_income_to_common": 258534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186339000, "short_term_investments": 16245000, "net_receivables": 142756000, "inventory": 31738000, "other_current_assets": null, "total_current_assets": 450267000, "net_ppe": null, "goodwill": null, "intangible_assets": 2492360000, "goodwill_and_intangibles": 2492360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9751396000, "total_assets": 10201663000, "short_term_debt": 293922000, "accounts_payable": 54438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667843000, "long_term_debt": 12296479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14659580000, "total_liabilities": 15327423000, "total_debt": 12590401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7393799000, "total_equity": -5174852000, "shares_outstanding": 107922000, "operating_cash_flow": 304651000, "stock_based_compensation": 16372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273902000, "dividends_paid": 105344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65913000, "free_cash_flow": 369407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385214000", "ebitda": "448729000", "netIncome": "258534000", "grossProfit": "511868000", "depreciation": "None", "totalRevenue": "667595000", "costOfRevenue": "155727000", "interestIncome": "6999000", "incomeBeforeTax": "298207000", "interestExpense": "102903000", "operatingIncome": "375596000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42316000", "reportedCurrency": "USD", "netInterestIncome": "-101089000", "nonInterestIncome": "None", "operatingExpenses": "136272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63515000", "sellingGeneralAndAdministrative": "60087000", "netIncomeFromContinuingOperations": "255891000" }, "balance": { "goodwill": "None", "inventory": "31738000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "10201663000", "longTermDebt": "12296479000", "shortTermDebt": "293922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2492360000", "reportedCurrency": "USD", "retainedEarnings": "-7393799000", "totalLiabilities": "15327423000", "otherCurrentAssets": "104927000", "totalCurrentAssets": "450267000", "currentLongTermDebt": "23000000", "longTermInvestments": "26587000", "shortTermInvestments": "16245000", "currentNetReceivables": "142756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9751396000", "currentAccountsPayable": "54438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14521344000", "totalShareholderEquity": "-5174852000", "capitalLeaseObligations": "2201865000", "otherCurrentLiabilities": "125898000", "totalCurrentLiabilities": "667843000", "otherNonCurrentLiabilities": "432158000", "totalNonCurrentLiabilities": "14659580000", "cashAndShortTermInvestments": "186339000", "commonStockSharesOutstanding": "107922000", "intangibleAssetsExcludingGoodwill": "2492360000", "cashAndCashEquivalentsAtCarryingValue": "186339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255892000", "profitLoss": "None", "dividendPayout": "105344000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304651000", "capitalExpenditures": "64756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65913000", "cashflowFromInvestment": "-273902000", "stockBasedCompensation": "16372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63515000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 660477000, "cost_of_revenue": 147842000, "gross_profit": 512635000, "ebit": 380401000, "ebitda": 444580000, "pretax_income": 147115000, "tax_provision": -12337000, "net_income": 162830000, "net_income_to_common": 162830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220508000, "total_current_assets": 460006000, "total_assets": 9786178000, "short_term_debt": 2069085000, "long_term_debt": 10473739000, "total_debt": 12542824000, "total_liabilities": 15062102000, "total_equity": -5316741000, "shares_outstanding": 107679000, "goodwill_and_intangibles": 2314238000 }, "cash_flow": { "operating_cash_flow": 425593000, "capital_expenditure": 49973000, "free_cash_flow": 475566000, "dividends_paid": 105329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164478, "ticker_id": 8127, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380401000", "ebitda": "444580000", "netIncome": "162830000", "grossProfit": "512635000", "depreciation": "None", "totalRevenue": "660477000", "costOfRevenue": "147842000", "interestIncome": "7046000", "incomeBeforeTax": "147115000", "interestExpense": "104610000", "operatingIncome": "354470000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12337000", "reportedCurrency": "USD", "netInterestIncome": "-102496000", "nonInterestIncome": "None", "operatingExpenses": "158165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64179000", "sellingGeneralAndAdministrative": "62376000", "netIncomeFromContinuingOperations": "159452000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "9786178000", "longTermDebt": "10473739000", "shortTermDebt": "2069085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2314238000", "reportedCurrency": "USD", "retainedEarnings": "-7546370000", "totalLiabilities": "15062102000", "otherCurrentAssets": "93537000", "totalCurrentAssets": "460006000", "currentLongTermDebt": "1806304000", "longTermInvestments": "19247000", "shortTermInvestments": "30400000", "currentNetReceivables": "115561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9326172000", "currentAccountsPayable": "50738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14297925000", "totalShareholderEquity": "-5316741000", "capitalLeaseObligations": "2017882000", "otherCurrentLiabilities": "138886000", "totalCurrentLiabilities": "2459565000", "otherNonCurrentLiabilities": "373697000", "totalNonCurrentLiabilities": "12602537000", "cashAndShortTermInvestments": "220508000", "commonStockSharesOutstanding": "107679000", "intangibleAssetsExcludingGoodwill": "2314238000", "cashAndCashEquivalentsAtCarryingValue": "220508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159451000", "profitLoss": "None", "dividendPayout": "105329000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425593000", "capitalExpenditures": "49973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276523000", "cashflowFromInvestment": "-121208000", "stockBasedCompensation": "18598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660477000, "cost_of_revenue": 147842000, "gross_profit": 512635000, "research_and_development": null, "selling_general_admin": 62376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380401000, "depreciation_amortisation": 64179000, "ebitda": 444580000, "interest_expense": 104610000, "interest_income": null, "other_non_operating": null, "pretax_income": 147115000, "tax_provision": -12337000, "effective_tax_rate": null, "net_income": 162830000, "net_income_continuing_ops": 159452000, "net_income_to_common": 162830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220508000, "short_term_investments": 30400000, "net_receivables": 115561000, "inventory": 1, "other_current_assets": null, "total_current_assets": 460006000, "net_ppe": null, "goodwill": null, "intangible_assets": 2314238000, "goodwill_and_intangibles": 2314238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9326172000, "total_assets": 9786178000, "short_term_debt": 2069085000, "accounts_payable": 50738000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2459565000, "long_term_debt": 10473739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12602537000, "total_liabilities": 15062102000, "total_debt": 12542824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7546370000, "total_equity": -5316741000, "shares_outstanding": 107679000, "operating_cash_flow": 425593000, "stock_based_compensation": 18598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121208000, "dividends_paid": 105329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276523000, "free_cash_flow": 475566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380401000", "ebitda": "444580000", "netIncome": "162830000", "grossProfit": "512635000", "depreciation": "None", "totalRevenue": "660477000", "costOfRevenue": "147842000", "interestIncome": "7046000", "incomeBeforeTax": "147115000", "interestExpense": "104610000", "operatingIncome": "354470000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12337000", "reportedCurrency": "USD", "netInterestIncome": "-102496000", "nonInterestIncome": "None", "operatingExpenses": "158165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64179000", "sellingGeneralAndAdministrative": "62376000", "netIncomeFromContinuingOperations": "159452000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "9786178000", "longTermDebt": "10473739000", "shortTermDebt": "2069085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2314238000", "reportedCurrency": "USD", "retainedEarnings": "-7546370000", "totalLiabilities": "15062102000", "otherCurrentAssets": "93537000", "totalCurrentAssets": "460006000", "currentLongTermDebt": "1806304000", "longTermInvestments": "19247000", "shortTermInvestments": "30400000", "currentNetReceivables": "115561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9326172000", "currentAccountsPayable": "50738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14297925000", "totalShareholderEquity": "-5316741000", "capitalLeaseObligations": "2017882000", "otherCurrentLiabilities": "138886000", "totalCurrentLiabilities": "2459565000", "otherNonCurrentLiabilities": "373697000", "totalNonCurrentLiabilities": "12602537000", "cashAndShortTermInvestments": "220508000", "commonStockSharesOutstanding": "107679000", "intangibleAssetsExcludingGoodwill": "2314238000", "cashAndCashEquivalentsAtCarryingValue": "220508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159451000", "profitLoss": "None", "dividendPayout": "105329000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425593000", "capitalExpenditures": "49973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276523000", "cashflowFromInvestment": "-121208000", "stockBasedCompensation": "18598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64179000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 657862000, "cost_of_revenue": 145408000, "gross_profit": 512453999, "ebit": 362012000, "ebitda": 438762000, "pretax_income": 171470000, "tax_provision": 16927000, "net_income": 154543000, "net_income_to_common": 154543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240309000, "total_current_assets": 447596000, "total_assets": 9995266000, "short_term_debt": 2075713000, "long_term_debt": 10550553000, "total_debt": 12626266000, "total_liabilities": 15181509000, "total_equity": -5222820000, "shares_outstanding": 108616000, "goodwill_and_intangibles": 2403849000 }, "cash_flow": { "operating_cash_flow": 294453000, "capital_expenditure": 57871000, "free_cash_flow": 352324000, "dividends_paid": 108135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164479, "ticker_id": 8127, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362012000", "ebitda": "438762000", "netIncome": "154543000", "grossProfit": "512453999", "depreciation": "None", "totalRevenue": "657862000", "costOfRevenue": "145408000", "interestIncome": "7314000", "incomeBeforeTax": "171470000", "interestExpense": "104833000", "operatingIncome": "323358000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16927000", "reportedCurrency": "USD", "netInterestIncome": "-102808000", "nonInterestIncome": "None", "operatingExpenses": "189096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76750000", "sellingGeneralAndAdministrative": "68698000", "netIncomeFromContinuingOperations": "154543000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "9995266000", "longTermDebt": "10550553000", "shortTermDebt": "2075713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2403849000", "reportedCurrency": "USD", "retainedEarnings": "-7509379000", "totalLiabilities": "15181509000", "otherCurrentAssets": "60004000", "totalCurrentAssets": "447596000", "currentLongTermDebt": "1805395000", "longTermInvestments": "22020000", "shortTermInvestments": "1585000", "currentNetReceivables": "147283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9547670000", "currentAccountsPayable": "45761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14432544000", "totalShareholderEquity": "-5222820000", "capitalLeaseObligations": "2076596000", "otherCurrentLiabilities": "122727000", "totalCurrentLiabilities": "2413289000", "otherNonCurrentLiabilities": "411389000", "totalNonCurrentLiabilities": "12768220000", "cashAndShortTermInvestments": "240309000", "commonStockSharesOutstanding": "108616000", "intangibleAssetsExcludingGoodwill": "2403849000", "cashAndCashEquivalentsAtCarryingValue": "240309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154543000", "profitLoss": "None", "dividendPayout": "108135000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294453000", "capitalExpenditures": "57871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191412000", "cashflowFromInvestment": "-85310000", "stockBasedCompensation": "21469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657862000, "cost_of_revenue": 145408000, "gross_profit": 512453999, "research_and_development": null, "selling_general_admin": 68698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362012000, "depreciation_amortisation": 76750000, "ebitda": 438762000, "interest_expense": 104833000, "interest_income": null, "other_non_operating": null, "pretax_income": 171470000, "tax_provision": 16927000, "effective_tax_rate": null, "net_income": 154543000, "net_income_continuing_ops": 154543000, "net_income_to_common": 154543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240309000, "short_term_investments": 1585000, "net_receivables": 147283000, "inventory": null, "other_current_assets": null, "total_current_assets": 447596000, "net_ppe": null, "goodwill": null, "intangible_assets": 2403849000, "goodwill_and_intangibles": 2403849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9547670000, "total_assets": 9995266000, "short_term_debt": 2075713000, "accounts_payable": 45761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2413289000, "long_term_debt": 10550553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12768220000, "total_liabilities": 15181509000, "total_debt": 12626266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7509379000, "total_equity": -5222820000, "shares_outstanding": 108616000, "operating_cash_flow": 294453000, "stock_based_compensation": 21469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85310000, "dividends_paid": 108135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191412000, "free_cash_flow": 352324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "362012000", "ebitda": "438762000", "netIncome": "154543000", "grossProfit": "512453999", "depreciation": "None", "totalRevenue": "657862000", "costOfRevenue": "145408000", "interestIncome": "7314000", "incomeBeforeTax": "171470000", "interestExpense": "104833000", "operatingIncome": "323358000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16927000", "reportedCurrency": "USD", "netInterestIncome": "-102808000", "nonInterestIncome": "None", "operatingExpenses": "189096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76750000", "sellingGeneralAndAdministrative": "68698000", "netIncomeFromContinuingOperations": "154543000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1079000", "currentDebt": "None", "investments": "None", "totalAssets": "9995266000", "longTermDebt": "10550553000", "shortTermDebt": "2075713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2403849000", "reportedCurrency": "USD", "retainedEarnings": "-7509379000", "totalLiabilities": "15181509000", "otherCurrentAssets": "60004000", "totalCurrentAssets": "447596000", "currentLongTermDebt": "1805395000", "longTermInvestments": "22020000", "shortTermInvestments": "1585000", "currentNetReceivables": "147283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9547670000", "currentAccountsPayable": "45761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14432544000", "totalShareholderEquity": "-5222820000", "capitalLeaseObligations": "2076596000", "otherCurrentLiabilities": "122727000", "totalCurrentLiabilities": "2413289000", "otherNonCurrentLiabilities": "411389000", "totalNonCurrentLiabilities": "12768220000", "cashAndShortTermInvestments": "240309000", "commonStockSharesOutstanding": "108616000", "intangibleAssetsExcludingGoodwill": "2403849000", "cashAndCashEquivalentsAtCarryingValue": "240309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154543000", "profitLoss": "None", "dividendPayout": "108135000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "294453000", "capitalExpenditures": "57871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191412000", "cashflowFromInvestment": "-85310000", "stockBasedCompensation": "21469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76750000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 675024000, "cost_of_revenue": 149346000, "gross_profit": 525678000, "ebit": 282345000, "ebitda": 453745000, "pretax_income": 138424000, "tax_provision": 28896000, "net_income": 109528000, "net_income_to_common": 109528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208547000, "total_current_assets": 484267000, "total_assets": 10178441000, "short_term_debt": 916609000, "long_term_debt": 11681170000, "total_debt": 12597779000, "total_liabilities": 15314276000, "total_equity": -5170882000, "shares_outstanding": 108581000, "goodwill_and_intangibles": 2455597000 }, "cash_flow": { "operating_cash_flow": 432611000, "capital_expenditure": 99832000, "free_cash_flow": 532443000, "dividends_paid": 91759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164480, "ticker_id": 8127, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282345000", "ebitda": "453745000", "netIncome": "109528000", "grossProfit": "525678000", "depreciation": "None", "totalRevenue": "675024000", "costOfRevenue": "149346000", "interestIncome": "5540000", "incomeBeforeTax": "138424000", "interestExpense": "103315000", "operatingIncome": "209687000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28896000", "reportedCurrency": "USD", "netInterestIncome": "-104355000", "nonInterestIncome": "None", "operatingExpenses": "315991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171400000", "sellingGeneralAndAdministrative": "67524000", "netIncomeFromContinuingOperations": "109528000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10178441000", "longTermDebt": "11681170000", "shortTermDebt": "916609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2455597000", "reportedCurrency": "USD", "retainedEarnings": "-7450824000", "totalLiabilities": "15314276000", "otherCurrentAssets": "72548000", "totalCurrentAssets": "484267000", "currentLongTermDebt": "643145000", "longTermInvestments": "24540000", "shortTermInvestments": "1046000", "currentNetReceivables": "202126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9694174000", "currentAccountsPayable": "42202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14463465000", "totalShareholderEquity": "-5170882000", "capitalLeaseObligations": "2139150000", "otherCurrentLiabilities": "161631000", "totalCurrentLiabilities": "1363259000", "otherNonCurrentLiabilities": "404161000", "totalNonCurrentLiabilities": "13951017000", "cashAndShortTermInvestments": "208547000", "commonStockSharesOutstanding": "108581000", "intangibleAssetsExcludingGoodwill": "2455597000", "cashAndCashEquivalentsAtCarryingValue": "208547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109528000", "profitLoss": "None", "dividendPayout": "91759000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14287000", "operatingCashflow": "432611000", "capitalExpenditures": "99832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311554000", "cashflowFromInvestment": "-106370000", "stockBasedCompensation": "22089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 675024000, "cost_of_revenue": 149346000, "gross_profit": 525678000, "research_and_development": null, "selling_general_admin": 67524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282345000, "depreciation_amortisation": 171400000, "ebitda": 453745000, "interest_expense": 103315000, "interest_income": null, "other_non_operating": null, "pretax_income": 138424000, "tax_provision": 28896000, "effective_tax_rate": null, "net_income": 109528000, "net_income_continuing_ops": 109528000, "net_income_to_common": 109528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208547000, "short_term_investments": 1046000, "net_receivables": 202126000, "inventory": 1, "other_current_assets": null, "total_current_assets": 484267000, "net_ppe": null, "goodwill": null, "intangible_assets": 2455597000, "goodwill_and_intangibles": 2455597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9694174000, "total_assets": 10178441000, "short_term_debt": 916609000, "accounts_payable": 42202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1363259000, "long_term_debt": 11681170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13951017000, "total_liabilities": 15314276000, "total_debt": 12597779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7450824000, "total_equity": -5170882000, "shares_outstanding": 108581000, "operating_cash_flow": 432611000, "stock_based_compensation": 22089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106370000, "dividends_paid": 91759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311554000, "free_cash_flow": 532443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "282345000", "ebitda": "453745000", "netIncome": "109528000", "grossProfit": "525678000", "depreciation": "None", "totalRevenue": "675024000", "costOfRevenue": "149346000", "interestIncome": "5540000", "incomeBeforeTax": "138424000", "interestExpense": "103315000", "operatingIncome": "209687000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28896000", "reportedCurrency": "USD", "netInterestIncome": "-104355000", "nonInterestIncome": "None", "operatingExpenses": "315991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171400000", "sellingGeneralAndAdministrative": "67524000", "netIncomeFromContinuingOperations": "109528000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "10178441000", "longTermDebt": "11681170000", "shortTermDebt": "916609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2455597000", "reportedCurrency": "USD", "retainedEarnings": "-7450824000", "totalLiabilities": "15314276000", "otherCurrentAssets": "72548000", "totalCurrentAssets": "484267000", "currentLongTermDebt": "643145000", "longTermInvestments": "24540000", "shortTermInvestments": "1046000", "currentNetReceivables": "202126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9694174000", "currentAccountsPayable": "42202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14463465000", "totalShareholderEquity": "-5170882000", "capitalLeaseObligations": "2139150000", "otherCurrentLiabilities": "161631000", "totalCurrentLiabilities": "1363259000", "otherNonCurrentLiabilities": "404161000", "totalNonCurrentLiabilities": "13951017000", "cashAndShortTermInvestments": "208547000", "commonStockSharesOutstanding": "108581000", "intangibleAssetsExcludingGoodwill": "2455597000", "cashAndCashEquivalentsAtCarryingValue": "208547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109528000", "profitLoss": "None", "dividendPayout": "91759000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14287000", "operatingCashflow": "432611000", "capitalExpenditures": "99832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311554000", "cashflowFromInvestment": "-106370000", "stockBasedCompensation": "22089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395906000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 682544000, "cost_of_revenue": 155382000, "gross_profit": 527162000, "ebit": 277899000, "ebitda": 458573000, "pretax_income": 93223000, "tax_provision": 7861000, "net_income": 87419000, "net_income_to_common": 87419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190545000, "total_current_assets": 459983000, "total_assets": 10334181000, "short_term_debt": 296435000, "long_term_debt": 12491102000, "total_debt": 12787537000, "total_liabilities": 15465620000, "total_equity": -5166486000, "shares_outstanding": 108891000, "goodwill_and_intangibles": 2523620000 }, "cash_flow": { "operating_cash_flow": 313681000, "capital_expenditure": 61393000, "free_cash_flow": 375074000, "dividends_paid": 92131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164482, "ticker_id": 8127, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277899000", "ebitda": "458573000", "netIncome": "87419000", "grossProfit": "527162000", "depreciation": "None", "totalRevenue": "682544000", "costOfRevenue": "155382000", "interestIncome": "5266000", "incomeBeforeTax": "93223000", "interestExpense": "107220000", "operatingIncome": "248604000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7861000", "reportedCurrency": "USD", "netInterestIncome": "-107051000", "nonInterestIncome": "None", "operatingExpenses": "278558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180674000", "sellingGeneralAndAdministrative": "64821000", "netIncomeFromContinuingOperations": "85362000" }, "balance": { "goodwill": "None", "inventory": "37221000", "commonStock": "1081000", "currentDebt": "None", "investments": "None", "totalAssets": "10334181000", "longTermDebt": "12491102000", "shortTermDebt": "296435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2523620000", "reportedCurrency": "USD", "retainedEarnings": "-7421725000", "totalLiabilities": "15465620000", "otherCurrentAssets": "77417000", "totalCurrentAssets": "459983000", "currentLongTermDebt": "24000000", "longTermInvestments": "31569000", "shortTermInvestments": "1141000", "currentNetReceivables": "190880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9874198000", "currentAccountsPayable": "46613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14766687000", "totalShareholderEquity": "-5166486000", "capitalLeaseObligations": "2251585000", "otherCurrentLiabilities": "116104000", "totalCurrentLiabilities": "663148000", "otherNonCurrentLiabilities": "332220000", "totalNonCurrentLiabilities": "14802472000", "cashAndShortTermInvestments": "190545000", "commonStockSharesOutstanding": "108891000", "intangibleAssetsExcludingGoodwill": "2523620000", "cashAndCashEquivalentsAtCarryingValue": "190545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85362000", "profitLoss": "None", "dividendPayout": "92131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9107000", "operatingCashflow": "313681000", "capitalExpenditures": "61393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230776000", "cashflowFromInvestment": "-103530000", "stockBasedCompensation": "21374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682544000, "cost_of_revenue": 155382000, "gross_profit": 527162000, "research_and_development": null, "selling_general_admin": 64821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277899000, "depreciation_amortisation": 180674000, "ebitda": 458573000, "interest_expense": 107220000, "interest_income": null, "other_non_operating": null, "pretax_income": 93223000, "tax_provision": 7861000, "effective_tax_rate": null, "net_income": 87419000, "net_income_continuing_ops": 85362000, "net_income_to_common": 87419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190545000, "short_term_investments": 1141000, "net_receivables": 190880000, "inventory": 37221000, "other_current_assets": null, "total_current_assets": 459983000, "net_ppe": null, "goodwill": null, "intangible_assets": 2523620000, "goodwill_and_intangibles": 2523620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9874198000, "total_assets": 10334181000, "short_term_debt": 296435000, "accounts_payable": 46613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663148000, "long_term_debt": 12491102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14802472000, "total_liabilities": 15465620000, "total_debt": 12787537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7421725000, "total_equity": -5166486000, "shares_outstanding": 108891000, "operating_cash_flow": 313681000, "stock_based_compensation": 21374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103530000, "dividends_paid": 92131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230776000, "free_cash_flow": 375074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277899000", "ebitda": "458573000", "netIncome": "87419000", "grossProfit": "527162000", "depreciation": "None", "totalRevenue": "682544000", "costOfRevenue": "155382000", "interestIncome": "5266000", "incomeBeforeTax": "93223000", "interestExpense": "107220000", "operatingIncome": "248604000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7861000", "reportedCurrency": "USD", "netInterestIncome": "-107051000", "nonInterestIncome": "None", "operatingExpenses": "278558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180674000", "sellingGeneralAndAdministrative": "64821000", "netIncomeFromContinuingOperations": "85362000" }, "balance": { "goodwill": "None", "inventory": "37221000", "commonStock": "1081000", "currentDebt": "None", "investments": "None", "totalAssets": "10334181000", "longTermDebt": "12491102000", "shortTermDebt": "296435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2523620000", "reportedCurrency": "USD", "retainedEarnings": "-7421725000", "totalLiabilities": "15465620000", "otherCurrentAssets": "77417000", "totalCurrentAssets": "459983000", "currentLongTermDebt": "24000000", "longTermInvestments": "31569000", "shortTermInvestments": "1141000", "currentNetReceivables": "190880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9874198000", "currentAccountsPayable": "46613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14766687000", "totalShareholderEquity": "-5166486000", "capitalLeaseObligations": "2251585000", "otherCurrentLiabilities": "116104000", "totalCurrentLiabilities": "663148000", "otherNonCurrentLiabilities": "332220000", "totalNonCurrentLiabilities": "14802472000", "cashAndShortTermInvestments": "190545000", "commonStockSharesOutstanding": "108891000", "intangibleAssetsExcludingGoodwill": "2523620000", "cashAndCashEquivalentsAtCarryingValue": "190545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85362000", "profitLoss": "None", "dividendPayout": "92131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9107000", "operatingCashflow": "313681000", "capitalExpenditures": "61393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230776000", "cashflowFromInvestment": "-103530000", "stockBasedCompensation": "21374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180674000", "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": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "income_statement": { "revenue": 678500000, "cost_of_revenue": 159203000, "gross_profit": 519297000, "ebit": 266439000, "ebitda": 448259000, "pretax_income": 172792000, "tax_provision": -29178000, "net_income": 203648000, "net_income_to_common": 203648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179169000, "total_current_assets": 518617000, "total_assets": 10604470000, "short_term_debt": 298828000, "long_term_debt": 12571931000, "total_debt": 12870759000, "total_liabilities": 15659227000, "total_equity": -5092330000, "shares_outstanding": 108884000, "goodwill_and_intangibles": 2628077000 }, "cash_flow": { "operating_cash_flow": 486933000, "capital_expenditure": 63448000, "free_cash_flow": 550381000, "dividends_paid": 92137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164483, "ticker_id": 8127, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:10.400061+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266439000", "ebitda": "448259000", "netIncome": "203648000", "grossProfit": "519297000", "depreciation": "None", "totalRevenue": "678500000", "costOfRevenue": "159203000", "interestIncome": "4683000", "incomeBeforeTax": "172792000", "interestExpense": "108806000", "operatingIncome": "241227000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-29178000", "reportedCurrency": "USD", "netInterestIncome": "-109167000", "nonInterestIncome": "None", "operatingExpenses": "278070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40371000", "costofGoodsAndServicesSold": "159203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181820000", "sellingGeneralAndAdministrative": "63383000", "netIncomeFromContinuingOperations": "201970000" }, "balance": { "goodwill": "None", "inventory": "72077000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "10604470000", "longTermDebt": "12571931000", "shortTermDebt": "298828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2628077000", "reportedCurrency": "USD", "retainedEarnings": "-7362838000", "totalLiabilities": "15659227000", "otherCurrentAssets": "114612000", "totalCurrentAssets": "518617000", "currentLongTermDebt": "24000000", "longTermInvestments": "34165000", "shortTermInvestments": "22379000", "currentNetReceivables": "202457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10085853000", "currentAccountsPayable": "47027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2712201000", "shortLongTermDebtTotal": "14888824000", "totalShareholderEquity": "-5092330000", "capitalLeaseObligations": "2292893000", "otherCurrentLiabilities": "133805000", "totalCurrentLiabilities": "738389000", "otherNonCurrentLiabilities": "330842000", "totalNonCurrentLiabilities": "14920838000", "cashAndShortTermInvestments": "179169000", "commonStockSharesOutstanding": "108884000", "intangibleAssetsExcludingGoodwill": "2628077000", "cashAndCashEquivalentsAtCarryingValue": "179169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201970000", "profitLoss": "None", "dividendPayout": "92137000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-40463000", "operatingCashflow": "486933000", "capitalExpenditures": "63448000", "changeInReceivables": "67487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314160000", "cashflowFromInvestment": "-111585000", "stockBasedCompensation": "18252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61188000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678500000, "cost_of_revenue": 159203000, "gross_profit": 519297000, "research_and_development": null, "selling_general_admin": 63383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266439000, "depreciation_amortisation": 181820000, "ebitda": 448259000, "interest_expense": 108806000, "interest_income": null, "other_non_operating": null, "pretax_income": 172792000, "tax_provision": -29178000, "effective_tax_rate": null, "net_income": 203648000, "net_income_continuing_ops": 201970000, "net_income_to_common": 203648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179169000, "short_term_investments": 22379000, "net_receivables": 202457000, "inventory": 72077000, "other_current_assets": null, "total_current_assets": 518617000, "net_ppe": null, "goodwill": null, "intangible_assets": 2628077000, "goodwill_and_intangibles": 2628077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10085853000, "total_assets": 10604470000, "short_term_debt": 298828000, "accounts_payable": 47027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 738389000, "long_term_debt": 12571931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14920838000, "total_liabilities": 15659227000, "total_debt": 12870759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7362838000, "total_equity": -5092330000, "shares_outstanding": 108884000, "operating_cash_flow": 486933000, "stock_based_compensation": 18252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111585000, "dividends_paid": 92137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314160000, "free_cash_flow": 550381000, "net_change_in_cash": 61188000 }, "raw_data": { "income": { "ebit": "266439000", "ebitda": "448259000", "netIncome": "203648000", "grossProfit": "519297000", "depreciation": "None", "totalRevenue": "678500000", "costOfRevenue": "159203000", "interestIncome": "4683000", "incomeBeforeTax": "172792000", "interestExpense": "108806000", "operatingIncome": "241227000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-29178000", "reportedCurrency": "USD", "netInterestIncome": "-109167000", "nonInterestIncome": "None", "operatingExpenses": "278070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40371000", "costofGoodsAndServicesSold": "159203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181820000", "sellingGeneralAndAdministrative": "63383000", "netIncomeFromContinuingOperations": "201970000" }, "balance": { "goodwill": "None", "inventory": "72077000", "commonStock": "1084000", "currentDebt": "None", "investments": "None", "totalAssets": "10604470000", "longTermDebt": "12571931000", "shortTermDebt": "298828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2628077000", "reportedCurrency": "USD", "retainedEarnings": "-7362838000", "totalLiabilities": "15659227000", "otherCurrentAssets": "114612000", "totalCurrentAssets": "518617000", "currentLongTermDebt": "24000000", "longTermInvestments": "34165000", "shortTermInvestments": "22379000", "currentNetReceivables": "202457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10085853000", "currentAccountsPayable": "47027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2712201000", "shortLongTermDebtTotal": "14888824000", "totalShareholderEquity": "-5092330000", "capitalLeaseObligations": "2292893000", "otherCurrentLiabilities": "133805000", "totalCurrentLiabilities": "738389000", "otherNonCurrentLiabilities": "330842000", "totalNonCurrentLiabilities": "14920838000", "cashAndShortTermInvestments": "179169000", "commonStockSharesOutstanding": "108884000", "intangibleAssetsExcludingGoodwill": "2628077000", "cashAndCashEquivalentsAtCarryingValue": "179169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201970000", "profitLoss": "None", "dividendPayout": "92137000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-40463000", "operatingCashflow": "486933000", "capitalExpenditures": "63448000", "changeInReceivables": "67487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314160000", "cashflowFromInvestment": "-111585000", "stockBasedCompensation": "18252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61188000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }