{ "ticker": { "uuid": "6c6a56a7-c246-48eb-8c0b-659f52af620c", "symbol": "CACC", "name": "Credit Acceptance Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/6c6a56a7-c246-48eb-8c0b-659f52af620c/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c6a56a7-c246-48eb-8c0b-659f52af620c/" }, "ticker_metadata": { "id": 5207, "uuid": "6c6a56a7-c246-48eb-8c0b-659f52af620c", "symbol": "CACC", "name": "Credit Acceptance Corporation", "asset_type": "equity", "market_cap": 5782222000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "Credit Acceptance Corporation offers financing programs and related products and services to independent and franchised automobile dealerships in the United States. The company is headquartered in Southfield, Michigan.", "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": "6c6a56a7-c246-48eb-8c0b-659f52af620c", "symbol": "CACC", "name": "Credit Acceptance Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/6c6a56a7-c246-48eb-8c0b-659f52af620c/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c6a56a7-c246-48eb-8c0b-659f52af620c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.66, "quality": 0.96, "momentum": 0.27, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 544.71, "market_cap": 5966806176.87, "pe_ratio": 13.1601, "earnings_yield": 0.076, "ebitda_to_ev": 0.0675, "shareholder_yield": 0, "roe": 0.2995, "piotroski_f_score": 7, "momentum_12_1": 0.0545, "volatility_252d": 0.4214 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.431551+00:00", "batch_id": "" }, "size": { "price_close": 544.71, "market_cap": 5966806176.87, "market_cap_usd": 5966806176.87, "enterprise_value": 12349706176.87, "shares_outstanding": 10954097, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.1601, "pb_ratio": 3.9408, "ptbv_ratio": 3.9408, "ps_ratio": 2.5809, "pcf_ratio": 5.6547, "pfcf_ratio": 5.6408, "ev_ebitda": 14.8167, "ev_ebit": 15.3089, "ev_sales": 5.3418, "ev_fcf": 11.6749, "earnings_yield": 0.076, "fcf_yield": 0.0857, "price_to_sales": 2.5809, "price_to_book": 3.9408, "price_to_cashflow": 5.6547, "ebitda_to_ev": 0.0675, "sales_yield": 0.1872 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8031, "operating_margin": 0.3489, "net_margin": 0.1961, "ebitda_margin": 0.3605, "fcf_margin": 0.4575, "roe": 0.2995, "roa": 0.0521, "roic": 0.0774, "roc_greenblatt": null, "asset_turnover": 0.2659, "cash_conversion": 2.333, "accruals_ratio": -0.0692, "sbc_to_revenue": 0.0212, "piotroski_f_score": 7, "altman_z_score": 2.367, "earnings_stability_5y": 0.6611, "revenue_stability_5y": 0.1483, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2135, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.7424, "net_debt_to_ebitda": 7.6579, "debt_to_assets": 0.7371, "interest_coverage": 1.7427, "current_ratio": 20.5731, "quick_ratio": 20.5731, "net_debt": 6382900000, "local_beta": 0.0001, "volatility_252d": 0.4214, "volatility_60d": 0.9314, "max_drawdown_12m": -0.215, "risk_adjusted_momentum": 0.1293 }, "growth": { "revenue_growth_1y": 0.0533, "revenue_growth_3y_cagr": 0.0832, "revenue_growth_5y_cagr": 0.0683, "eps_growth_1y": 0.564, "eps_growth_3y_cagr": -0.0751, "eps_growth_5y_cagr": 0.0014, "fcf_growth_1y": -0.1004, "book_value_growth_1y": -0.0381, "revenue_growth": 0.0533, "earnings_growth": 0.564 }, "momentum": { "price_return_1m": 0.0217, "price_return_3m": 0.0941, "price_return_6m": 0.1722, "price_return_9m": 0.0423, "price_return_12m": 0.0774, "price_return_12m_ex1m": 0.0545, "momentum_6m": 0.1722, "momentum_12m": 0.0774, "momentum_12_1": 0.0545, "distance_from_52w_high": -0.0504, "distance_from_52w_low": 0.3078, "relative_strength": -0.0806 }, "raw_ttm": { "revenue_ttm": 2311900000, "gross_profit_ttm": 1856700000, "ebit_ttm": 806700000, "ebitda_ttm": 833500000, "net_income_ttm": 453400000, "eps_diluted_ttm": 41.3909, "operating_cash_flow_ttm": 1055200000, "capital_expenditure_ttm": 2600000, "fcf_ttm": 1057800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 462900000, "cash_and_equivalents": 25700000, "total_current_assets": 8544000000, "total_current_liabilities": 415300000, "net_ppe": null, "total_assets": 8694600000, "total_debt": 6408600000, "total_equity": 1514100000, "net_working_capital": 10286500000, "book_value_per_share": 138.2223, "retained_earnings": 1083600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 138.2223 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 58, "rank_pcf": 20, "rank_ev_ebitda": 63, "rank_ev_ebit": 58, "rank_earnings_yield": 33, "rank_fcf_yield": 47, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 11, "rank_fcf_margin": 17, "rank_piotroski": 22, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60 }, "composites": { "value_composite": 34, "quality_composite": 4, "momentum_composite": 73, "growth_composite": 68, "yield_composite": 95, "svqf_composite": 17, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.796, "os_score": 0.78, "value_percentile": 0.66, "quality_percentile": 0.96, "momentum_percentile": 0.27, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 815, "ticker_id": 5207, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.431551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 544.71, "market_cap": 5966806176.87, "market_cap_usd": 5966806176.87, "enterprise_value": 12349706176.87, "shares_outstanding": 10954097, "fx_rate_to_usd": null, "pe_ratio": 13.16013713, "pb_ratio": 3.94082701, "ptbv_ratio": 3.94082701, "ps_ratio": 2.58091015, "pcf_ratio": 5.65466848, "pfcf_ratio": 5.64076969, "ev_ebitda": 14.81668408, "ev_ebit": 15.30892051, "ev_sales": 5.34179946, "ev_fcf": 11.67489712, "earnings_yield": 0.07598705, "fcf_yield": 0.08565386, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.80310567, "operating_margin": 0.34893378, "net_margin": 0.19611575, "ebitda_margin": 0.36052597, "fcf_margin": 0.45754574, "roe": 0.29945182, "roa": 0.05214731, "roic": 0.07736102, "roc_greenblatt": null, "asset_turnover": 0.26590067, "cash_conversion": 2.33303926, "accruals_ratio": -0.06921538, "sbc_to_revenue": 0.02123794, "debt_to_equity": 4.74242124, "net_debt_to_ebitda": 7.65794841, "debt_to_assets": 0.73707819, "interest_coverage": 1.74270901, "current_ratio": 20.5730797, "quick_ratio": 20.5730797, "net_debt": 6382900000, "revenue_growth_1y": 0.05330539, "revenue_growth_3y_cagr": 0.08324232, "revenue_growth_5y_cagr": 0.06831524, "eps_growth_1y": 0.56398758, "eps_growth_3y_cagr": -0.07511678, "eps_growth_5y_cagr": 0.00137389, "fcf_growth_1y": -0.10043371, "book_value_growth_1y": -0.0380815, "piotroski_f_score": 7, "altman_z_score": 2.36704161, "earnings_stability_5y": 0.661102, "revenue_stability_5y": 0.148261, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02168245, "price_return_3m": 0.09405881, "price_return_6m": 0.17222605, "price_return_9m": 0.04228775, "price_return_12m": 0.07735364, "price_return_12m_ex1m": 0.05448972, "distance_from_52w_high": -0.05043233, "distance_from_52w_low": 0.30779573, "relative_strength": -0.08058741, "local_beta": 0.0001, "volatility_252d": 0.42139, "volatility_60d": 0.931407, "max_drawdown_12m": -0.21497635, "revenue_ttm": 2311900000, "gross_profit_ttm": 1856700000, "ebit_ttm": 806700000, "ebitda_ttm": 833500000, "net_income_ttm": 453400000, "eps_diluted_ttm": 41.39090607, "operating_cash_flow_ttm": 1055200000, "capital_expenditure_ttm": 2600000, "fcf_ttm": 1057800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 462900000, "cash_and_equivalents": 25700000, "total_current_assets": 8544000000, "total_current_liabilities": 415300000, "net_ppe": null, "total_assets": 8694600000, "total_debt": 6408600000, "total_equity": 1514100000, "net_working_capital": 10286500000, "book_value_per_share": 138.22225602, "retained_earnings": 1083600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 138.22225602, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 33, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 58, "rank_pcf": 20, "rank_ev_ebitda": 63, "rank_ev_ebit": 58, "rank_earnings_yield": 33, "rank_fcf_yield": 47, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 11, "rank_fcf_margin": 17, "rank_piotroski": 22, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60, "value_composite": 34, "quality_composite": 4, "momentum_composite": 73, "growth_composite": 68, "yield_composite": 95, "svqf_composite": 17, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 72, "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": 544.71, "os": 0.78, "value": 0.66, "quality": 0.96, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 13.1601, "earnings_yield": 0.076, "shareholder_yield": 0, "roe": 0.2995, "momentum_12_1": 0.0545, "complete_fields": { "id": 815, "ticker_id": 5207, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:07.431551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 544.71, "market_cap": 5966806176.87, "market_cap_usd": 5966806176.87, "enterprise_value": 12349706176.87, "shares_outstanding": 10954097, "fx_rate_to_usd": null, "pe_ratio": 13.16013713, "pb_ratio": 3.94082701, "ptbv_ratio": 3.94082701, "ps_ratio": 2.58091015, "pcf_ratio": 5.65466848, "pfcf_ratio": 5.64076969, "ev_ebitda": 14.81668408, "ev_ebit": 15.30892051, "ev_sales": 5.34179946, "ev_fcf": 11.67489712, "earnings_yield": 0.07598705, "fcf_yield": 0.08565386, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.80310567, "operating_margin": 0.34893378, "net_margin": 0.19611575, "ebitda_margin": 0.36052597, "fcf_margin": 0.45754574, "roe": 0.29945182, "roa": 0.05214731, "roic": 0.07736102, "roc_greenblatt": null, "asset_turnover": 0.26590067, "cash_conversion": 2.33303926, "accruals_ratio": -0.06921538, "sbc_to_revenue": 0.02123794, "debt_to_equity": 4.74242124, "net_debt_to_ebitda": 7.65794841, "debt_to_assets": 0.73707819, "interest_coverage": 1.74270901, "current_ratio": 20.5730797, "quick_ratio": 20.5730797, "net_debt": 6382900000, "revenue_growth_1y": 0.05330539, "revenue_growth_3y_cagr": 0.08324232, "revenue_growth_5y_cagr": 0.06831524, "eps_growth_1y": 0.56398758, "eps_growth_3y_cagr": -0.07511678, "eps_growth_5y_cagr": 0.00137389, "fcf_growth_1y": -0.10043371, "book_value_growth_1y": -0.0380815, "piotroski_f_score": 7, "altman_z_score": 2.36704161, "earnings_stability_5y": 0.661102, "revenue_stability_5y": 0.148261, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02168245, "price_return_3m": 0.09405881, "price_return_6m": 0.17222605, "price_return_9m": 0.04228775, "price_return_12m": 0.07735364, "price_return_12m_ex1m": 0.05448972, "distance_from_52w_high": -0.05043233, "distance_from_52w_low": 0.30779573, "relative_strength": -0.08058741, "local_beta": 0.0001, "volatility_252d": 0.42139, "volatility_60d": 0.931407, "max_drawdown_12m": -0.21497635, "revenue_ttm": 2311900000, "gross_profit_ttm": 1856700000, "ebit_ttm": 806700000, "ebitda_ttm": 833500000, "net_income_ttm": 453400000, "eps_diluted_ttm": 41.39090607, "operating_cash_flow_ttm": 1055200000, "capital_expenditure_ttm": 2600000, "fcf_ttm": 1057800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 462900000, "cash_and_equivalents": 25700000, "total_current_assets": 8544000000, "total_current_liabilities": 415300000, "net_ppe": null, "total_assets": 8694600000, "total_debt": 6408600000, "total_equity": 1514100000, "net_working_capital": 10286500000, "book_value_per_share": 138.22225602, "retained_earnings": 1083600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 138.22225602, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 33, "rank_pb": 72, "rank_ptbv": 62, "rank_ps": 58, "rank_pcf": 20, "rank_ev_ebitda": 63, "rank_ev_ebit": 58, "rank_earnings_yield": 33, "rank_fcf_yield": 47, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 11, "rank_fcf_margin": 17, "rank_piotroski": 22, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 75, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 60, "value_composite": 34, "quality_composite": 4, "momentum_composite": 73, "growth_composite": 68, "yield_composite": 95, "svqf_composite": 17, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 72, "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 2317200000, "cost_of_revenue": 29000000, "gross_profit": 2288200000, "ebit": 1028300000, "ebitda": 1057300000, "pretax_income": 565400000, "tax_provision": 141500000, "net_income": 423900000, "net_income_to_common": 423900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500700000, "total_current_assets": 577500000, "total_assets": 9598500000, "short_term_debt": 2183500000, "long_term_debt": 6353900000, "total_debt": 8537400000, "total_liabilities": 8074900000, "total_equity": 1523600000, "shares_outstanding": 11288222, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1054600000, "capital_expenditure": 1600000, "free_cash_flow": 1056200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35345, "ticker_id": 5207, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1028300000", "ebitda": "1057300000", "netIncome": "423900000", "grossProfit": "2288200000", "depreciation": "None", "totalRevenue": "2317200000", "costOfRevenue": "29000000", "interestIncome": "27500000", "incomeBeforeTax": "565400000", "interestExpense": "462900000", "operatingIncome": "1103700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "141500000", "reportedCurrency": "USD", "netInterestIncome": "27500000", "nonInterestIncome": "None", "operatingExpenses": "1184500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "180200000", "netIncomeFromContinuingOperations": "423900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9598500000", "longTermDebt": "6353900000", "shortTermDebt": "2183500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1119200000", "totalLiabilities": "8074900000", "otherCurrentAssets": "7948200000", "totalCurrentAssets": "577500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "67200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9021000000", "currentAccountsPayable": "400200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6353900000", "totalShareholderEquity": "1523600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400200000", "totalCurrentLiabilities": "2183500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5891400000", "cashAndShortTermInvestments": "500700000", "commonStockSharesOutstanding": "11288222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1054600000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-724600000", "cashflowFromInvestment": "-674300000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-725400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2317200000, "cost_of_revenue": 29000000, "gross_profit": 2288200000, "research_and_development": null, "selling_general_admin": 180200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1028300000, "depreciation_amortisation": 29000000, "ebitda": 1057300000, "interest_expense": 462900000, "interest_income": null, "other_non_operating": null, "pretax_income": 565400000, "tax_provision": 141500000, "effective_tax_rate": null, "net_income": 423900000, "net_income_continuing_ops": 423900000, "net_income_to_common": 423900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500700000, "short_term_investments": 9600000, "net_receivables": 67200000, "inventory": null, "other_current_assets": null, "total_current_assets": 577500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9021000000, "total_assets": 9598500000, "short_term_debt": 2183500000, "accounts_payable": 400200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183500000, "long_term_debt": 6353900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5891400000, "total_liabilities": 8074900000, "total_debt": 8537400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1119200000, "total_equity": 1523600000, "shares_outstanding": 11288222, "operating_cash_flow": 1054600000, "stock_based_compensation": 50700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -674300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -724600000, "free_cash_flow": 1056200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1028300000", "ebitda": "1057300000", "netIncome": "423900000", "grossProfit": "2288200000", "depreciation": "None", "totalRevenue": "2317200000", "costOfRevenue": "29000000", "interestIncome": "27500000", "incomeBeforeTax": "565400000", "interestExpense": "462900000", "operatingIncome": "1103700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "141500000", "reportedCurrency": "USD", "netInterestIncome": "27500000", "nonInterestIncome": "None", "operatingExpenses": "1184500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "180200000", "netIncomeFromContinuingOperations": "423900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9598500000", "longTermDebt": "6353900000", "shortTermDebt": "2183500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1119200000", "totalLiabilities": "8074900000", "otherCurrentAssets": "7948200000", "totalCurrentAssets": "577500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "67200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9021000000", "currentAccountsPayable": "400200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6353900000", "totalShareholderEquity": "1523600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400200000", "totalCurrentLiabilities": "2183500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5891400000", "cashAndShortTermInvestments": "500700000", "commonStockSharesOutstanding": "11288222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1054600000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-724600000", "cashflowFromInvestment": "-674300000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-725400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 2134300000, "cost_of_revenue": 802200000, "gross_profit": 1332100000, "ebit": 325100000, "ebitda": 352900000, "pretax_income": 329500000, "tax_provision": 81600000, "net_income": 247900000, "net_income_to_common": 247900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 845000000, "total_current_assets": 8708900000, "total_assets": 9741100000, "short_term_debt": 87300000, "long_term_debt": 6352900000, "total_debt": 6440200000, "total_liabilities": 7991500000, "total_equity": 1749600000, "shares_outstanding": 12469000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1137900000, "capital_expenditure": 1800000, "free_cash_flow": 1139700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35350, "ticker_id": 5207, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325100000", "ebitda": "352900000", "netIncome": "247900000", "grossProfit": "1332100000", "depreciation": "None", "totalRevenue": "2134300000", "costOfRevenue": "802200000", "interestIncome": "26200000", "incomeBeforeTax": "329500000", "interestExpense": "None", "operatingIncome": "325100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "81600000", "reportedCurrency": "USD", "netInterestIncome": "26200000", "nonInterestIncome": "None", "operatingExpenses": "1007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "802200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "97900000", "netIncomeFromContinuingOperations": "247900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9741100000", "longTermDebt": "6352900000", "shortTermDebt": "87300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1414700000", "totalLiabilities": "7991500000", "otherCurrentAssets": "-858700000", "totalCurrentAssets": "8708900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "4200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145700000", "currentAccountsPayable": "315800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6352900000", "totalShareholderEquity": "1749600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-87300000", "totalCurrentLiabilities": "433000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "12469000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1137900000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "957300000", "cashflowFromInvestment": "-1721100000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2134300000, "cost_of_revenue": 802200000, "gross_profit": 1332100000, "research_and_development": null, "selling_general_admin": 97900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325100000, "depreciation_amortisation": 27800000, "ebitda": 352900000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 329500000, "tax_provision": 81600000, "effective_tax_rate": null, "net_income": 247900000, "net_income_continuing_ops": 247900000, "net_income_to_common": 247900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 845000000, "short_term_investments": 9500000, "net_receivables": 4200000, "inventory": null, "other_current_assets": null, "total_current_assets": 8708900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145700000, "total_assets": 9741100000, "short_term_debt": 87300000, "accounts_payable": 315800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433000000, "long_term_debt": 6352900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6672000000, "total_liabilities": 7991500000, "total_debt": 6440200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1414700000, "total_equity": 1749600000, "shares_outstanding": 12469000, "operating_cash_flow": 1137900000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1721100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 957300000, "free_cash_flow": 1139700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325100000", "ebitda": "352900000", "netIncome": "247900000", "grossProfit": "1332100000", "depreciation": "None", "totalRevenue": "2134300000", "costOfRevenue": "802200000", "interestIncome": "26200000", "incomeBeforeTax": "329500000", "interestExpense": "None", "operatingIncome": "325100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "81600000", "reportedCurrency": "USD", "netInterestIncome": "26200000", "nonInterestIncome": "None", "operatingExpenses": "1007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "802200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "97900000", "netIncomeFromContinuingOperations": "247900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9741100000", "longTermDebt": "6352900000", "shortTermDebt": "87300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1414700000", "totalLiabilities": "7991500000", "otherCurrentAssets": "-858700000", "totalCurrentAssets": "8708900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "4200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145700000", "currentAccountsPayable": "315800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6352900000", "totalShareholderEquity": "1749600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-87300000", "totalCurrentLiabilities": "433000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "12469000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1137900000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "957300000", "cashflowFromInvestment": "-1721100000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1901900000, "cost_of_revenue": 583000000, "gross_profit": 1901900000, "ebit": 367600000, "ebitda": 367600000, "pretax_income": 367600000, "tax_provision": 81500000, "net_income": 286100000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470900000, "total_current_assets": 13200000, "total_assets": 8393799999, "short_term_debt": 74100000, "long_term_debt": 5067500000, "total_debt": 5141600000, "total_liabilities": 6640100000, "total_equity": 1753700000, "shares_outstanding": 13010735, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1203800000, "capital_expenditure": 4000000, "free_cash_flow": 1207800000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35355, "ticker_id": 5207, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367600000", "ebitda": "367600000", "netIncome": "286100000", "grossProfit": "1901900000", "depreciation": "None", "totalRevenue": "1901900000", "costOfRevenue": "583000000", "interestIncome": "18000000", "incomeBeforeTax": "367600000", "interestExpense": "264500000", "operatingIncome": "367600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "81500000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "459100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26600000", "sellingGeneralAndAdministrative": "87200000", "netIncomeFromContinuingOperations": "319800000" }, "balance": { "goodwill": "None", "inventory": "946600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8393799999", "longTermDebt": "5067500000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475600000", "totalLiabilities": "6640100000", "otherCurrentAssets": "-482100000", "totalCurrentAssets": "13200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6900000", "currentNetReceivables": "4300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7597000000", "currentAccountsPayable": "318800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067500000", "totalShareholderEquity": "1753700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-74100000", "totalCurrentLiabilities": "399800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5856500000", "cashAndShortTermInvestments": "470900000", "commonStockSharesOutstanding": "13010735", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286100000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4400000", "operatingCashflow": "1203800000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266200000", "cashflowFromInvestment": "-1416800000", "stockBasedCompensation": "39100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1901900000, "cost_of_revenue": 583000000, "gross_profit": 1901900000, "research_and_development": 0.19, "selling_general_admin": 87200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367600000, "depreciation_amortisation": 26600000, "ebitda": 367600000, "interest_expense": 264500000, "interest_income": null, "other_non_operating": null, "pretax_income": 367600000, "tax_provision": 81500000, "effective_tax_rate": null, "net_income": 286100000, "net_income_continuing_ops": 319800000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470900000, "short_term_investments": 6900000, "net_receivables": 4300000, "inventory": 946600000, "other_current_assets": null, "total_current_assets": 13200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7597000000, "total_assets": 8393799999, "short_term_debt": 74100000, "accounts_payable": 318800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399800000, "long_term_debt": 5067500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5856500000, "total_liabilities": 6640100000, "total_debt": 5141600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1475600000, "total_equity": 1753700000, "shares_outstanding": 13010735, "operating_cash_flow": 1203800000, "stock_based_compensation": 39100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1416800000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266200000, "free_cash_flow": 1207800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367600000", "ebitda": "367600000", "netIncome": "286100000", "grossProfit": "1901900000", "depreciation": "None", "totalRevenue": "1901900000", "costOfRevenue": "583000000", "interestIncome": "18000000", "incomeBeforeTax": "367600000", "interestExpense": "264500000", "operatingIncome": "367600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "81500000", "reportedCurrency": "USD", "netInterestIncome": "18000000", "nonInterestIncome": "None", "operatingExpenses": "459100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26600000", "sellingGeneralAndAdministrative": "87200000", "netIncomeFromContinuingOperations": "319800000" }, "balance": { "goodwill": "None", "inventory": "946600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8393799999", "longTermDebt": "5067500000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475600000", "totalLiabilities": "6640100000", "otherCurrentAssets": "-482100000", "totalCurrentAssets": "13200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6900000", "currentNetReceivables": "4300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7597000000", "currentAccountsPayable": "318800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067500000", "totalShareholderEquity": "1753700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-74100000", "totalCurrentLiabilities": "399800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5856500000", "cashAndShortTermInvestments": "470900000", "commonStockSharesOutstanding": "13010735", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286100000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4400000", "operatingCashflow": "1203800000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266200000", "cashflowFromInvestment": "-1416800000", "stockBasedCompensation": "39100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26600000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1823000000, "cost_of_revenue": 475000000, "gross_profit": 1348000000, "ebit": 702300000, "ebitda": 727900000, "pretax_income": 711700000, "tax_provision": 175900000, "net_income": 535800000, "net_income_to_common": 535800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7700000, "total_current_assets": 6796400000, "total_assets": 6904700000, "short_term_debt": 1507900000, "long_term_debt": 4590700000, "total_debt": 6098600000, "total_liabilities": 5280700000, "total_equity": 1624000000, "shares_outstanding": 13625081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1238700000, "capital_expenditure": 3100000, "free_cash_flow": 1241800000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35360, "ticker_id": 5207, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "702300000", "ebitda": "727900000", "netIncome": "535800000", "grossProfit": "1348000000", "depreciation": "None", "totalRevenue": "1823000000", "costOfRevenue": "475000000", "interestIncome": "6600000", "incomeBeforeTax": "711700000", "interestExpense": "25600000", "operatingIncome": "702300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "175900000", "reportedCurrency": "USD", "netInterestIncome": "6600000", "nonInterestIncome": "None", "operatingExpenses": "645700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "535800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6904700000", "longTermDebt": "4590700000", "shortTermDebt": "1507900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1381100000", "totalLiabilities": "5280700000", "otherCurrentAssets": "482300000", "totalCurrentAssets": "6796400000", "currentLongTermDebt": "None", "longTermInvestments": "6297700000", "shortTermInvestments": "72300000", "currentNetReceivables": "6306400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108300000", "currentAccountsPayable": "260800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51400000", "shortLongTermDebtTotal": "6067700000", "totalShareholderEquity": "1624000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1940600000", "totalCurrentLiabilities": "263300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5017400000", "cashAndShortTermInvestments": "7700000", "commonStockSharesOutstanding": "13625081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "535800000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-100500000", "operatingCashflow": "1238700000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794600000", "cashflowFromInvestment": "-460600000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1823000000, "cost_of_revenue": 475000000, "gross_profit": 1348000000, "research_and_development": 0.39, "selling_general_admin": 88700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 702300000, "depreciation_amortisation": 25600000, "ebitda": 727900000, "interest_expense": 25600000, "interest_income": null, "other_non_operating": null, "pretax_income": 711700000, "tax_provision": 175900000, "effective_tax_rate": null, "net_income": 535800000, "net_income_continuing_ops": 535800000, "net_income_to_common": 535800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7700000, "short_term_investments": 72300000, "net_receivables": 6306400000, "inventory": null, "other_current_assets": null, "total_current_assets": 6796400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108300000, "total_assets": 6904700000, "short_term_debt": 1507900000, "accounts_payable": 260800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263300000, "long_term_debt": 4590700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5017400000, "total_liabilities": 5280700000, "total_debt": 6098600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1381100000, "total_equity": 1624000000, "shares_outstanding": 13625081, "operating_cash_flow": 1238700000, "stock_based_compensation": 36500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460600000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -794600000, "free_cash_flow": 1241800000, "net_change_in_cash": -16500000 }, "raw_data": { "income": { "ebit": "702300000", "ebitda": "727900000", "netIncome": "535800000", "grossProfit": "1348000000", "depreciation": "None", "totalRevenue": "1823000000", "costOfRevenue": "475000000", "interestIncome": "6600000", "incomeBeforeTax": "711700000", "interestExpense": "25600000", "operatingIncome": "702300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "175900000", "reportedCurrency": "USD", "netInterestIncome": "6600000", "nonInterestIncome": "None", "operatingExpenses": "645700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "88700000", "netIncomeFromContinuingOperations": "535800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6904700000", "longTermDebt": "4590700000", "shortTermDebt": "1507900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1381100000", "totalLiabilities": "5280700000", "otherCurrentAssets": "482300000", "totalCurrentAssets": "6796400000", "currentLongTermDebt": "None", "longTermInvestments": "6297700000", "shortTermInvestments": "72300000", "currentNetReceivables": "6306400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108300000", "currentAccountsPayable": "260800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51400000", "shortLongTermDebtTotal": "6067700000", "totalShareholderEquity": "1624000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1940600000", "totalCurrentLiabilities": "263300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5017400000", "cashAndShortTermInvestments": "7700000", "commonStockSharesOutstanding": "13625081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "535800000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-100500000", "operatingCashflow": "1238700000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794600000", "cashflowFromInvestment": "-460600000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1850900000, "cost_of_revenue": 421100000, "gross_profit": 1429800000, "ebit": 1255800000, "ebitda": 1282100000, "pretax_income": 1260900000, "tax_provision": 302600000, "net_income": 958300000, "net_income_to_common": 958300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23300000, "total_current_assets": 6882700000, "total_assets": 7050900000, "short_term_debt": 2600000, "long_term_debt": 4613700000, "total_debt": 4616300000, "total_liabilities": 5226700000, "total_equity": 1824200000, "shares_outstanding": 16100552, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1069400000, "capital_expenditure": 7600000, "free_cash_flow": 1077000000, "dividends_paid": 11800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35365, "ticker_id": 5207, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1255800000", "ebitda": "1282100000", "netIncome": "958300000", "grossProfit": "1429800000", "depreciation": "None", "totalRevenue": "1850900000", "costOfRevenue": "421100000", "interestIncome": "1200000", "incomeBeforeTax": "1260900000", "interestExpense": "164300000", "operatingIncome": "1255800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "302600000", "reportedCurrency": "USD", "netInterestIncome": "1200000", "nonInterestIncome": "None", "operatingExpenses": "174000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.68", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26300000", "sellingGeneralAndAdministrative": "100300000", "netIncomeFromContinuingOperations": "958300000" }, "balance": { "goodwill": "None", "inventory": "1019300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7050900000", "longTermDebt": "4613700000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1626700000", "totalLiabilities": "5226700000", "otherCurrentAssets": "413900000", "totalCurrentAssets": "6882700000", "currentLongTermDebt": "2600000", "longTermInvestments": "6336300000", "shortTermInvestments": "62100000", "currentNetReceivables": "6445500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168200000", "currentAccountsPayable": "175000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57300000", "shortLongTermDebtTotal": "4618900000", "totalShareholderEquity": "1824200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2600000", "totalCurrentLiabilities": "175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5051500000", "cashAndShortTermInvestments": "23300000", "commonStockSharesOutstanding": "16100552", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "958300000", "profitLoss": "None", "dividendPayout": "11800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37800000", "operatingCashflow": "1069400000", "capitalExpenditures": "7600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1468700000", "cashflowFromInvestment": "437300000", "stockBasedCompensation": "24800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1471800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1850900000, "cost_of_revenue": 421100000, "gross_profit": 1429800000, "research_and_development": 0.68, "selling_general_admin": 100300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1255800000, "depreciation_amortisation": 26300000, "ebitda": 1282100000, "interest_expense": 164300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1260900000, "tax_provision": 302600000, "effective_tax_rate": null, "net_income": 958300000, "net_income_continuing_ops": 958300000, "net_income_to_common": 958300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23300000, "short_term_investments": 62100000, "net_receivables": 6445500000, "inventory": 1019300000, "other_current_assets": null, "total_current_assets": 6882700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 168200000, "total_assets": 7050900000, "short_term_debt": 2600000, "accounts_payable": 175000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175200000, "long_term_debt": 4613700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5051500000, "total_liabilities": 5226700000, "total_debt": 4616300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1626700000, "total_equity": 1824200000, "shares_outstanding": 16100552, "operating_cash_flow": 1069400000, "stock_based_compensation": 24800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 437300000, "dividends_paid": 11800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1468700000, "free_cash_flow": 1077000000, "net_change_in_cash": 38000000 }, "raw_data": { "income": { "ebit": "1255800000", "ebitda": "1282100000", "netIncome": "958300000", "grossProfit": "1429800000", "depreciation": "None", "totalRevenue": "1850900000", "costOfRevenue": "421100000", "interestIncome": "1200000", "incomeBeforeTax": "1260900000", "interestExpense": "164300000", "operatingIncome": "1255800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "302600000", "reportedCurrency": "USD", "netInterestIncome": "1200000", "nonInterestIncome": "None", "operatingExpenses": "174000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.68", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26300000", "sellingGeneralAndAdministrative": "100300000", "netIncomeFromContinuingOperations": "958300000" }, "balance": { "goodwill": "None", "inventory": "1019300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7050900000", "longTermDebt": "4613700000", "shortTermDebt": "2600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1626700000", "totalLiabilities": "5226700000", "otherCurrentAssets": "413900000", "totalCurrentAssets": "6882700000", "currentLongTermDebt": "2600000", "longTermInvestments": "6336300000", "shortTermInvestments": "62100000", "currentNetReceivables": "6445500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168200000", "currentAccountsPayable": "175000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57300000", "shortLongTermDebtTotal": "4618900000", "totalShareholderEquity": "1824200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2600000", "totalCurrentLiabilities": "175200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5051500000", "cashAndShortTermInvestments": "23300000", "commonStockSharesOutstanding": "16100552", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "958300000", "profitLoss": "None", "dividendPayout": "11800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37800000", "operatingCashflow": "1069400000", "capitalExpenditures": "7600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1468700000", "cashflowFromInvestment": "437300000", "stockBasedCompensation": "24800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1471800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26300000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1665200000, "cost_of_revenue": 416400000, "gross_profit": 1248800000, "ebit": 552800000, "ebitda": 576600000, "pretax_income": 549500000, "tax_provision": 128500000, "net_income": 421000000, "net_income_to_common": 421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16000000, "total_current_assets": 7332200000, "total_assets": 7489000000, "short_term_debt": 95900000, "long_term_debt": 4512700000, "total_debt": 4608600000, "total_liabilities": 5186500000, "total_equity": 2302500000, "shares_outstanding": 17935779, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 985200000, "capital_expenditure": 8500000, "free_cash_flow": 993700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35370, "ticker_id": 5207, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552800000", "ebitda": "576600000", "netIncome": "421000000", "grossProfit": "1248800000", "depreciation": "None", "totalRevenue": "1665200000", "costOfRevenue": "416400000", "interestIncome": "2900000", "incomeBeforeTax": "549500000", "interestExpense": "192000000", "operatingIncome": "540500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "128500000", "reportedCurrency": "USD", "netInterestIncome": "2900000", "nonInterestIncome": "None", "operatingExpenses": "1248800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "-7400000", "costofGoodsAndServicesSold": "416400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "69600000", "netIncomeFromContinuingOperations": "421000000" }, "balance": { "goodwill": "None", "inventory": "990600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7489000000", "longTermDebt": "4512700000", "shortTermDebt": "95900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2138800000", "totalLiabilities": "5186500000", "otherCurrentAssets": "381300000", "totalCurrentAssets": "7332200000", "currentLongTermDebt": "95900000", "longTermInvestments": "6787900000", "shortTermInvestments": "66100000", "currentNetReceivables": "6934900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156800000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59400000", "shortLongTermDebtTotal": "4704500000", "totalShareholderEquity": "2302500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-95900000", "totalCurrentLiabilities": "186900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4999600000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "17935779", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "80800000", "operatingCashflow": "985200000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433200000", "cashflowFromInvestment": "-673500000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1665200000, "cost_of_revenue": 416400000, "gross_profit": 1248800000, "research_and_development": 0.33, "selling_general_admin": 69600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552800000, "depreciation_amortisation": 23800000, "ebitda": 576600000, "interest_expense": 192000000, "interest_income": null, "other_non_operating": null, "pretax_income": 549500000, "tax_provision": 128500000, "effective_tax_rate": null, "net_income": 421000000, "net_income_continuing_ops": 421000000, "net_income_to_common": 421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16000000, "short_term_investments": 66100000, "net_receivables": 6934900000, "inventory": 990600000, "other_current_assets": null, "total_current_assets": 7332200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156800000, "total_assets": 7489000000, "short_term_debt": 95900000, "accounts_payable": 186700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186900000, "long_term_debt": 4512700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4999600000, "total_liabilities": 5186500000, "total_debt": 4608600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2138800000, "total_equity": 2302500000, "shares_outstanding": 17935779, "operating_cash_flow": 985200000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -673500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -433200000, "free_cash_flow": 993700000, "net_change_in_cash": -121500000 }, "raw_data": { "income": { "ebit": "552800000", "ebitda": "576600000", "netIncome": "421000000", "grossProfit": "1248800000", "depreciation": "None", "totalRevenue": "1665200000", "costOfRevenue": "416400000", "interestIncome": "2900000", "incomeBeforeTax": "549500000", "interestExpense": "192000000", "operatingIncome": "540500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "128500000", "reportedCurrency": "USD", "netInterestIncome": "2900000", "nonInterestIncome": "None", "operatingExpenses": "1248800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "-7400000", "costofGoodsAndServicesSold": "416400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "69600000", "netIncomeFromContinuingOperations": "421000000" }, "balance": { "goodwill": "None", "inventory": "990600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7489000000", "longTermDebt": "4512700000", "shortTermDebt": "95900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2138800000", "totalLiabilities": "5186500000", "otherCurrentAssets": "381300000", "totalCurrentAssets": "7332200000", "currentLongTermDebt": "95900000", "longTermInvestments": "6787900000", "shortTermInvestments": "66100000", "currentNetReceivables": "6934900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156800000", "currentAccountsPayable": "186700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59400000", "shortLongTermDebtTotal": "4704500000", "totalShareholderEquity": "2302500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-95900000", "totalCurrentLiabilities": "186900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4999600000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "17935779", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "80800000", "operatingCashflow": "985200000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433200000", "cashflowFromInvestment": "-673500000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-480800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1479400000, "cost_of_revenue": 419600000, "gross_profit": 1059800000, "ebit": 848100000, "ebitda": 870500000, "pretax_income": 855900000, "tax_provision": 199800000, "net_income": 656100000, "net_income_to_common": 656100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187400000, "total_current_assets": 7328400000, "total_assets": 7423200000, "short_term_debt": 11300000, "long_term_debt": 4538800000, "total_debt": 4550100000, "total_liabilities": 5067900000, "total_equity": 2355300000, "shares_outstanding": 18976560, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 812300000, "capital_expenditure": 26800000, "free_cash_flow": 839100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35375, "ticker_id": 5207, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "848100000", "ebitda": "870500000", "netIncome": "656100000", "grossProfit": "1059800000", "depreciation": "None", "totalRevenue": "1479400000", "costOfRevenue": "419600000", "interestIncome": "196200000", "incomeBeforeTax": "855900000", "interestExpense": "196200000", "operatingIncome": "848100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "199800000", "reportedCurrency": "USD", "netInterestIncome": "-196200000", "nonInterestIncome": "None", "operatingExpenses": "211700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "419600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22400000", "sellingGeneralAndAdministrative": "65100000", "netIncomeFromContinuingOperations": "656100000" }, "balance": { "goodwill": "None", "inventory": "973500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7423200000", "longTermDebt": "4538800000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2196600000", "totalLiabilities": "5067900000", "otherCurrentAssets": "-583900000", "totalCurrentAssets": "7328400000", "currentLongTermDebt": "700000", "longTermInvestments": "6685200000", "shortTermInvestments": "59300000", "currentNetReceivables": "6751400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94800000", "currentAccountsPayable": "206400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59700000", "shortLongTermDebtTotal": "4550100000", "totalShareholderEquity": "2355300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11100000", "totalCurrentLiabilities": "206600000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "4861300000", "cashAndShortTermInvestments": "187400000", "commonStockSharesOutstanding": "18976560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "58300000", "operatingCashflow": "812300000", "capitalExpenditures": "26800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400300000", "cashflowFromInvestment": "-1024200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "188400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1479400000, "cost_of_revenue": 419600000, "gross_profit": 1059800000, "research_and_development": 0.57, "selling_general_admin": 65100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 848100000, "depreciation_amortisation": 22400000, "ebitda": 870500000, "interest_expense": 196200000, "interest_income": null, "other_non_operating": null, "pretax_income": 855900000, "tax_provision": 199800000, "effective_tax_rate": null, "net_income": 656100000, "net_income_continuing_ops": 656100000, "net_income_to_common": 656100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187400000, "short_term_investments": 59300000, "net_receivables": 6751400000, "inventory": 973500000, "other_current_assets": null, "total_current_assets": 7328400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 94800000, "total_assets": 7423200000, "short_term_debt": 11300000, "accounts_payable": 206400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206600000, "long_term_debt": 4538800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861300000, "total_liabilities": 5067900000, "total_debt": 4550100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2196600000, "total_equity": 2355300000, "shares_outstanding": 18976560, "operating_cash_flow": 812300000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1024200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400300000, "free_cash_flow": 839100000, "net_change_in_cash": 188400000 }, "raw_data": { "income": { "ebit": "848100000", "ebitda": "870500000", "netIncome": "656100000", "grossProfit": "1059800000", "depreciation": "None", "totalRevenue": "1479400000", "costOfRevenue": "419600000", "interestIncome": "196200000", "incomeBeforeTax": "855900000", "interestExpense": "196200000", "operatingIncome": "848100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "199800000", "reportedCurrency": "USD", "netInterestIncome": "-196200000", "nonInterestIncome": "None", "operatingExpenses": "211700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "419600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22400000", "sellingGeneralAndAdministrative": "65100000", "netIncomeFromContinuingOperations": "656100000" }, "balance": { "goodwill": "None", "inventory": "973500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7423200000", "longTermDebt": "4538800000", "shortTermDebt": "11300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2196600000", "totalLiabilities": "5067900000", "otherCurrentAssets": "-583900000", "totalCurrentAssets": "7328400000", "currentLongTermDebt": "700000", "longTermInvestments": "6685200000", "shortTermInvestments": "59300000", "currentNetReceivables": "6751400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94800000", "currentAccountsPayable": "206400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59700000", "shortLongTermDebtTotal": "4550100000", "totalShareholderEquity": "2355300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11100000", "totalCurrentLiabilities": "206600000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "4861300000", "cashAndShortTermInvestments": "187400000", "commonStockSharesOutstanding": "18976560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "58300000", "operatingCashflow": "812300000", "capitalExpenditures": "26800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400300000", "cashflowFromInvestment": "-1024200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "188400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22400000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 1223400000, "cost_of_revenue": 350400000, "gross_profit": 873000000, "ebit": 755100000, "ebitda": 774600000, "pretax_income": 755100000, "tax_provision": 181100000, "net_income": 574000000, "net_income_to_common": 574000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25700000, "total_current_assets": 6159100000, "total_assets": 6237400000, "short_term_debt": 550000000, "long_term_debt": 3649000000, "total_debt": 4199000000, "total_liabilities": 4246500000, "total_equity": 1990900000, "shares_outstanding": 19532312, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 703900000, "capital_expenditure": 25100000, "free_cash_flow": 729000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35380, "ticker_id": 5207, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "755100000", "ebitda": "774600000", "netIncome": "574000000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "1223400000", "costOfRevenue": "350400000", "interestIncome": "156600000", "incomeBeforeTax": "755100000", "interestExpense": "156600000", "operatingIncome": "755100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "181100000", "reportedCurrency": "USD", "netInterestIncome": "-156600000", "nonInterestIncome": "None", "operatingExpenses": "117900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19500000", "sellingGeneralAndAdministrative": "55700000", "netIncomeFromContinuingOperations": "574000000" }, "balance": { "goodwill": "None", "inventory": "115500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "6237400000", "longTermDebt": "3649000000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1836100000", "totalLiabilities": "4246500000", "otherCurrentAssets": "305300000", "totalCurrentAssets": "6159100000", "currentLongTermDebt": "171900000", "longTermInvestments": "5763300000", "shortTermInvestments": "58600000", "currentNetReceivables": "5771200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78300000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40200000", "shortLongTermDebtTotal": "3820900000", "totalShareholderEquity": "1990900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-738900000", "totalCurrentLiabilities": "188900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4057600000", "cashAndShortTermInvestments": "25700000", "commonStockSharesOutstanding": "19532312", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "574000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "703900000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599900000", "cashflowFromInvestment": "-1238300000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1223400000, "cost_of_revenue": 350400000, "gross_profit": 873000000, "research_and_development": 0.59, "selling_general_admin": 55700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 755100000, "depreciation_amortisation": 19500000, "ebitda": 774600000, "interest_expense": 156600000, "interest_income": null, "other_non_operating": null, "pretax_income": 755100000, "tax_provision": 181100000, "effective_tax_rate": null, "net_income": 574000000, "net_income_continuing_ops": 574000000, "net_income_to_common": 574000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25700000, "short_term_investments": 58600000, "net_receivables": 5771200000, "inventory": 115500000, "other_current_assets": null, "total_current_assets": 6159100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 78300000, "total_assets": 6237400000, "short_term_debt": 550000000, "accounts_payable": 186400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188900000, "long_term_debt": 3649000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4057600000, "total_liabilities": 4246500000, "total_debt": 4199000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1836100000, "total_equity": 1990900000, "shares_outstanding": 19532312, "operating_cash_flow": 703900000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1238300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 599900000, "free_cash_flow": 729000000, "net_change_in_cash": 65500000 }, "raw_data": { "income": { "ebit": "755100000", "ebitda": "774600000", "netIncome": "574000000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "1223400000", "costOfRevenue": "350400000", "interestIncome": "156600000", "incomeBeforeTax": "755100000", "interestExpense": "156600000", "operatingIncome": "755100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "181100000", "reportedCurrency": "USD", "netInterestIncome": "-156600000", "nonInterestIncome": "None", "operatingExpenses": "117900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19500000", "sellingGeneralAndAdministrative": "55700000", "netIncomeFromContinuingOperations": "574000000" }, "balance": { "goodwill": "None", "inventory": "115500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "6237400000", "longTermDebt": "3649000000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1836100000", "totalLiabilities": "4246500000", "otherCurrentAssets": "305300000", "totalCurrentAssets": "6159100000", "currentLongTermDebt": "171900000", "longTermInvestments": "5763300000", "shortTermInvestments": "58600000", "currentNetReceivables": "5771200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78300000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40200000", "shortLongTermDebtTotal": "3820900000", "totalShareholderEquity": "1990900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-738900000", "totalCurrentLiabilities": "188900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4057600000", "cashAndShortTermInvestments": "25700000", "commonStockSharesOutstanding": "19532312", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "574000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "703900000", "capitalExpenditures": "25100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599900000", "cashflowFromInvestment": "-1238300000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 580000000, "cost_of_revenue": 6500000, "gross_profit": 573500000, "ebit": 283400000, "ebitda": 289900000, "pretax_income": 175000000, "tax_provision": 39200000, "net_income": 135800000, "net_income_to_common": 135800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25700000, "total_current_assets": 8544000000, "total_assets": 8694600000, "short_term_debt": null, "long_term_debt": 6408600000, "total_debt": 6408600000, "total_liabilities": 7180500000, "total_equity": 1514100000, "shares_outstanding": 10954097, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 346800000, "capital_expenditure": 1300000, "free_cash_flow": 348100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35343, "ticker_id": 5207, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283400000", "ebitda": "289900000", "netIncome": "135800000", "grossProfit": "573500000", "depreciation": "None", "totalRevenue": "580000000", "costOfRevenue": "6500000", "interestIncome": "4800000", "incomeBeforeTax": "175000000", "interestExpense": "108400000", "operatingIncome": "283400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39200000", "reportedCurrency": "USD", "netInterestIncome": "4800000", "nonInterestIncome": "None", "operatingExpenses": "290100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "24800000", "netIncomeFromContinuingOperations": "135800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8694600000", "longTermDebt": "6408600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1083600000", "totalLiabilities": "7180500000", "otherCurrentAssets": "532500000", "totalCurrentAssets": "8544000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "109400000", "currentNetReceivables": "7985800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150300000", "currentAccountsPayable": "415300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6408600000", "totalShareholderEquity": "1514100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "415300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6765200000", "cashAndShortTermInvestments": "25700000", "commonStockSharesOutstanding": "10954097", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346800000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104000000", "cashflowFromInvestment": "-192100000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580000000, "cost_of_revenue": 6500000, "gross_profit": 573500000, "research_and_development": null, "selling_general_admin": 24800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283400000, "depreciation_amortisation": 6500000, "ebitda": 289900000, "interest_expense": 108400000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 39200000, "effective_tax_rate": null, "net_income": 135800000, "net_income_continuing_ops": 135800000, "net_income_to_common": 135800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25700000, "short_term_investments": 109400000, "net_receivables": 7985800000, "inventory": null, "other_current_assets": null, "total_current_assets": 8544000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 150300000, "total_assets": 8694600000, "short_term_debt": null, "accounts_payable": 415300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415300000, "long_term_debt": 6408600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6765200000, "total_liabilities": 7180500000, "total_debt": 6408600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1083600000, "total_equity": 1514100000, "shares_outstanding": 10954097, "operating_cash_flow": 346800000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104000000, "free_cash_flow": 348100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283400000", "ebitda": "289900000", "netIncome": "135800000", "grossProfit": "573500000", "depreciation": "None", "totalRevenue": "580000000", "costOfRevenue": "6500000", "interestIncome": "4800000", "incomeBeforeTax": "175000000", "interestExpense": "108400000", "operatingIncome": "283400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39200000", "reportedCurrency": "USD", "netInterestIncome": "4800000", "nonInterestIncome": "None", "operatingExpenses": "290100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "24800000", "netIncomeFromContinuingOperations": "135800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8694600000", "longTermDebt": "6408600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1083600000", "totalLiabilities": "7180500000", "otherCurrentAssets": "532500000", "totalCurrentAssets": "8544000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "109400000", "currentNetReceivables": "7985800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150300000", "currentAccountsPayable": "415300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6408600000", "totalShareholderEquity": "1514100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "415300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6765200000", "cashAndShortTermInvestments": "25700000", "commonStockSharesOutstanding": "10954097", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346800000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104000000", "cashflowFromInvestment": "-192100000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "700000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 579900000, "cost_of_revenue": 6700000, "gross_profit": 573200000, "ebit": 270800000, "ebitda": 277500000, "pretax_income": 157000000, "tax_provision": 35000000, "net_income": 122000000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500700000, "total_current_assets": 577500000, "total_assets": 9598500000, "short_term_debt": 2183500000, "long_term_debt": 6353900000, "total_debt": 8537400000, "total_liabilities": 8074900000, "total_equity": 1523600000, "shares_outstanding": 11103715, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 269300000, "capital_expenditure": 400000, "free_cash_flow": 269700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35344, "ticker_id": 5207, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270800000", "ebitda": "277500000", "netIncome": "122000000", "grossProfit": "573200000", "depreciation": "None", "totalRevenue": "579900000", "costOfRevenue": "6700000", "interestIncome": "5600000", "incomeBeforeTax": "157000000", "interestExpense": "113800000", "operatingIncome": "306600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "5600000", "nonInterestIncome": "None", "operatingExpenses": "266600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "57800000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9598500000", "longTermDebt": "6353900000", "shortTermDebt": "2183500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1119200000", "totalLiabilities": "8074900000", "otherCurrentAssets": "7948200000", "totalCurrentAssets": "577500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "67200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9021000000", "currentAccountsPayable": "400200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6353900000", "totalShareholderEquity": "1523600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400200000", "totalCurrentLiabilities": "2183500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5891400000", "cashAndShortTermInvestments": "500700000", "commonStockSharesOutstanding": "11103715", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269300000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206500000", "cashflowFromInvestment": "-60900000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579900000, "cost_of_revenue": 6700000, "gross_profit": 573200000, "research_and_development": null, "selling_general_admin": 57800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270800000, "depreciation_amortisation": 6700000, "ebitda": 277500000, "interest_expense": 113800000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 122000000, "net_income_continuing_ops": 122000000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500700000, "short_term_investments": 9600000, "net_receivables": 67200000, "inventory": null, "other_current_assets": null, "total_current_assets": 577500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9021000000, "total_assets": 9598500000, "short_term_debt": 2183500000, "accounts_payable": 400200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183500000, "long_term_debt": 6353900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5891400000, "total_liabilities": 8074900000, "total_debt": 8537400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1119200000, "total_equity": 1523600000, "shares_outstanding": 11103715, "operating_cash_flow": 269300000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206500000, "free_cash_flow": 269700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270800000", "ebitda": "277500000", "netIncome": "122000000", "grossProfit": "573200000", "depreciation": "None", "totalRevenue": "579900000", "costOfRevenue": "6700000", "interestIncome": "5600000", "incomeBeforeTax": "157000000", "interestExpense": "113800000", "operatingIncome": "306600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "5600000", "nonInterestIncome": "None", "operatingExpenses": "266600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "57800000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9598500000", "longTermDebt": "6353900000", "shortTermDebt": "2183500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1119200000", "totalLiabilities": "8074900000", "otherCurrentAssets": "7948200000", "totalCurrentAssets": "577500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "67200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9021000000", "currentAccountsPayable": "400200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6353900000", "totalShareholderEquity": "1523600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400200000", "totalCurrentLiabilities": "2183500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5891400000", "cashAndShortTermInvestments": "500700000", "commonStockSharesOutstanding": "11103715", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269300000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206500000", "cashflowFromInvestment": "-60900000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6100000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 576400000, "cost_of_revenue": 220400000, "gross_profit": 356000000, "ebit": 142900000, "ebitda": 149700000, "pretax_income": 148900000, "tax_provision": 40700000, "net_income": 108200000, "net_income_to_common": 108200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15900000, "total_current_assets": 8492500000, "total_assets": 8640600000, "short_term_debt": 103800000, "long_term_debt": 6369000000, "total_debt": 6472800000, "total_liabilities": 7062000000, "total_equity": 1578600000, "shares_outstanding": 11472729, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 299400000, "capital_expenditure": 600000, "free_cash_flow": 300000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35346, "ticker_id": 5207, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142900000", "ebitda": "149700000", "netIncome": "108200000", "grossProfit": "356000000", "depreciation": "None", "totalRevenue": "576400000", "costOfRevenue": "220400000", "interestIncome": "5700000", "incomeBeforeTax": "148900000", "interestExpense": "None", "operatingIncome": "142900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40700000", "reportedCurrency": "USD", "netInterestIncome": "5700000", "nonInterestIncome": "None", "operatingExpenses": "213100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "36300000", "netIncomeFromContinuingOperations": "108200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8640600000", "longTermDebt": "6369000000", "shortTermDebt": "103800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1185300000", "totalLiabilities": "7062000000", "otherCurrentAssets": "491400000", "totalCurrentAssets": "8492500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108900000", "currentNetReceivables": "7985200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148100000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6369000000", "totalShareholderEquity": "1578600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-103800000", "totalCurrentLiabilities": "394800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6667200000", "cashAndShortTermInvestments": "15900000", "commonStockSharesOutstanding": "11472729", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299400000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236800000", "cashflowFromInvestment": "-127600000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 576400000, "cost_of_revenue": 220400000, "gross_profit": 356000000, "research_and_development": null, "selling_general_admin": 36300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142900000, "depreciation_amortisation": 6800000, "ebitda": 149700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 148900000, "tax_provision": 40700000, "effective_tax_rate": null, "net_income": 108200000, "net_income_continuing_ops": 108200000, "net_income_to_common": 108200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15900000, "short_term_investments": 108900000, "net_receivables": 7985200000, "inventory": null, "other_current_assets": null, "total_current_assets": 8492500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148100000, "total_assets": 8640600000, "short_term_debt": 103800000, "accounts_payable": 382900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394800000, "long_term_debt": 6369000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6667200000, "total_liabilities": 7062000000, "total_debt": 6472800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1185300000, "total_equity": 1578600000, "shares_outstanding": 11472729, "operating_cash_flow": 299400000, "stock_based_compensation": 12100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236800000, "free_cash_flow": 300000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142900000", "ebitda": "149700000", "netIncome": "108200000", "grossProfit": "356000000", "depreciation": "None", "totalRevenue": "576400000", "costOfRevenue": "220400000", "interestIncome": "5700000", "incomeBeforeTax": "148900000", "interestExpense": "None", "operatingIncome": "142900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40700000", "reportedCurrency": "USD", "netInterestIncome": "5700000", "nonInterestIncome": "None", "operatingExpenses": "213100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "36300000", "netIncomeFromContinuingOperations": "108200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8640600000", "longTermDebt": "6369000000", "shortTermDebt": "103800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1185300000", "totalLiabilities": "7062000000", "otherCurrentAssets": "491400000", "totalCurrentAssets": "8492500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "108900000", "currentNetReceivables": "7985200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148100000", "currentAccountsPayable": "382900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6369000000", "totalShareholderEquity": "1578600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-103800000", "totalCurrentLiabilities": "394800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6667200000", "cashAndShortTermInvestments": "15900000", "commonStockSharesOutstanding": "11472729", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299400000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236800000", "cashflowFromInvestment": "-127600000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 575600000, "cost_of_revenue": 221600000, "gross_profit": 354000000, "ebit": 109600000, "ebitda": 116400000, "pretax_income": 117800000, "tax_provision": 30400000, "net_income": 87400000, "net_income_to_common": 87400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563800000, "total_current_assets": 8672800000, "total_assets": 8724600000, "short_term_debt": 63800000, "long_term_debt": 6471200000, "total_debt": 6535000000, "total_liabilities": 7169900000, "total_equity": 1554700000, "shares_outstanding": 11771525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139700000, "capital_expenditure": 300000, "free_cash_flow": 140000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35347, "ticker_id": 5207, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109600000", "ebitda": "116400000", "netIncome": "87400000", "grossProfit": "354000000", "depreciation": "None", "totalRevenue": "575600000", "costOfRevenue": "221600000", "interestIncome": "7800000", "incomeBeforeTax": "117800000", "interestExpense": "None", "operatingIncome": "109600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "7800000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "45200000", "netIncomeFromContinuingOperations": "87400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8724600000", "longTermDebt": "6471200000", "shortTermDebt": "63800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1184300000", "totalLiabilities": "7169900000", "otherCurrentAssets": "-581700000", "totalCurrentAssets": "8672800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "9400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13200000", "currentAccountsPayable": "378800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6471200000", "totalShareholderEquity": "1554700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "392600000", "totalCurrentLiabilities": "456400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6777300000", "cashAndShortTermInvestments": "563800000", "commonStockSharesOutstanding": "11771525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "563800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139700000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-502300000", "cashflowFromInvestment": "-194200000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575600000, "cost_of_revenue": 221600000, "gross_profit": 354000000, "research_and_development": null, "selling_general_admin": 45200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109600000, "depreciation_amortisation": 6800000, "ebitda": 116400000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 117800000, "tax_provision": 30400000, "effective_tax_rate": null, "net_income": 87400000, "net_income_continuing_ops": 87400000, "net_income_to_common": 87400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563800000, "short_term_investments": 8500000, "net_receivables": 9400000, "inventory": null, "other_current_assets": null, "total_current_assets": 8672800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13200000, "total_assets": 8724600000, "short_term_debt": 63800000, "accounts_payable": 378800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456400000, "long_term_debt": 6471200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6777300000, "total_liabilities": 7169900000, "total_debt": 6535000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1184300000, "total_equity": 1554700000, "shares_outstanding": 11771525, "operating_cash_flow": 139700000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -502300000, "free_cash_flow": 140000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109600000", "ebitda": "116400000", "netIncome": "87400000", "grossProfit": "354000000", "depreciation": "None", "totalRevenue": "575600000", "costOfRevenue": "221600000", "interestIncome": "7800000", "incomeBeforeTax": "117800000", "interestExpense": "None", "operatingIncome": "109600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "7800000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "45200000", "netIncomeFromContinuingOperations": "87400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8724600000", "longTermDebt": "6471200000", "shortTermDebt": "63800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1184300000", "totalLiabilities": "7169900000", "otherCurrentAssets": "-581700000", "totalCurrentAssets": "8672800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "9400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13200000", "currentAccountsPayable": "378800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6471200000", "totalShareholderEquity": "1554700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "392600000", "totalCurrentLiabilities": "456400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6777300000", "cashAndShortTermInvestments": "563800000", "commonStockSharesOutstanding": "11771525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "563800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139700000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-502300000", "cashflowFromInvestment": "-194200000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 562300000, "cost_of_revenue": 219400000, "gross_profit": 342900000, "ebit": 134100000, "ebitda": 141000000, "pretax_income": 141700000, "tax_provision": 35400000, "net_income": 106300000, "net_income_to_common": 106300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120600000, "total_current_assets": 9207800000, "total_assets": 9258000000, "short_term_debt": 89500000, "long_term_debt": 6705200000, "total_debt": 6794700000, "total_liabilities": 7547100000, "total_equity": 1710900000, "shares_outstanding": 12279000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 346200000, "capital_expenditure": 300000, "free_cash_flow": 346500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35348, "ticker_id": 5207, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134100000", "ebitda": "141000000", "netIncome": "106300000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "562300000", "costOfRevenue": "219400000", "interestIncome": "8400000", "incomeBeforeTax": "141700000", "interestExpense": "None", "operatingIncome": "134100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35400000", "reportedCurrency": "USD", "netInterestIncome": "8400000", "nonInterestIncome": "None", "operatingExpenses": "208800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "22100000", "netIncomeFromContinuingOperations": "106300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9258000000", "longTermDebt": "6705200000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1358500000", "totalLiabilities": "7547100000", "otherCurrentAssets": "-1139700000", "totalCurrentAssets": "9207800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12700000", "currentNetReceivables": "6400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13700000", "currentAccountsPayable": "377000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6705200000", "totalShareholderEquity": "1710900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "610500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7026100000", "cashAndShortTermInvestments": "1120600000", "commonStockSharesOutstanding": "12279000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346200000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221000000", "cashflowFromInvestment": "-291600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562300000, "cost_of_revenue": 219400000, "gross_profit": 342900000, "research_and_development": null, "selling_general_admin": 22100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134100000, "depreciation_amortisation": 6900000, "ebitda": 141000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 141700000, "tax_provision": 35400000, "effective_tax_rate": null, "net_income": 106300000, "net_income_continuing_ops": 106300000, "net_income_to_common": 106300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1120600000, "short_term_investments": 12700000, "net_receivables": 6400000, "inventory": null, "other_current_assets": null, "total_current_assets": 9207800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13700000, "total_assets": 9258000000, "short_term_debt": 89500000, "accounts_payable": 377000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610500000, "long_term_debt": 6705200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7026100000, "total_liabilities": 7547100000, "total_debt": 6794700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1358500000, "total_equity": 1710900000, "shares_outstanding": 12279000, "operating_cash_flow": 346200000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 221000000, "free_cash_flow": 346500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134100000", "ebitda": "141000000", "netIncome": "106300000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "562300000", "costOfRevenue": "219400000", "interestIncome": "8400000", "incomeBeforeTax": "141700000", "interestExpense": "None", "operatingIncome": "134100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35400000", "reportedCurrency": "USD", "netInterestIncome": "8400000", "nonInterestIncome": "None", "operatingExpenses": "208800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "22100000", "netIncomeFromContinuingOperations": "106300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9258000000", "longTermDebt": "6705200000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1358500000", "totalLiabilities": "7547100000", "otherCurrentAssets": "-1139700000", "totalCurrentAssets": "9207800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12700000", "currentNetReceivables": "6400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13700000", "currentAccountsPayable": "377000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6705200000", "totalShareholderEquity": "1710900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "610500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7026100000", "cashAndShortTermInvestments": "1120600000", "commonStockSharesOutstanding": "12279000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1120600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346200000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221000000", "cashflowFromInvestment": "-291600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 557700000, "cost_of_revenue": 206600000, "gross_profit": 351100000, "ebit": 183700000, "ebitda": 190600000, "pretax_income": 191900000, "tax_provision": 40000000, "net_income": 151900000, "net_income_to_common": 151900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 845000000, "total_current_assets": 8708900000, "total_assets": 9741100000, "short_term_debt": 87300000, "long_term_debt": 6352900000, "total_debt": 6440200000, "total_liabilities": 7991500000, "total_equity": 1749600000, "shares_outstanding": 12388000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 306200000, "capital_expenditure": 700000, "free_cash_flow": 306900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35349, "ticker_id": 5207, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183700000", "ebitda": "190600000", "netIncome": "151900000", "grossProfit": "351100000", "depreciation": "None", "totalRevenue": "557700000", "costOfRevenue": "206600000", "interestIncome": "7600000", "incomeBeforeTax": "191900000", "interestExpense": "None", "operatingIncome": "183700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "7600000", "nonInterestIncome": "None", "operatingExpenses": "167400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "151900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9741100000", "longTermDebt": "6352900000", "shortTermDebt": "87300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1414700000", "totalLiabilities": "7991500000", "otherCurrentAssets": "-858700000", "totalCurrentAssets": "8708900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "4200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145700000", "currentAccountsPayable": "315800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6352900000", "totalShareholderEquity": "1749600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432999999", "totalCurrentLiabilities": "520299999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "12388000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306200000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9700000", "cashflowFromInvestment": "-187200000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 557700000, "cost_of_revenue": 206600000, "gross_profit": 351100000, "research_and_development": null, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183700000, "depreciation_amortisation": 6900000, "ebitda": 190600000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 191900000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 151900000, "net_income_continuing_ops": 151900000, "net_income_to_common": 151900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 845000000, "short_term_investments": 9500000, "net_receivables": 4200000, "inventory": null, "other_current_assets": null, "total_current_assets": 8708900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145700000, "total_assets": 9741100000, "short_term_debt": 87300000, "accounts_payable": 315800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520299999, "long_term_debt": 6352900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6672000000, "total_liabilities": 7991500000, "total_debt": 6440200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1414700000, "total_equity": 1749600000, "shares_outstanding": 12388000, "operating_cash_flow": 306200000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9700000, "free_cash_flow": 306900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183700000", "ebitda": "190600000", "netIncome": "151900000", "grossProfit": "351100000", "depreciation": "None", "totalRevenue": "557700000", "costOfRevenue": "206600000", "interestIncome": "7600000", "incomeBeforeTax": "191900000", "interestExpense": "None", "operatingIncome": "183700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "7600000", "nonInterestIncome": "None", "operatingExpenses": "167400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "151900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9741100000", "longTermDebt": "6352900000", "shortTermDebt": "87300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1414700000", "totalLiabilities": "7991500000", "otherCurrentAssets": "-858700000", "totalCurrentAssets": "8708900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9500000", "currentNetReceivables": "4200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145700000", "currentAccountsPayable": "315800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6352900000", "totalShareholderEquity": "1749600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "432999999", "totalCurrentLiabilities": "520299999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "12388000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306200000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9700000", "cashflowFromInvestment": "-187200000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 543600000, "cost_of_revenue": 207000000, "gross_profit": 336600000, "ebit": 99800000, "ebitda": 106700000, "pretax_income": 106500000, "tax_provision": 27700000, "net_income": 78800000, "net_income_to_common": 78800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159700000, "total_current_assets": 8532900000, "total_assets": 8683200000, "short_term_debt": 71900000, "long_term_debt": 6248900000, "total_debt": 6320800000, "total_liabilities": 7036700000, "total_equity": 1646500000, "shares_outstanding": 12415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 317700000, "capital_expenditure": 400000, "free_cash_flow": 318100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35351, "ticker_id": 5207, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99800000", "ebitda": "106700000", "netIncome": "78800000", "grossProfit": "336600000", "depreciation": "None", "totalRevenue": "543600000", "costOfRevenue": "207000000", "interestIncome": "6400000", "incomeBeforeTax": "106500000", "interestExpense": "None", "operatingIncome": "99800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "6400000", "nonInterestIncome": "None", "operatingExpenses": "236800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "78800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8683200000", "longTermDebt": "6248900000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1321000000", "totalLiabilities": "7036700000", "otherCurrentAssets": "8346800000", "totalCurrentAssets": "8532900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "26400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150300000", "currentAccountsPayable": "364400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6248900000", "totalShareholderEquity": "1646500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-71900000", "totalCurrentLiabilities": "364600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672100000", "cashAndShortTermInvestments": "159700000", "commonStockSharesOutstanding": "12415000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317700000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305000000", "cashflowFromInvestment": "-424000000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543600000, "cost_of_revenue": 207000000, "gross_profit": 336600000, "research_and_development": null, "selling_general_admin": 29000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99800000, "depreciation_amortisation": 6900000, "ebitda": 106700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 106500000, "tax_provision": 27700000, "effective_tax_rate": null, "net_income": 78800000, "net_income_continuing_ops": 78800000, "net_income_to_common": 78800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159700000, "short_term_investments": 8700000, "net_receivables": 26400000, "inventory": null, "other_current_assets": null, "total_current_assets": 8532900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 150300000, "total_assets": 8683200000, "short_term_debt": 71900000, "accounts_payable": 364400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364600000, "long_term_debt": 6248900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6672100000, "total_liabilities": 7036700000, "total_debt": 6320800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1321000000, "total_equity": 1646500000, "shares_outstanding": 12415000, "operating_cash_flow": 317700000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305000000, "free_cash_flow": 318100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99800000", "ebitda": "106700000", "netIncome": "78800000", "grossProfit": "336600000", "depreciation": "None", "totalRevenue": "543600000", "costOfRevenue": "207000000", "interestIncome": "6400000", "incomeBeforeTax": "106500000", "interestExpense": "None", "operatingIncome": "99800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "6400000", "nonInterestIncome": "None", "operatingExpenses": "236800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "78800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8683200000", "longTermDebt": "6248900000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1321000000", "totalLiabilities": "7036700000", "otherCurrentAssets": "8346800000", "totalCurrentAssets": "8532900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "26400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150300000", "currentAccountsPayable": "364400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6248900000", "totalShareholderEquity": "1646500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-71900000", "totalCurrentLiabilities": "364600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6672100000", "cashAndShortTermInvestments": "159700000", "commonStockSharesOutstanding": "12415000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "317700000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305000000", "cashflowFromInvestment": "-424000000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 531300000, "cost_of_revenue": 200600000, "gross_profit": 330700000, "ebit": -38500000, "ebitda": -31600000, "pretax_income": -55300000, "tax_provision": -8200000, "net_income": -47100000, "net_income_to_common": -47100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517600000, "total_current_assets": 8114500000, "total_assets": 8255400000, "short_term_debt": 97900000, "long_term_debt": 5946600000, "total_debt": 6044500000, "total_liabilities": 6700500000, "total_equity": 1554900000, "shares_outstanding": 12282174, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 204000000, "capital_expenditure": 400000, "free_cash_flow": 204400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35352, "ticker_id": 5207, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38500000", "ebitda": "-31600000", "netIncome": "-47100000", "grossProfit": "330700000", "depreciation": "None", "totalRevenue": "531300000", "costOfRevenue": "200600000", "interestIncome": "6400000", "incomeBeforeTax": "-55300000", "interestExpense": "None", "operatingIncome": "-38500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "6400000", "nonInterestIncome": "None", "operatingExpenses": "369200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "23200000", "netIncomeFromContinuingOperations": "-47100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8255400000", "longTermDebt": "5946600000", "shortTermDebt": "97900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1242200000", "totalLiabilities": "6700500000", "otherCurrentAssets": "7547700000", "totalCurrentAssets": "8114500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9300000", "currentNetReceivables": "39900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140900000", "currentAccountsPayable": "344200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5946600000", "totalShareholderEquity": "1554900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-97900000", "totalCurrentLiabilities": "344400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6356100000", "cashAndShortTermInvestments": "517600000", "commonStockSharesOutstanding": "12282174", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "517600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272000000", "cashflowFromInvestment": "-526000000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 531300000, "cost_of_revenue": 200600000, "gross_profit": 330700000, "research_and_development": null, "selling_general_admin": 23200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38500000, "depreciation_amortisation": 6900000, "ebitda": -31600000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -55300000, "tax_provision": -8200000, "effective_tax_rate": null, "net_income": -47100000, "net_income_continuing_ops": -47100000, "net_income_to_common": -47100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 517600000, "short_term_investments": 9300000, "net_receivables": 39900000, "inventory": null, "other_current_assets": null, "total_current_assets": 8114500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140900000, "total_assets": 8255400000, "short_term_debt": 97900000, "accounts_payable": 344200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344400000, "long_term_debt": 5946600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6356100000, "total_liabilities": 6700500000, "total_debt": 6044500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1242200000, "total_equity": 1554900000, "shares_outstanding": 12282174, "operating_cash_flow": 204000000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -526000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272000000, "free_cash_flow": 204400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38500000", "ebitda": "-31600000", "netIncome": "-47100000", "grossProfit": "330700000", "depreciation": "None", "totalRevenue": "531300000", "costOfRevenue": "200600000", "interestIncome": "6400000", "incomeBeforeTax": "-55300000", "interestExpense": "None", "operatingIncome": "-38500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-8200000", "reportedCurrency": "USD", "netInterestIncome": "6400000", "nonInterestIncome": "None", "operatingExpenses": "369200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6900000", "sellingGeneralAndAdministrative": "23200000", "netIncomeFromContinuingOperations": "-47100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8255400000", "longTermDebt": "5946600000", "shortTermDebt": "97900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1242200000", "totalLiabilities": "6700500000", "otherCurrentAssets": "7547700000", "totalCurrentAssets": "8114500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9300000", "currentNetReceivables": "39900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140900000", "currentAccountsPayable": "344200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5946600000", "totalShareholderEquity": "1554900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-97900000", "totalCurrentLiabilities": "344400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6356100000", "cashAndShortTermInvestments": "517600000", "commonStockSharesOutstanding": "12282174", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "517600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272000000", "cashflowFromInvestment": "-526000000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6900000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 501700000, "cost_of_revenue": 188000000, "gross_profit": 313700000, "ebit": 80100000, "ebitda": 87200000, "pretax_income": 86400000, "tax_provision": 22100000, "net_income": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567600000, "total_current_assets": 7929000000, "total_assets": 8097000000, "short_term_debt": 129800000, "long_term_debt": 5611500000, "total_debt": 5741300000, "total_liabilities": 6444800000, "total_equity": 1652200000, "shares_outstanding": 12646529, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 310000000, "capital_expenditure": 300000, "free_cash_flow": 310300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35353, "ticker_id": 5207, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80100000", "ebitda": "87200000", "netIncome": "64300000", "grossProfit": "313700000", "depreciation": "None", "totalRevenue": "501700000", "costOfRevenue": "188000000", "interestIncome": "5800000", "incomeBeforeTax": "86400000", "interestExpense": "None", "operatingIncome": "80100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22100000", "reportedCurrency": "USD", "netInterestIncome": "5800000", "nonInterestIncome": "None", "operatingExpenses": "233600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7100000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8097000000", "longTermDebt": "5611500000", "shortTermDebt": "129800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1349800000", "totalLiabilities": "6444800000", "otherCurrentAssets": "-583400000", "totalCurrentAssets": "7929000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4700000", "currentNetReceivables": "11100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168000000", "currentAccountsPayable": "342700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5611500000", "totalShareholderEquity": "1652200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412200000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6032600000", "cashAndShortTermInvestments": "567600000", "commonStockSharesOutstanding": "12646529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310000000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370600000", "cashflowFromInvestment": "-583900000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501700000, "cost_of_revenue": 188000000, "gross_profit": 313700000, "research_and_development": null, "selling_general_admin": 23700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80100000, "depreciation_amortisation": 7100000, "ebitda": 87200000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 86400000, "tax_provision": 22100000, "effective_tax_rate": null, "net_income": 64300000, "net_income_continuing_ops": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567600000, "short_term_investments": 4700000, "net_receivables": 11100000, "inventory": null, "other_current_assets": null, "total_current_assets": 7929000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 168000000, "total_assets": 8097000000, "short_term_debt": 129800000, "accounts_payable": 342700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542000000, "long_term_debt": 5611500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6032600000, "total_liabilities": 6444800000, "total_debt": 5741300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1349800000, "total_equity": 1652200000, "shares_outstanding": 12646529, "operating_cash_flow": 310000000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -583900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 370600000, "free_cash_flow": 310300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80100000", "ebitda": "87200000", "netIncome": "64300000", "grossProfit": "313700000", "depreciation": "None", "totalRevenue": "501700000", "costOfRevenue": "188000000", "interestIncome": "5800000", "incomeBeforeTax": "86400000", "interestExpense": "None", "operatingIncome": "80100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22100000", "reportedCurrency": "USD", "netInterestIncome": "5800000", "nonInterestIncome": "None", "operatingExpenses": "233600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7100000", "sellingGeneralAndAdministrative": "23700000", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8097000000", "longTermDebt": "5611500000", "shortTermDebt": "129800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1349800000", "totalLiabilities": "6444800000", "otherCurrentAssets": "-583400000", "totalCurrentAssets": "7929000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4700000", "currentNetReceivables": "11100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168000000", "currentAccountsPayable": "342700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5611500000", "totalShareholderEquity": "1652200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "412200000", "totalCurrentLiabilities": "542000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6032600000", "cashAndShortTermInvestments": "567600000", "commonStockSharesOutstanding": "12646529", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "567600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310000000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370600000", "cashflowFromInvestment": "-583900000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7100000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 485400000, "cost_of_revenue": 161500000, "gross_profit": 323900000, "ebit": 112000000, "ebitda": 118700000, "pretax_income": 116400000, "tax_provision": 22800000, "net_income": 93600000, "net_income_to_common": 93600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470900000, "total_current_assets": 7437300000, "total_assets": 8393799999, "short_term_debt": 74100000, "long_term_debt": 5067500000, "total_debt": 5141600000, "total_liabilities": 6640100000, "total_equity": 1753700000, "shares_outstanding": 12837181, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 311200000, "capital_expenditure": 1700000, "free_cash_flow": 312900000, "dividends_paid": 800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35354, "ticker_id": 5207, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112000000", "ebitda": "118700000", "netIncome": "93600000", "grossProfit": "323900000", "depreciation": "None", "totalRevenue": "485400000", "costOfRevenue": "161500000", "interestIncome": "5400000", "incomeBeforeTax": "116400000", "interestExpense": "78800000", "operatingIncome": "112000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "5400000", "nonInterestIncome": "None", "operatingExpenses": "211900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "27400000", "netIncomeFromContinuingOperations": "93600000" }, "balance": { "goodwill": "None", "inventory": "946600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8393799999", "longTermDebt": "5067500000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475600000", "totalLiabilities": "6640100000", "otherCurrentAssets": "-482100000", "totalCurrentAssets": "7437300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6900000", "currentNetReceivables": "4300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172900000", "currentAccountsPayable": "318800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067500000", "totalShareholderEquity": "1753700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "399800000", "totalCurrentLiabilities": "473900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5856500000", "cashAndShortTermInvestments": "470900000", "commonStockSharesOutstanding": "12837181", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93600000", "profitLoss": "None", "dividendPayout": "800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "311200000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66400000", "cashflowFromInvestment": "-344900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485400000, "cost_of_revenue": 161500000, "gross_profit": 323900000, "research_and_development": null, "selling_general_admin": 27400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 6700000, "ebitda": 118700000, "interest_expense": 78800000, "interest_income": null, "other_non_operating": null, "pretax_income": 116400000, "tax_provision": 22800000, "effective_tax_rate": null, "net_income": 93600000, "net_income_continuing_ops": 93600000, "net_income_to_common": 93600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470900000, "short_term_investments": 6900000, "net_receivables": 4300000, "inventory": 946600000, "other_current_assets": null, "total_current_assets": 7437300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 172900000, "total_assets": 8393799999, "short_term_debt": 74100000, "accounts_payable": 318800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473900000, "long_term_debt": 5067500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5856500000, "total_liabilities": 6640100000, "total_debt": 5141600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1475600000, "total_equity": 1753700000, "shares_outstanding": 12837181, "operating_cash_flow": 311200000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344900000, "dividends_paid": 800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66400000, "free_cash_flow": 312900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112000000", "ebitda": "118700000", "netIncome": "93600000", "grossProfit": "323900000", "depreciation": "None", "totalRevenue": "485400000", "costOfRevenue": "161500000", "interestIncome": "5400000", "incomeBeforeTax": "116400000", "interestExpense": "78800000", "operatingIncome": "112000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "5400000", "nonInterestIncome": "None", "operatingExpenses": "211900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6700000", "sellingGeneralAndAdministrative": "27400000", "netIncomeFromContinuingOperations": "93600000" }, "balance": { "goodwill": "None", "inventory": "946600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8393799999", "longTermDebt": "5067500000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1475600000", "totalLiabilities": "6640100000", "otherCurrentAssets": "-482100000", "totalCurrentAssets": "7437300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6900000", "currentNetReceivables": "4300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172900000", "currentAccountsPayable": "318800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5067500000", "totalShareholderEquity": "1753700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "399800000", "totalCurrentLiabilities": "473900000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5856500000", "cashAndShortTermInvestments": "470900000", "commonStockSharesOutstanding": "12837181", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "470900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93600000", "profitLoss": "None", "dividendPayout": "800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "311200000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66400000", "cashflowFromInvestment": "-344900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6700000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 472800000, "cost_of_revenue": 153700000, "gross_profit": 319100000, "ebit": 90700000, "ebitda": 97800000, "pretax_income": 96500000, "tax_provision": 25700000, "net_income": 70800000, "net_income_to_common": 70800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438200000, "total_current_assets": 7240600000, "total_assets": 7397100000, "short_term_debt": 337900000, "long_term_debt": 4940800000, "total_debt": 5278700000, "total_liabilities": 5696200000, "total_equity": 1700900000, "shares_outstanding": 13039638, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313400000, "capital_expenditure": 100000, "free_cash_flow": 313500000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35356, "ticker_id": 5207, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90700000", "ebitda": "97800000", "netIncome": "70800000", "grossProfit": "319100000", "depreciation": "None", "totalRevenue": "472800000", "costOfRevenue": "153700000", "interestIncome": "5300000", "incomeBeforeTax": "96500000", "interestExpense": "70500000", "operatingIncome": "96500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25700000", "reportedCurrency": "USD", "netInterestIncome": "5300000", "nonInterestIncome": "None", "operatingExpenses": "319100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7100000", "sellingGeneralAndAdministrative": "21300000", "netIncomeFromContinuingOperations": "70800000" }, "balance": { "goodwill": "None", "inventory": "902900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7397100000", "longTermDebt": "4940800000", "shortTermDebt": "337900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1432400000", "totalLiabilities": "5696200000", "otherCurrentAssets": "-460100000", "totalCurrentAssets": "7240600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "14200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156500000", "currentAccountsPayable": "284100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4940800000", "totalShareholderEquity": "1700900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "293600000", "totalCurrentLiabilities": "631500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5402600000", "cashAndShortTermInvestments": "438200000", "commonStockSharesOutstanding": "13039638", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "438200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "313400000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72700000", "cashflowFromInvestment": "-359900000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472800000, "cost_of_revenue": 153700000, "gross_profit": 319100000, "research_and_development": null, "selling_general_admin": 21300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90700000, "depreciation_amortisation": 7100000, "ebitda": 97800000, "interest_expense": 70500000, "interest_income": null, "other_non_operating": null, "pretax_income": 96500000, "tax_provision": 25700000, "effective_tax_rate": null, "net_income": 70800000, "net_income_continuing_ops": 70800000, "net_income_to_common": 70800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438200000, "short_term_investments": 7700000, "net_receivables": 14200000, "inventory": 902900000, "other_current_assets": null, "total_current_assets": 7240600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156500000, "total_assets": 7397100000, "short_term_debt": 337900000, "accounts_payable": 284100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631500000, "long_term_debt": 4940800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5402600000, "total_liabilities": 5696200000, "total_debt": 5278700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1432400000, "total_equity": 1700900000, "shares_outstanding": 13039638, "operating_cash_flow": 313400000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359900000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72700000, "free_cash_flow": 313500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90700000", "ebitda": "97800000", "netIncome": "70800000", "grossProfit": "319100000", "depreciation": "None", "totalRevenue": "472800000", "costOfRevenue": "153700000", "interestIncome": "5300000", "incomeBeforeTax": "96500000", "interestExpense": "70500000", "operatingIncome": "96500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25700000", "reportedCurrency": "USD", "netInterestIncome": "5300000", "nonInterestIncome": "None", "operatingExpenses": "319100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7100000", "sellingGeneralAndAdministrative": "21300000", "netIncomeFromContinuingOperations": "70800000" }, "balance": { "goodwill": "None", "inventory": "902900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7397100000", "longTermDebt": "4940800000", "shortTermDebt": "337900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1432400000", "totalLiabilities": "5696200000", "otherCurrentAssets": "-460100000", "totalCurrentAssets": "7240600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "14200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156500000", "currentAccountsPayable": "284100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4940800000", "totalShareholderEquity": "1700900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "293600000", "totalCurrentLiabilities": "631500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5402600000", "cashAndShortTermInvestments": "438200000", "commonStockSharesOutstanding": "13039638", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "438200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70800000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "500000", "operatingCashflow": "313400000", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72700000", "cashflowFromInvestment": "-359900000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7100000", "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": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "income_statement": { "revenue": 472600000, "cost_of_revenue": 152700000, "gross_profit": 319900000, "ebit": 22600000, "ebitda": 29000000, "pretax_income": 27900000, "tax_provision": 5700000, "net_income": 22200000, "net_income_to_common": 22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3200000, "total_current_assets": 7117400000, "total_assets": 7205500000, "short_term_debt": 720300000, "long_term_debt": 4577700000, "total_debt": 5298000000, "total_liabilities": 5458500000, "total_equity": 1747000000, "shares_outstanding": 13099961, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 282700000, "capital_expenditure": 1500000, "free_cash_flow": 284200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35357, "ticker_id": 5207, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:33.497467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22600000", "ebitda": "29000000", "netIncome": "22200000", "grossProfit": "319900000", "depreciation": "None", "totalRevenue": "472600000", "costOfRevenue": "152700000", "interestIncome": "4900000", "incomeBeforeTax": "27900000", "interestExpense": "62800000", "operatingIncome": "22600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "4900000", "nonInterestIncome": "None", "operatingExpenses": "297300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "20500000", "netIncomeFromContinuingOperations": "22200000" }, "balance": { "goodwill": "None", "inventory": "923100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7205500000", "longTermDebt": "4577700000", "shortTermDebt": "720300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1487900000", "totalLiabilities": "5458500000", "otherCurrentAssets": "-432900000", "totalCurrentAssets": "7117400000", "currentLongTermDebt": "None", "longTermInvestments": "6610300000", "shortTermInvestments": "81400000", "currentNetReceivables": "6624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88100000", "currentAccountsPayable": "263100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49400000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1747000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-786199999", "totalCurrentLiabilities": "263300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5195200000", "cashAndShortTermInvestments": "3200000", "commonStockSharesOutstanding": "13099961", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "282700000", "capitalExpenditures": "1500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000000", "cashflowFromInvestment": "-367800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472600000, "cost_of_revenue": 152700000, "gross_profit": 319900000, "research_and_development": null, "selling_general_admin": 20500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22600000, "depreciation_amortisation": 6400000, "ebitda": 29000000, "interest_expense": 62800000, "interest_income": null, "other_non_operating": null, "pretax_income": 27900000, "tax_provision": 5700000, "effective_tax_rate": null, "net_income": 22200000, "net_income_continuing_ops": 22200000, "net_income_to_common": 22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3200000, "short_term_investments": 81400000, "net_receivables": 6624000000, "inventory": 923100000, "other_current_assets": null, "total_current_assets": 7117400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88100000, "total_assets": 7205500000, "short_term_debt": 720300000, "accounts_payable": 263100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263300000, "long_term_debt": 4577700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5195200000, "total_liabilities": 5458500000, "total_debt": 5298000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1487900000, "total_equity": 1747000000, "shares_outstanding": 13099961, "operating_cash_flow": 282700000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -367800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9000000, "free_cash_flow": 284200000, "net_change_in_cash": -76100000 }, "raw_data": { "income": { "ebit": "22600000", "ebitda": "29000000", "netIncome": "22200000", "grossProfit": "319900000", "depreciation": "None", "totalRevenue": "472600000", "costOfRevenue": "152700000", "interestIncome": "4900000", "incomeBeforeTax": "27900000", "interestExpense": "62800000", "operatingIncome": "22600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5700000", "reportedCurrency": "USD", "netInterestIncome": "4900000", "nonInterestIncome": "None", "operatingExpenses": "297300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6400000", "sellingGeneralAndAdministrative": "20500000", "netIncomeFromContinuingOperations": "22200000" }, "balance": { "goodwill": "None", "inventory": "923100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "7205500000", "longTermDebt": "4577700000", "shortTermDebt": "720300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1487900000", "totalLiabilities": "5458500000", "otherCurrentAssets": "-432900000", "totalCurrentAssets": "7117400000", "currentLongTermDebt": "None", "longTermInvestments": "6610300000", "shortTermInvestments": "81400000", "currentNetReceivables": "6624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88100000", "currentAccountsPayable": "263100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49400000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1747000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-786199999", "totalCurrentLiabilities": "263300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5195200000", "cashAndShortTermInvestments": "3200000", "commonStockSharesOutstanding": "13099961", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "282700000", "capitalExpenditures": "1500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000000", "cashflowFromInvestment": "-367800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6400000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" ] } } }